{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Intro (Read Me)","Facility data","Parameter inputs","Census places","Census match","Results","Calculations","Change Log","Cost models","Matrices","Place B tables","Place B tables 5 years earlier","Place DP tables","Place S tables","National B tables","National S tables","National DP tables","API_calls"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":29,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro (Read Me)","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["When using this tool, please consult the SLCES Tool User Manual found here: https://www.epa.gov/system/files/documents/2025-04/slces-tool-user-manual.pdf"]
[]
["This Small Lagoon Community Economic Streamlining (SLCES) tool is designed to help states and authorized Tribes evaluate the feasibility of adopting Water Quality Standards (WQS) variances for ammonia for small communities (that is, those with populations less than 5,000) with lagoon wastewater treatment systems that have design flows between 0.01 and 2 MGD. The SLCES tool evaluates whether installing pollutant control technologies that would meet WQBELs based on the target ammonia criteria would result in substantial and widespread economic and social impacts. The SLCES tool is capable of evaluating up to 1,000 lagoon communities at the same time with minimal user input. The tool performs economic analyses for each identified community following the EPA’s recommended economic guidance. The EPA’s economic guidance for WQS decisions is found in two documents: Interim Economic Guidance for Water Quality Standards: Workbook (https://www.epa.gov/system/files/documents/2024-01/interim-economic-guidance-water-quality-standards-workbook-1995.pdf) (EPA-823-B-95-002, March 1995) and Clean Water Act Financial Capability Assessment Guidance (https://www.epa.gov/system/files/documents/2023-01/cwa-financial-capability-assessment-guidance.pdf) (EPA-800-B-24-001, March 2024).\n\nThe SLCES tool streamlines the analysis in the EPA’s economic guidances by:\n- Paring down the data that users must enter to perform the analysis so that only two key pieces of information are required: the community served and the utility design flow.\n- Providing a sound default existing wastewater treatment cost based on a statistical analysis of wastewater treatment utility rates when site-specific data is unavailable or impractical to obtain.\n- Estimating potential future wastewater treatment costs for ammonia using a model developed with CapdetWorks based on design flow.\n- Downloading and processing all necessary U.S. Census Bureau (hereafter referred to as “Census”) data automatically.\n- Using a peer reviewed statistical model to predict secondary test scores without the need to obtain community-specific economic and financial information."]
[]
["Tool Update Year: Cost estimates for proposed pollution control projects and Census economic data are for 2022 dollars."]
[]
["Disclaimer: Use of this tool and resulting outputs does not guarantee EPA approval of a WQS variance. This tool does not impose legally binding requirements on the United States Environmental Protection Agency, states, territories, authorized Tribes, or the regulated community, nor does it confer legal rights or impose legal obligations upon any member of the public. The Clean Water Act provisions and EPA regulations implemented by this tool contain legally binding requirements. This tool does not constitute a regulation, nor does it change or substitute for any Clean Water Act provision or EPA regulation. This tool may be revised periodically without public notice. The adoption of a WQS variance is at the discretion of the state, territory, or authorized Tribe. The EPA encourages early and frequent coordination between a state, territory, or authorized tribe and the EPA Region before adopting a WQS variance to provide the best chance that it meets the requirements of the Clean Water Act and its implementing regulations."]
[]
["For more information on the EPA’s economic analysis tools for ammonia WQS variances for small communities with lagoon wastewater treatment systems, visit the EPA’s website: https://www.epa.gov/wqs-tech/ammonia-wqs-variance-tools-small-communities-lagoon-wastewater-treatment-systems"]

{"sheet":"Facility data","index":1,"n_rows":1002,"n_cols":4,"rows_kept":1002,"cut":false,"hidden":false,"merged":[]}
["ID (optional)","Facility Name","Design Average Flow (MGD)","Existing Average Annual Wastewater Treatment Cost Per Household ($/year, optional)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Warining: Data below this line will not be processed."]

{"sheet":"Parameter inputs","index":2,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Description","User Input"]
["State where facilities are located"]
["Interest rate for financing (%)",3]
["Financing period (years)",20]
[]
["Click button on right to download Census data"]
[]
["Number of Census places currently downloaded:",{"$f":"COUNT(FIND(_xlfn.XLOOKUP(B2,'Cost models'!A42:A92,'Cost models'!A42:A92),'Census places'!A2:A5001))","v":0}]

{"sheet":"Census places","index":3,"n_rows":5001,"n_cols":1,"rows_kept":5001,"cut":false,"hidden":false,"merged":[]}
["Census Places"]
[{"$f":"IF('Place DP tables'!A2=\"\",\"\",'Place DP tables'!A2)","v":""}]
[{"$f":"IF('Place DP tables'!A3=\"\",\"\",'Place DP tables'!A3)","v":""}]
[{"$f":"IF('Place DP tables'!A4=\"\",\"\",'Place DP tables'!A4)","v":""}]
[{"$f":"IF('Place DP tables'!A5=\"\",\"\",'Place DP tables'!A5)","v":""}]
[{"$f":"IF('Place DP tables'!A6=\"\",\"\",'Place DP tables'!A6)","v":""}]
[{"$f":"IF('Place DP tables'!A7=\"\",\"\",'Place DP tables'!A7)","v":""}]
[{"$f":"IF('Place DP tables'!A8=\"\",\"\",'Place DP tables'!A8)","v":""}]
[{"$f":"IF('Place DP tables'!A9=\"\",\"\",'Place DP tables'!A9)","v":""}]
[{"$f":"IF('Place DP tables'!A10=\"\",\"\",'Place DP tables'!A10)","v":""}]
[{"$f":"IF('Place DP tables'!A11=\"\",\"\",'Place DP tables'!A11)","v":""}]
[{"$f":"IF('Place DP tables'!A12=\"\",\"\",'Place DP tables'!A12)","v":""}]
[{"$f":"IF('Place DP tables'!A13=\"\",\"\",'Place DP tables'!A13)","v":""}]
[{"$f":"IF('Place DP tables'!A14=\"\",\"\",'Place DP tables'!A14)","v":""}]
[{"$f":"IF('Place DP tables'!A15=\"\",\"\",'Place DP tables'!A15)","v":""}]
[{"$f":"IF('Place DP tables'!A16=\"\",\"\",'Place DP tables'!A16)","v":""}]
[{"$f":"IF('Place DP tables'!A17=\"\",\"\",'Place DP tables'!A17)","v":""}]
[{"$f":"IF('Place DP tables'!A18=\"\",\"\",'Place DP tables'!A18)","v":""}]
[{"$f":"IF('Place DP tables'!A19=\"\",\"\",'Place DP tables'!A19)","v":""}]
[{"$f":"IF('Place DP tables'!A20=\"\",\"\",'Place DP tables'!A20)","v":""}]
[{"$f":"IF('Place DP tables'!A21=\"\",\"\",'Place DP tables'!A21)","v":""}]
[{"$f":"IF('Place DP tables'!A22=\"\",\"\",'Place DP tables'!A22)","v":""}]
[{"$f":"IF('Place DP tables'!A23=\"\",\"\",'Place DP tables'!A23)","v":""}]
[{"$f":"IF('Place DP tables'!A24=\"\",\"\",'Place DP tables'!A24)","v":""}]
[{"$f":"IF('Place DP tables'!A25=\"\",\"\",'Place DP tables'!A25)","v":""}]
[{"$f":"IF('Place DP tables'!A26=\"\",\"\",'Place DP tables'!A26)","v":""}]
[{"$f":"IF('Place DP tables'!A27=\"\",\"\",'Place DP tables'!A27)","v":""}]
[{"$f":"IF('Place DP tables'!A28=\"\",\"\",'Place DP tables'!A28)","v":""}]
[{"$f":"IF('Place DP tables'!A29=\"\",\"\",'Place DP tables'!A29)","v":""}]
[{"$f":"IF('Place DP tables'!A30=\"\",\"\",'Place DP tables'!A30)","v":""}]
[{"$f":"IF('Place DP tables'!A31=\"\",\"\",'Place DP tables'!A31)","v":""}]
[{"$f":"IF('Place DP tables'!A32=\"\",\"\",'Place DP tables'!A32)","v":""}]
[{"$f":"IF('Place DP tables'!A33=\"\",\"\",'Place DP tables'!A33)","v":""}]
[{"$f":"IF('Place DP tables'!A34=\"\",\"\",'Place DP tables'!A34)","v":""}]
[{"$f":"IF('Place DP tables'!A35=\"\",\"\",'Place DP tables'!A35)","v":""}]
[{"$f":"IF('Place DP tables'!A36=\"\",\"\",'Place DP tables'!A36)","v":""}]
[{"$f":"IF('Place DP tables'!A37=\"\",\"\",'Place DP tables'!A37)","v":""}]
[{"$f":"IF('Place DP tables'!A38=\"\",\"\",'Place DP tables'!A38)","v":""}]
[{"$f":"IF('Place DP tables'!A39=\"\",\"\",'Place DP tables'!A39)","v":""}]
[{"$f":"IF('Place DP tables'!A40=\"\",\"\",'Place DP tables'!A40)","v":""}]
[{"$f":"IF('Place DP tables'!A41=\"\",\"\",'Place DP tables'!A41)","v":""}]
[{"$f":"IF('Place DP tables'!A42=\"\",\"\",'Place DP tables'!A42)","v":""}]
[{"$f":"IF('Place DP tables'!A43=\"\",\"\",'Place DP tables'!A43)","v":""}]
[{"$f":"IF('Place DP tables'!A44=\"\",\"\",'Place DP tables'!A44)","v":""}]
[{"$f":"IF('Place DP tables'!A45=\"\",\"\",'Place DP tables'!A45)","v":""}]
[{"$f":"IF('Place DP tables'!A46=\"\",\"\",'Place DP tables'!A46)","v":""}]
[{"$f":"IF('Place DP tables'!A47=\"\",\"\",'Place DP tables'!A47)","v":""}]
[{"$f":"IF('Place DP tables'!A48=\"\",\"\",'Place DP tables'!A48)","v":""}]
[{"$f":"IF('Place DP tables'!A49=\"\",\"\",'Place DP tables'!A49)","v":""}]
[{"$f":"IF('Place DP tables'!A50=\"\",\"\",'Place DP tables'!A50)","v":""}]
[{"$f":"IF('Place DP tables'!A51=\"\",\"\",'Place DP tables'!A51)","v":""}]
[{"$f":"IF('Place DP tables'!A52=\"\",\"\",'Place DP tables'!A52)","v":""}]
[{"$f":"IF('Place DP tables'!A53=\"\",\"\",'Place DP tables'!A53)","v":""}]
[{"$f":"IF('Place DP tables'!A54=\"\",\"\",'Place DP tables'!A54)","v":""}]
[{"$f":"IF('Place DP tables'!A55=\"\",\"\",'Place DP tables'!A55)","v":""}]
[{"$f":"IF('Place DP tables'!A56=\"\",\"\",'Place DP tables'!A56)","v":""}]
[{"$f":"IF('Place DP tables'!A57=\"\",\"\",'Place DP tables'!A57)","v":""}]
[{"$f":"IF('Place DP tables'!A58=\"\",\"\",'Place DP tables'!A58)","v":""}]
[{"$f":"IF('Place DP tables'!A59=\"\",\"\",'Place DP tables'!A59)","v":""}]
[{"$f":"IF('Place DP tables'!A60=\"\",\"\",'Place DP tables'!A60)","v":""}]
[{"$f":"IF('Place DP tables'!A61=\"\",\"\",'Place DP tables'!A61)","v":""}]
[{"$f":"IF('Place DP tables'!A62=\"\",\"\",'Place DP tables'!A62)","v":""}]
[{"$f":"IF('Place DP tables'!A63=\"\",\"\",'Place DP tables'!A63)","v":""}]
[{"$f":"IF('Place DP tables'!A64=\"\",\"\",'Place DP tables'!A64)","v":""}]
[{"$f":"IF('Place DP tables'!A65=\"\",\"\",'Place DP tables'!A65)","v":""}]
[{"$f":"IF('Place DP tables'!A66=\"\",\"\",'Place DP tables'!A66)","v":""}]
[{"$f":"IF('Place DP tables'!A67=\"\",\"\",'Place DP tables'!A67)","v":""}]
[{"$f":"IF('Place DP tables'!A68=\"\",\"\",'Place DP tables'!A68)","v":""}]
[{"$f":"IF('Place DP tables'!A69=\"\",\"\",'Place DP tables'!A69)","v":""}]
[{"$f":"IF('Place DP tables'!A70=\"\",\"\",'Place DP tables'!A70)","v":""}]
[{"$f":"IF('Place DP tables'!A71=\"\",\"\",'Place DP tables'!A71)","v":""}]
[{"$f":"IF('Place DP tables'!A72=\"\",\"\",'Place DP tables'!A72)","v":""}]
[{"$f":"IF('Place DP tables'!A73=\"\",\"\",'Place DP tables'!A73)","v":""}]
[{"$f":"IF('Place DP tables'!A74=\"\",\"\",'Place DP tables'!A74)","v":""}]
[{"$f":"IF('Place DP tables'!A75=\"\",\"\",'Place DP tables'!A75)","v":""}]
[{"$f":"IF('Place DP tables'!A76=\"\",\"\",'Place DP tables'!A76)","v":""}]
[{"$f":"IF('Place DP tables'!A77=\"\",\"\",'Place DP tables'!A77)","v":""}]
[{"$f":"IF('Place DP tables'!A78=\"\",\"\",'Place DP tables'!A78)","v":""}]
[{"$f":"IF('Place DP tables'!A79=\"\",\"\",'Place DP tables'!A79)","v":""}]
[{"$f":"IF('Place DP tables'!A80=\"\",\"\",'Place DP tables'!A80)","v":""}]
[{"$f":"IF('Place DP tables'!A81=\"\",\"\",'Place DP tables'!A81)","v":""}]
[{"$f":"IF('Place DP tables'!A82=\"\",\"\",'Place DP tables'!A82)","v":""}]
[{"$f":"IF('Place DP tables'!A83=\"\",\"\",'Place DP tables'!A83)","v":""}]
[{"$f":"IF('Place DP tables'!A84=\"\",\"\",'Place DP tables'!A84)","v":""}]
[{"$f":"IF('Place DP tables'!A85=\"\",\"\",'Place DP tables'!A85)","v":""}]
[{"$f":"IF('Place DP tables'!A86=\"\",\"\",'Place DP tables'!A86)","v":""}]
[{"$f":"IF('Place DP tables'!A87=\"\",\"\",'Place DP tables'!A87)","v":""}]
[{"$f":"IF('Place DP tables'!A88=\"\",\"\",'Place DP tables'!A88)","v":""}]
[{"$f":"IF('Place DP tables'!A89=\"\",\"\",'Place DP tables'!A89)","v":""}]
[{"$f":"IF('Place DP tables'!A90=\"\",\"\",'Place DP tables'!A90)","v":""}]
[{"$f":"IF('Place DP tables'!A91=\"\",\"\",'Place DP tables'!A91)","v":""}]
[{"$f":"IF('Place DP tables'!A92=\"\",\"\",'Place DP tables'!A92)","v":""}]
[{"$f":"IF('Place DP tables'!A93=\"\",\"\",'Place DP tables'!A93)","v":""}]
[{"$f":"IF('Place DP tables'!A94=\"\",\"\",'Place DP tables'!A94)","v":""}]
[{"$f":"IF('Place DP tables'!A95=\"\",\"\",'Place DP tables'!A95)","v":""}]
[{"$f":"IF('Place DP tables'!A96=\"\",\"\",'Place DP tables'!A96)","v":""}]
[{"$f":"IF('Place DP tables'!A97=\"\",\"\",'Place DP tables'!A97)","v":""}]
[{"$f":"IF('Place DP tables'!A98=\"\",\"\",'Place DP tables'!A98)","v":""}]
[{"$f":"IF('Place DP tables'!A99=\"\",\"\",'Place DP tables'!A99)","v":""}]
[{"$f":"IF('Place DP tables'!A100=\"\",\"\",'Place DP tables'!A100)","v":""}]
[{"$f":"IF('Place DP tables'!A101=\"\",\"\",'Place DP tables'!A101)","v":""}]
[{"$f":"IF('Place DP tables'!A102=\"\",\"\",'Place DP tables'!A102)","v":""}]
[{"$f":"IF('Place DP tables'!A103=\"\",\"\",'Place DP tables'!A103)","v":""}]
[{"$f":"IF('Place DP tables'!A104=\"\",\"\",'Place DP tables'!A104)","v":""}]
[{"$f":"IF('Place DP tables'!A105=\"\",\"\",'Place DP tables'!A105)","v":""}]
[{"$f":"IF('Place DP tables'!A106=\"\",\"\",'Place DP tables'!A106)","v":""}]
[{"$f":"IF('Place DP tables'!A107=\"\",\"\",'Place DP tables'!A107)","v":""}]
[{"$f":"IF('Place DP tables'!A108=\"\",\"\",'Place DP tables'!A108)","v":""}]
[{"$f":"IF('Place DP tables'!A109=\"\",\"\",'Place DP tables'!A109)","v":""}]
[{"$f":"IF('Place DP tables'!A110=\"\",\"\",'Place DP tables'!A110)","v":""}]
[{"$f":"IF('Place DP tables'!A111=\"\",\"\",'Place DP tables'!A111)","v":""}]
[{"$f":"IF('Place DP tables'!A112=\"\",\"\",'Place DP tables'!A112)","v":""}]
[{"$f":"IF('Place DP tables'!A113=\"\",\"\",'Place DP tables'!A113)","v":""}]
[{"$f":"IF('Place DP tables'!A114=\"\",\"\",'Place DP tables'!A114)","v":""}]
[{"$f":"IF('Place DP tables'!A115=\"\",\"\",'Place DP tables'!A115)","v":""}]
[{"$f":"IF('Place DP tables'!A116=\"\",\"\",'Place DP tables'!A116)","v":""}]
[{"$f":"IF('Place DP tables'!A117=\"\",\"\",'Place DP tables'!A117)","v":""}]
[{"$f":"IF('Place DP tables'!A118=\"\",\"\",'Place DP tables'!A118)","v":""}]
[{"$f":"IF('Place DP tables'!A119=\"\",\"\",'Place DP tables'!A119)","v":""}]
[{"$f":"IF('Place DP tables'!A120=\"\",\"\",'Place DP tables'!A120)","v":""}]
[{"$f":"IF('Place DP tables'!A121=\"\",\"\",'Place DP tables'!A121)","v":""}]
[{"$f":"IF('Place DP tables'!A122=\"\",\"\",'Place DP tables'!A122)","v":""}]
[{"$f":"IF('Place DP tables'!A123=\"\",\"\",'Place DP tables'!A123)","v":""}]
[{"$f":"IF('Place DP tables'!A124=\"\",\"\",'Place DP tables'!A124)","v":""}]
[{"$f":"IF('Place DP tables'!A125=\"\",\"\",'Place DP tables'!A125)","v":""}]
[{"$f":"IF('Place DP tables'!A126=\"\",\"\",'Place DP tables'!A126)","v":""}]
[{"$f":"IF('Place DP tables'!A127=\"\",\"\",'Place DP tables'!A127)","v":""}]
[{"$f":"IF('Place DP tables'!A128=\"\",\"\",'Place DP tables'!A128)","v":""}]
[{"$f":"IF('Place DP tables'!A129=\"\",\"\",'Place DP tables'!A129)","v":""}]
[{"$f":"IF('Place DP tables'!A130=\"\",\"\",'Place DP tables'!A130)","v":""}]
[{"$f":"IF('Place DP tables'!A131=\"\",\"\",'Place DP tables'!A131)","v":""}]
[{"$f":"IF('Place DP tables'!A132=\"\",\"\",'Place DP tables'!A132)","v":""}]
[{"$f":"IF('Place DP tables'!A133=\"\",\"\",'Place DP tables'!A133)","v":""}]
[{"$f":"IF('Place DP tables'!A134=\"\",\"\",'Place DP tables'!A134)","v":""}]
[{"$f":"IF('Place DP tables'!A135=\"\",\"\",'Place DP tables'!A135)","v":""}]
[{"$f":"IF('Place DP tables'!A136=\"\",\"\",'Place DP tables'!A136)","v":""}]
[{"$f":"IF('Place DP tables'!A137=\"\",\"\",'Place DP tables'!A137)","v":""}]
[{"$f":"IF('Place DP tables'!A138=\"\",\"\",'Place DP tables'!A138)","v":""}]
[{"$f":"IF('Place DP tables'!A139=\"\",\"\",'Place DP tables'!A139)","v":""}]
[{"$f":"IF('Place DP tables'!A140=\"\",\"\",'Place DP tables'!A140)","v":""}]
[{"$f":"IF('Place DP tables'!A141=\"\",\"\",'Place DP tables'!A141)","v":""}]
[{"$f":"IF('Place DP tables'!A142=\"\",\"\",'Place DP tables'!A142)","v":""}]
[{"$f":"IF('Place DP tables'!A143=\"\",\"\",'Place DP tables'!A143)","v":""}]
[{"$f":"IF('Place DP tables'!A144=\"\",\"\",'Place DP tables'!A144)","v":""}]
[{"$f":"IF('Place DP tables'!A145=\"\",\"\",'Place DP tables'!A145)","v":""}]
[{"$f":"IF('Place DP tables'!A146=\"\",\"\",'Place DP tables'!A146)","v":""}]
[{"$f":"IF('Place DP tables'!A147=\"\",\"\",'Place DP tables'!A147)","v":""}]
[{"$f":"IF('Place DP tables'!A148=\"\",\"\",'Place DP tables'!A148)","v":""}]
[{"$f":"IF('Place DP tables'!A149=\"\",\"\",'Place DP tables'!A149)","v":""}]
[{"$f":"IF('Place DP tables'!A150=\"\",\"\",'Place DP tables'!A150)","v":""}]
[{"$f":"IF('Place DP tables'!A151=\"\",\"\",'Place DP tables'!A151)","v":""}]
[{"$f":"IF('Place DP tables'!A152=\"\",\"\",'Place DP tables'!A152)","v":""}]
[{"$f":"IF('Place DP tables'!A153=\"\",\"\",'Place DP tables'!A153)","v":""}]
[{"$f":"IF('Place DP tables'!A154=\"\",\"\",'Place DP tables'!A154)","v":""}]
[{"$f":"IF('Place DP tables'!A155=\"\",\"\",'Place DP tables'!A155)","v":""}]
[{"$f":"IF('Place DP tables'!A156=\"\",\"\",'Place DP tables'!A156)","v":""}]
[{"$f":"IF('Place DP tables'!A157=\"\",\"\",'Place DP tables'!A157)","v":""}]
[{"$f":"IF('Place DP tables'!A158=\"\",\"\",'Place DP tables'!A158)","v":""}]
[{"$f":"IF('Place DP tables'!A159=\"\",\"\",'Place DP tables'!A159)","v":""}]
[{"$f":"IF('Place DP tables'!A160=\"\",\"\",'Place DP tables'!A160)","v":""}]
[{"$f":"IF('Place DP tables'!A161=\"\",\"\",'Place DP tables'!A161)","v":""}]
[{"$f":"IF('Place DP tables'!A162=\"\",\"\",'Place DP tables'!A162)","v":""}]
[{"$f":"IF('Place DP tables'!A163=\"\",\"\",'Place DP tables'!A163)","v":""}]
[{"$f":"IF('Place DP tables'!A164=\"\",\"\",'Place DP tables'!A164)","v":""}]
[{"$f":"IF('Place DP tables'!A165=\"\",\"\",'Place DP tables'!A165)","v":""}]
[{"$f":"IF('Place DP tables'!A166=\"\",\"\",'Place DP tables'!A166)","v":""}]
[{"$f":"IF('Place DP tables'!A167=\"\",\"\",'Place DP tables'!A167)","v":""}]
[{"$f":"IF('Place DP tables'!A168=\"\",\"\",'Place DP tables'!A168)","v":""}]
[{"$f":"IF('Place DP tables'!A169=\"\",\"\",'Place DP tables'!A169)","v":""}]
[{"$f":"IF('Place DP tables'!A170=\"\",\"\",'Place DP tables'!A170)","v":""}]
[{"$f":"IF('Place DP tables'!A171=\"\",\"\",'Place DP tables'!A171)","v":""}]
[{"$f":"IF('Place DP tables'!A172=\"\",\"\",'Place DP tables'!A172)","v":""}]
[{"$f":"IF('Place DP tables'!A173=\"\",\"\",'Place DP tables'!A173)","v":""}]
[{"$f":"IF('Place DP tables'!A174=\"\",\"\",'Place DP tables'!A174)","v":""}]
[{"$f":"IF('Place DP tables'!A175=\"\",\"\",'Place DP tables'!A175)","v":""}]
[{"$f":"IF('Place DP tables'!A176=\"\",\"\",'Place DP tables'!A176)","v":""}]
[{"$f":"IF('Place DP tables'!A177=\"\",\"\",'Place DP tables'!A177)","v":""}]
[{"$f":"IF('Place DP tables'!A178=\"\",\"\",'Place DP tables'!A178)","v":""}]
[{"$f":"IF('Place DP tables'!A179=\"\",\"\",'Place DP tables'!A179)","v":""}]
[{"$f":"IF('Place DP tables'!A180=\"\",\"\",'Place DP tables'!A180)","v":""}]
[{"$f":"IF('Place DP tables'!A181=\"\",\"\",'Place DP tables'!A181)","v":""}]
[{"$f":"IF('Place DP tables'!A182=\"\",\"\",'Place DP tables'!A182)","v":""}]
[{"$f":"IF('Place DP tables'!A183=\"\",\"\",'Place DP tables'!A183)","v":""}]
[{"$f":"IF('Place DP tables'!A184=\"\",\"\",'Place DP tables'!A184)","v":""}]
[{"$f":"IF('Place DP tables'!A185=\"\",\"\",'Place DP tables'!A185)","v":""}]
[{"$f":"IF('Place DP tables'!A186=\"\",\"\",'Place DP tables'!A186)","v":""}]
[{"$f":"IF('Place DP tables'!A187=\"\",\"\",'Place DP tables'!A187)","v":""}]
[{"$f":"IF('Place DP tables'!A188=\"\",\"\",'Place DP tables'!A188)","v":""}]
[{"$f":"IF('Place DP tables'!A189=\"\",\"\",'Place DP tables'!A189)","v":""}]
[{"$f":"IF('Place DP tables'!A190=\"\",\"\",'Place DP tables'!A190)","v":""}]
[{"$f":"IF('Place DP tables'!A191=\"\",\"\",'Place DP tables'!A191)","v":""}]
[{"$f":"IF('Place DP tables'!A192=\"\",\"\",'Place DP tables'!A192)","v":""}]
[{"$f":"IF('Place DP tables'!A193=\"\",\"\",'Place DP tables'!A193)","v":""}]
[{"$f":"IF('Place DP tables'!A194=\"\",\"\",'Place DP tables'!A194)","v":""}]
[{"$f":"IF('Place DP tables'!A195=\"\",\"\",'Place DP tables'!A195)","v":""}]
[{"$f":"IF('Place DP tables'!A196=\"\",\"\",'Place DP tables'!A196)","v":""}]
[{"$f":"IF('Place DP tables'!A197=\"\",\"\",'Place DP tables'!A197)","v":""}]
[{"$f":"IF('Place DP tables'!A198=\"\",\"\",'Place DP tables'!A198)","v":""}]
[{"$f":"IF('Place DP tables'!A199=\"\",\"\",'Place DP tables'!A199)","v":""}]
[{"$f":"IF('Place DP tables'!A200=\"\",\"\",'Place DP tables'!A200)","v":""}]
[{"$f":"IF('Place DP tables'!A201=\"\",\"\",'Place DP tables'!A201)","v":""}]
[{"$f":"IF('Place DP tables'!A202=\"\",\"\",'Place DP tables'!A202)","v":""}]
[{"$f":"IF('Place DP tables'!A203=\"\",\"\",'Place DP tables'!A203)","v":""}]
[{"$f":"IF('Place DP tables'!A204=\"\",\"\",'Place DP tables'!A204)","v":""}]
[{"$f":"IF('Place DP tables'!A205=\"\",\"\",'Place DP tables'!A205)","v":""}]
[{"$f":"IF('Place DP tables'!A206=\"\",\"\",'Place DP tables'!A206)","v":""}]
[{"$f":"IF('Place DP tables'!A207=\"\",\"\",'Place DP tables'!A207)","v":""}]
[{"$f":"IF('Place DP tables'!A208=\"\",\"\",'Place DP tables'!A208)","v":""}]
[{"$f":"IF('Place DP tables'!A209=\"\",\"\",'Place DP tables'!A209)","v":""}]
[{"$f":"IF('Place DP tables'!A210=\"\",\"\",'Place DP tables'!A210)","v":""}]
[{"$f":"IF('Place DP tables'!A211=\"\",\"\",'Place DP tables'!A211)","v":""}]
[{"$f":"IF('Place DP tables'!A212=\"\",\"\",'Place DP tables'!A212)","v":""}]
[{"$f":"IF('Place DP tables'!A213=\"\",\"\",'Place DP tables'!A213)","v":""}]
[{"$f":"IF('Place DP tables'!A214=\"\",\"\",'Place DP tables'!A214)","v":""}]
[{"$f":"IF('Place DP tables'!A215=\"\",\"\",'Place DP tables'!A215)","v":""}]
[{"$f":"IF('Place DP tables'!A216=\"\",\"\",'Place DP tables'!A216)","v":""}]
[{"$f":"IF('Place DP tables'!A217=\"\",\"\",'Place DP tables'!A217)","v":""}]
[{"$f":"IF('Place DP tables'!A218=\"\",\"\",'Place DP tables'!A218)","v":""}]
[{"$f":"IF('Place DP tables'!A219=\"\",\"\",'Place DP tables'!A219)","v":""}]
[{"$f":"IF('Place DP tables'!A220=\"\",\"\",'Place DP tables'!A220)","v":""}]
[{"$f":"IF('Place DP tables'!A221=\"\",\"\",'Place DP tables'!A221)","v":""}]
[{"$f":"IF('Place DP tables'!A222=\"\",\"\",'Place DP tables'!A222)","v":""}]
[{"$f":"IF('Place DP tables'!A223=\"\",\"\",'Place DP tables'!A223)","v":""}]
[{"$f":"IF('Place DP tables'!A224=\"\",\"\",'Place DP tables'!A224)","v":""}]
[{"$f":"IF('Place DP tables'!A225=\"\",\"\",'Place DP tables'!A225)","v":""}]
[{"$f":"IF('Place DP tables'!A226=\"\",\"\",'Place DP tables'!A226)","v":""}]
[{"$f":"IF('Place DP tables'!A227=\"\",\"\",'Place DP tables'!A227)","v":""}]
[{"$f":"IF('Place DP tables'!A228=\"\",\"\",'Place DP tables'!A228)","v":""}]
[{"$f":"IF('Place DP tables'!A229=\"\",\"\",'Place DP tables'!A229)","v":""}]
[{"$f":"IF('Place DP tables'!A230=\"\",\"\",'Place DP tables'!A230)","v":""}]
[{"$f":"IF('Place DP tables'!A231=\"\",\"\",'Place DP tables'!A231)","v":""}]
[{"$f":"IF('Place DP tables'!A232=\"\",\"\",'Place DP tables'!A232)","v":""}]
[{"$f":"IF('Place DP tables'!A233=\"\",\"\",'Place DP tables'!A233)","v":""}]
[{"$f":"IF('Place DP tables'!A234=\"\",\"\",'Place DP tables'!A234)","v":""}]
[{"$f":"IF('Place DP tables'!A235=\"\",\"\",'Place DP tables'!A235)","v":""}]
[{"$f":"IF('Place DP tables'!A236=\"\",\"\",'Place DP tables'!A236)","v":""}]
[{"$f":"IF('Place DP tables'!A237=\"\",\"\",'Place DP tables'!A237)","v":""}]
[{"$f":"IF('Place DP tables'!A238=\"\",\"\",'Place DP tables'!A238)","v":""}]
[{"$f":"IF('Place DP tables'!A239=\"\",\"\",'Place DP tables'!A239)","v":""}]
[{"$f":"IF('Place DP tables'!A240=\"\",\"\",'Place DP tables'!A240)","v":""}]
[{"$f":"IF('Place DP tables'!A241=\"\",\"\",'Place DP tables'!A241)","v":""}]
[{"$f":"IF('Place DP tables'!A242=\"\",\"\",'Place DP tables'!A242)","v":""}]
[{"$f":"IF('Place DP tables'!A243=\"\",\"\",'Place DP tables'!A243)","v":""}]
[{"$f":"IF('Place DP tables'!A244=\"\",\"\",'Place DP tables'!A244)","v":""}]
[{"$f":"IF('Place DP tables'!A245=\"\",\"\",'Place DP tables'!A245)","v":""}]
[{"$f":"IF('Place DP tables'!A246=\"\",\"\",'Place DP tables'!A246)","v":""}]
[{"$f":"IF('Place DP tables'!A247=\"\",\"\",'Place DP tables'!A247)","v":""}]
[{"$f":"IF('Place DP tables'!A248=\"\",\"\",'Place DP tables'!A248)","v":""}]
[{"$f":"IF('Place DP tables'!A249=\"\",\"\",'Place DP tables'!A249)","v":""}]
[{"$f":"IF('Place DP tables'!A250=\"\",\"\",'Place DP tables'!A250)","v":""}]
[{"$f":"IF('Place DP tables'!A251=\"\",\"\",'Place DP tables'!A251)","v":""}]
[{"$f":"IF('Place DP tables'!A252=\"\",\"\",'Place DP tables'!A252)","v":""}]
[{"$f":"IF('Place DP tables'!A253=\"\",\"\",'Place DP tables'!A253)","v":""}]
[{"$f":"IF('Place DP tables'!A254=\"\",\"\",'Place DP tables'!A254)","v":""}]
[{"$f":"IF('Place DP tables'!A255=\"\",\"\",'Place DP tables'!A255)","v":""}]
[{"$f":"IF('Place DP tables'!A256=\"\",\"\",'Place DP tables'!A256)","v":""}]
[{"$f":"IF('Place DP tables'!A257=\"\",\"\",'Place DP tables'!A257)","v":""}]
[{"$f":"IF('Place DP tables'!A258=\"\",\"\",'Place DP tables'!A258)","v":""}]
[{"$f":"IF('Place DP tables'!A259=\"\",\"\",'Place DP tables'!A259)","v":""}]
[{"$f":"IF('Place DP tables'!A260=\"\",\"\",'Place DP tables'!A260)","v":""}]
[{"$f":"IF('Place DP tables'!A261=\"\",\"\",'Place DP tables'!A261)","v":""}]
[{"$f":"IF('Place DP tables'!A262=\"\",\"\",'Place DP tables'!A262)","v":""}]
[{"$f":"IF('Place DP tables'!A263=\"\",\"\",'Place DP tables'!A263)","v":""}]
[{"$f":"IF('Place DP tables'!A264=\"\",\"\",'Place DP tables'!A264)","v":""}]
[{"$f":"IF('Place DP tables'!A265=\"\",\"\",'Place DP tables'!A265)","v":""}]
[{"$f":"IF('Place DP tables'!A266=\"\",\"\",'Place DP tables'!A266)","v":""}]
[{"$f":"IF('Place DP tables'!A267=\"\",\"\",'Place DP tables'!A267)","v":""}]
[{"$f":"IF('Place DP tables'!A268=\"\",\"\",'Place DP tables'!A268)","v":""}]
[{"$f":"IF('Place DP tables'!A269=\"\",\"\",'Place DP tables'!A269)","v":""}]
[{"$f":"IF('Place DP tables'!A270=\"\",\"\",'Place DP tables'!A270)","v":""}]
[{"$f":"IF('Place DP tables'!A271=\"\",\"\",'Place DP tables'!A271)","v":""}]
[{"$f":"IF('Place DP tables'!A272=\"\",\"\",'Place DP tables'!A272)","v":""}]
[{"$f":"IF('Place DP tables'!A273=\"\",\"\",'Place DP tables'!A273)","v":""}]
[{"$f":"IF('Place DP tables'!A274=\"\",\"\",'Place DP tables'!A274)","v":""}]
[{"$f":"IF('Place DP tables'!A275=\"\",\"\",'Place DP tables'!A275)","v":""}]
[{"$f":"IF('Place DP tables'!A276=\"\",\"\",'Place DP tables'!A276)","v":""}]
[{"$f":"IF('Place DP tables'!A277=\"\",\"\",'Place DP tables'!A277)","v":""}]
[{"$f":"IF('Place DP tables'!A278=\"\",\"\",'Place DP tables'!A278)","v":""}]
[{"$f":"IF('Place DP tables'!A279=\"\",\"\",'Place DP tables'!A279)","v":""}]
[{"$f":"IF('Place DP tables'!A280=\"\",\"\",'Place DP tables'!A280)","v":""}]
[{"$f":"IF('Place DP tables'!A281=\"\",\"\",'Place DP tables'!A281)","v":""}]
[{"$f":"IF('Place DP tables'!A282=\"\",\"\",'Place DP tables'!A282)","v":""}]
[{"$f":"IF('Place DP tables'!A283=\"\",\"\",'Place DP tables'!A283)","v":""}]
[{"$f":"IF('Place DP tables'!A284=\"\",\"\",'Place DP tables'!A284)","v":""}]
[{"$f":"IF('Place DP tables'!A285=\"\",\"\",'Place DP tables'!A285)","v":""}]
[{"$f":"IF('Place DP tables'!A286=\"\",\"\",'Place DP tables'!A286)","v":""}]
[{"$f":"IF('Place DP tables'!A287=\"\",\"\",'Place DP tables'!A287)","v":""}]
[{"$f":"IF('Place DP tables'!A288=\"\",\"\",'Place DP tables'!A288)","v":""}]
[{"$f":"IF('Place DP tables'!A289=\"\",\"\",'Place DP tables'!A289)","v":""}]
[{"$f":"IF('Place DP tables'!A290=\"\",\"\",'Place DP tables'!A290)","v":""}]
[{"$f":"IF('Place DP tables'!A291=\"\",\"\",'Place DP tables'!A291)","v":""}]
[{"$f":"IF('Place DP tables'!A292=\"\",\"\",'Place DP tables'!A292)","v":""}]
[{"$f":"IF('Place DP tables'!A293=\"\",\"\",'Place DP tables'!A293)","v":""}]
[{"$f":"IF('Place DP tables'!A294=\"\",\"\",'Place DP tables'!A294)","v":""}]
[{"$f":"IF('Place DP tables'!A295=\"\",\"\",'Place DP tables'!A295)","v":""}]
[{"$f":"IF('Place DP tables'!A296=\"\",\"\",'Place DP tables'!A296)","v":""}]
[{"$f":"IF('Place DP tables'!A297=\"\",\"\",'Place DP tables'!A297)","v":""}]
[{"$f":"IF('Place DP tables'!A298=\"\",\"\",'Place DP tables'!A298)","v":""}]
[{"$f":"IF('Place DP tables'!A299=\"\",\"\",'Place DP tables'!A299)","v":""}]
[{"$f":"IF('Place DP tables'!A300=\"\",\"\",'Place DP tables'!A300)","v":""}]
[{"$f":"IF('Place DP tables'!A301=\"\",\"\",'Place DP tables'!A301)","v":""}]
[{"$f":"IF('Place DP tables'!A302=\"\",\"\",'Place DP tables'!A302)","v":""}]
[{"$f":"IF('Place DP tables'!A303=\"\",\"\",'Place DP tables'!A303)","v":""}]
[{"$f":"IF('Place DP tables'!A304=\"\",\"\",'Place DP tables'!A304)","v":""}]
[{"$f":"IF('Place DP tables'!A305=\"\",\"\",'Place DP tables'!A305)","v":""}]
[{"$f":"IF('Place DP tables'!A306=\"\",\"\",'Place DP tables'!A306)","v":""}]
[{"$f":"IF('Place DP tables'!A307=\"\",\"\",'Place DP tables'!A307)","v":""}]
[{"$f":"IF('Place DP tables'!A308=\"\",\"\",'Place DP tables'!A308)","v":""}]
[{"$f":"IF('Place DP tables'!A309=\"\",\"\",'Place DP tables'!A309)","v":""}]
[{"$f":"IF('Place DP tables'!A310=\"\",\"\",'Place DP tables'!A310)","v":""}]
[{"$f":"IF('Place DP tables'!A311=\"\",\"\",'Place DP tables'!A311)","v":""}]
[{"$f":"IF('Place DP tables'!A312=\"\",\"\",'Place DP tables'!A312)","v":""}]
[{"$f":"IF('Place DP tables'!A313=\"\",\"\",'Place DP tables'!A313)","v":""}]
[{"$f":"IF('Place DP tables'!A314=\"\",\"\",'Place DP tables'!A314)","v":""}]
[{"$f":"IF('Place DP tables'!A315=\"\",\"\",'Place DP tables'!A315)","v":""}]
[{"$f":"IF('Place DP tables'!A316=\"\",\"\",'Place DP tables'!A316)","v":""}]
[{"$f":"IF('Place DP tables'!A317=\"\",\"\",'Place DP tables'!A317)","v":""}]
[{"$f":"IF('Place DP tables'!A318=\"\",\"\",'Place DP tables'!A318)","v":""}]
[{"$f":"IF('Place DP tables'!A319=\"\",\"\",'Place DP tables'!A319)","v":""}]
[{"$f":"IF('Place DP tables'!A320=\"\",\"\",'Place DP tables'!A320)","v":""}]
[{"$f":"IF('Place DP tables'!A321=\"\",\"\",'Place DP tables'!A321)","v":""}]
[{"$f":"IF('Place DP tables'!A322=\"\",\"\",'Place DP tables'!A322)","v":""}]
[{"$f":"IF('Place DP tables'!A323=\"\",\"\",'Place DP tables'!A323)","v":""}]
[{"$f":"IF('Place DP tables'!A324=\"\",\"\",'Place DP tables'!A324)","v":""}]
[{"$f":"IF('Place DP tables'!A325=\"\",\"\",'Place DP tables'!A325)","v":""}]
[{"$f":"IF('Place DP tables'!A326=\"\",\"\",'Place DP tables'!A326)","v":""}]
[{"$f":"IF('Place DP tables'!A327=\"\",\"\",'Place DP tables'!A327)","v":""}]
[{"$f":"IF('Place DP tables'!A328=\"\",\"\",'Place DP tables'!A328)","v":""}]
[{"$f":"IF('Place DP tables'!A329=\"\",\"\",'Place DP tables'!A329)","v":""}]
[{"$f":"IF('Place DP tables'!A330=\"\",\"\",'Place DP tables'!A330)","v":""}]
[{"$f":"IF('Place DP tables'!A331=\"\",\"\",'Place DP tables'!A331)","v":""}]
[{"$f":"IF('Place DP tables'!A332=\"\",\"\",'Place DP tables'!A332)","v":""}]
[{"$f":"IF('Place DP tables'!A333=\"\",\"\",'Place DP tables'!A333)","v":""}]
[{"$f":"IF('Place DP tables'!A334=\"\",\"\",'Place DP tables'!A334)","v":""}]
[{"$f":"IF('Place DP tables'!A335=\"\",\"\",'Place DP tables'!A335)","v":""}]
[{"$f":"IF('Place DP tables'!A336=\"\",\"\",'Place DP tables'!A336)","v":""}]
[{"$f":"IF('Place DP tables'!A337=\"\",\"\",'Place DP tables'!A337)","v":""}]
[{"$f":"IF('Place DP tables'!A338=\"\",\"\",'Place DP tables'!A338)","v":""}]
[{"$f":"IF('Place DP tables'!A339=\"\",\"\",'Place DP tables'!A339)","v":""}]
[{"$f":"IF('Place DP tables'!A340=\"\",\"\",'Place DP tables'!A340)","v":""}]
[{"$f":"IF('Place DP tables'!A341=\"\",\"\",'Place DP tables'!A341)","v":""}]
[{"$f":"IF('Place DP tables'!A342=\"\",\"\",'Place DP tables'!A342)","v":""}]
[{"$f":"IF('Place DP tables'!A343=\"\",\"\",'Place DP tables'!A343)","v":""}]
[{"$f":"IF('Place DP tables'!A344=\"\",\"\",'Place DP tables'!A344)","v":""}]
[{"$f":"IF('Place DP tables'!A345=\"\",\"\",'Place DP tables'!A345)","v":""}]
[{"$f":"IF('Place DP tables'!A346=\"\",\"\",'Place DP tables'!A346)","v":""}]
[{"$f":"IF('Place DP tables'!A347=\"\",\"\",'Place DP tables'!A347)","v":""}]
[{"$f":"IF('Place DP tables'!A348=\"\",\"\",'Place DP tables'!A348)","v":""}]
[{"$f":"IF('Place DP tables'!A349=\"\",\"\",'Place DP tables'!A349)","v":""}]
[{"$f":"IF('Place DP tables'!A350=\"\",\"\",'Place DP tables'!A350)","v":""}]
[{"$f":"IF('Place DP tables'!A351=\"\",\"\",'Place DP tables'!A351)","v":""}]
[{"$f":"IF('Place DP tables'!A352=\"\",\"\",'Place DP tables'!A352)","v":""}]
[{"$f":"IF('Place DP tables'!A353=\"\",\"\",'Place DP tables'!A353)","v":""}]
[{"$f":"IF('Place DP tables'!A354=\"\",\"\",'Place DP tables'!A354)","v":""}]
[{"$f":"IF('Place DP tables'!A355=\"\",\"\",'Place DP tables'!A355)","v":""}]
[{"$f":"IF('Place DP tables'!A356=\"\",\"\",'Place DP tables'!A356)","v":""}]
[{"$f":"IF('Place DP tables'!A357=\"\",\"\",'Place DP tables'!A357)","v":""}]
[{"$f":"IF('Place DP tables'!A358=\"\",\"\",'Place DP tables'!A358)","v":""}]
[{"$f":"IF('Place DP tables'!A359=\"\",\"\",'Place DP tables'!A359)","v":""}]
[{"$f":"IF('Place DP tables'!A360=\"\",\"\",'Place DP tables'!A360)","v":""}]
[{"$f":"IF('Place DP tables'!A361=\"\",\"\",'Place DP tables'!A361)","v":""}]
[{"$f":"IF('Place DP tables'!A362=\"\",\"\",'Place DP tables'!A362)","v":""}]
[{"$f":"IF('Place DP tables'!A363=\"\",\"\",'Place DP tables'!A363)","v":""}]
[{"$f":"IF('Place DP tables'!A364=\"\",\"\",'Place DP tables'!A364)","v":""}]
[{"$f":"IF('Place DP tables'!A365=\"\",\"\",'Place DP tables'!A365)","v":""}]
[{"$f":"IF('Place DP tables'!A366=\"\",\"\",'Place DP tables'!A366)","v":""}]
[{"$f":"IF('Place DP tables'!A367=\"\",\"\",'Place DP tables'!A367)","v":""}]
[{"$f":"IF('Place DP tables'!A368=\"\",\"\",'Place DP tables'!A368)","v":""}]
[{"$f":"IF('Place DP tables'!A369=\"\",\"\",'Place DP tables'!A369)","v":""}]
[{"$f":"IF('Place DP tables'!A370=\"\",\"\",'Place DP tables'!A370)","v":""}]
[{"$f":"IF('Place DP tables'!A371=\"\",\"\",'Place DP tables'!A371)","v":""}]
[{"$f":"IF('Place DP tables'!A372=\"\",\"\",'Place DP tables'!A372)","v":""}]
[{"$f":"IF('Place DP tables'!A373=\"\",\"\",'Place DP tables'!A373)","v":""}]
[{"$f":"IF('Place DP tables'!A374=\"\",\"\",'Place DP tables'!A374)","v":""}]
[{"$f":"IF('Place DP tables'!A375=\"\",\"\",'Place DP tables'!A375)","v":""}]
[{"$f":"IF('Place DP tables'!A376=\"\",\"\",'Place DP tables'!A376)","v":""}]
[{"$f":"IF('Place DP tables'!A377=\"\",\"\",'Place DP tables'!A377)","v":""}]
[{"$f":"IF('Place DP tables'!A378=\"\",\"\",'Place DP tables'!A378)","v":""}]
[{"$f":"IF('Place DP tables'!A379=\"\",\"\",'Place DP tables'!A379)","v":""}]
[{"$f":"IF('Place DP tables'!A380=\"\",\"\",'Place DP tables'!A380)","v":""}]
[{"$f":"IF('Place DP tables'!A381=\"\",\"\",'Place DP tables'!A381)","v":""}]
[{"$f":"IF('Place DP tables'!A382=\"\",\"\",'Place DP tables'!A382)","v":""}]
[{"$f":"IF('Place DP tables'!A383=\"\",\"\",'Place DP tables'!A383)","v":""}]
[{"$f":"IF('Place DP tables'!A384=\"\",\"\",'Place DP tables'!A384)","v":""}]
[{"$f":"IF('Place DP tables'!A385=\"\",\"\",'Place DP tables'!A385)","v":""}]
[{"$f":"IF('Place DP tables'!A386=\"\",\"\",'Place DP tables'!A386)","v":""}]
[{"$f":"IF('Place DP tables'!A387=\"\",\"\",'Place DP tables'!A387)","v":""}]
[{"$f":"IF('Place DP tables'!A388=\"\",\"\",'Place DP tables'!A388)","v":""}]
[{"$f":"IF('Place DP tables'!A389=\"\",\"\",'Place DP tables'!A389)","v":""}]
[{"$f":"IF('Place DP tables'!A390=\"\",\"\",'Place DP tables'!A390)","v":""}]
[{"$f":"IF('Place DP tables'!A391=\"\",\"\",'Place DP tables'!A391)","v":""}]
[{"$f":"IF('Place DP tables'!A392=\"\",\"\",'Place DP tables'!A392)","v":""}]
[{"$f":"IF('Place DP tables'!A393=\"\",\"\",'Place DP tables'!A393)","v":""}]
[{"$f":"IF('Place DP tables'!A394=\"\",\"\",'Place DP tables'!A394)","v":""}]
[{"$f":"IF('Place DP tables'!A395=\"\",\"\",'Place DP tables'!A395)","v":""}]
[{"$f":"IF('Place DP tables'!A396=\"\",\"\",'Place DP tables'!A396)","v":""}]
[{"$f":"IF('Place DP tables'!A397=\"\",\"\",'Place DP tables'!A397)","v":""}]
[{"$f":"IF('Place DP tables'!A398=\"\",\"\",'Place DP tables'!A398)","v":""}]
[{"$f":"IF('Place DP tables'!A399=\"\",\"\",'Place DP tables'!A399)","v":""}]
[{"$f":"IF('Place DP tables'!A400=\"\",\"\",'Place DP tables'!A400)","v":""}]
[{"$f":"IF('Place DP tables'!A401=\"\",\"\",'Place DP tables'!A401)","v":""}]
[{"$f":"IF('Place DP tables'!A402=\"\",\"\",'Place DP tables'!A402)","v":""}]
[{"$f":"IF('Place DP tables'!A403=\"\",\"\",'Place DP tables'!A403)","v":""}]
[{"$f":"IF('Place DP tables'!A404=\"\",\"\",'Place DP tables'!A404)","v":""}]
[{"$f":"IF('Place DP tables'!A405=\"\",\"\",'Place DP tables'!A405)","v":""}]
[{"$f":"IF('Place DP tables'!A406=\"\",\"\",'Place DP tables'!A406)","v":""}]
[{"$f":"IF('Place DP tables'!A407=\"\",\"\",'Place DP tables'!A407)","v":""}]
[{"$f":"IF('Place DP tables'!A408=\"\",\"\",'Place DP tables'!A408)","v":""}]
[{"$f":"IF('Place DP tables'!A409=\"\",\"\",'Place DP tables'!A409)","v":""}]
[{"$f":"IF('Place DP tables'!A410=\"\",\"\",'Place DP tables'!A410)","v":""}]
[{"$f":"IF('Place DP tables'!A411=\"\",\"\",'Place DP tables'!A411)","v":""}]
[{"$f":"IF('Place DP tables'!A412=\"\",\"\",'Place DP tables'!A412)","v":""}]
[{"$f":"IF('Place DP tables'!A413=\"\",\"\",'Place DP tables'!A413)","v":""}]
[{"$f":"IF('Place DP tables'!A414=\"\",\"\",'Place DP tables'!A414)","v":""}]
[{"$f":"IF('Place DP tables'!A415=\"\",\"\",'Place DP tables'!A415)","v":""}]
[{"$f":"IF('Place DP tables'!A416=\"\",\"\",'Place DP tables'!A416)","v":""}]
[{"$f":"IF('Place DP tables'!A417=\"\",\"\",'Place DP tables'!A417)","v":""}]
[{"$f":"IF('Place DP tables'!A418=\"\",\"\",'Place DP tables'!A418)","v":""}]
[{"$f":"IF('Place DP tables'!A419=\"\",\"\",'Place DP tables'!A419)","v":""}]
[{"$f":"IF('Place DP tables'!A420=\"\",\"\",'Place DP tables'!A420)","v":""}]
[{"$f":"IF('Place DP tables'!A421=\"\",\"\",'Place DP tables'!A421)","v":""}]
[{"$f":"IF('Place DP tables'!A422=\"\",\"\",'Place DP tables'!A422)","v":""}]
[{"$f":"IF('Place DP tables'!A423=\"\",\"\",'Place DP tables'!A423)","v":""}]
[{"$f":"IF('Place DP tables'!A424=\"\",\"\",'Place DP tables'!A424)","v":""}]
[{"$f":"IF('Place DP tables'!A425=\"\",\"\",'Place DP tables'!A425)","v":""}]
[{"$f":"IF('Place DP tables'!A426=\"\",\"\",'Place DP tables'!A426)","v":""}]
[{"$f":"IF('Place DP tables'!A427=\"\",\"\",'Place DP tables'!A427)","v":""}]
[{"$f":"IF('Place DP tables'!A428=\"\",\"\",'Place DP tables'!A428)","v":""}]
[{"$f":"IF('Place DP tables'!A429=\"\",\"\",'Place DP tables'!A429)","v":""}]
[{"$f":"IF('Place DP tables'!A430=\"\",\"\",'Place DP tables'!A430)","v":""}]
[{"$f":"IF('Place DP tables'!A431=\"\",\"\",'Place DP tables'!A431)","v":""}]
[{"$f":"IF('Place DP tables'!A432=\"\",\"\",'Place DP tables'!A432)","v":""}]
[{"$f":"IF('Place DP tables'!A433=\"\",\"\",'Place DP tables'!A433)","v":""}]
[{"$f":"IF('Place DP tables'!A434=\"\",\"\",'Place DP tables'!A434)","v":""}]
[{"$f":"IF('Place DP tables'!A435=\"\",\"\",'Place DP tables'!A435)","v":""}]
[{"$f":"IF('Place DP tables'!A436=\"\",\"\",'Place DP tables'!A436)","v":""}]
[{"$f":"IF('Place DP tables'!A437=\"\",\"\",'Place DP tables'!A437)","v":""}]
[{"$f":"IF('Place DP tables'!A438=\"\",\"\",'Place DP tables'!A438)","v":""}]
[{"$f":"IF('Place DP tables'!A439=\"\",\"\",'Place DP tables'!A439)","v":""}]
[{"$f":"IF('Place DP tables'!A440=\"\",\"\",'Place DP tables'!A440)","v":""}]
[{"$f":"IF('Place DP tables'!A441=\"\",\"\",'Place DP tables'!A441)","v":""}]
[{"$f":"IF('Place DP tables'!A442=\"\",\"\",'Place DP tables'!A442)","v":""}]
[{"$f":"IF('Place DP tables'!A443=\"\",\"\",'Place DP tables'!A443)","v":""}]
[{"$f":"IF('Place DP tables'!A444=\"\",\"\",'Place DP tables'!A444)","v":""}]
[{"$f":"IF('Place DP tables'!A445=\"\",\"\",'Place DP tables'!A445)","v":""}]
[{"$f":"IF('Place DP tables'!A446=\"\",\"\",'Place DP tables'!A446)","v":""}]
[{"$f":"IF('Place DP tables'!A447=\"\",\"\",'Place DP tables'!A447)","v":""}]
[{"$f":"IF('Place DP tables'!A448=\"\",\"\",'Place DP tables'!A448)","v":""}]
[{"$f":"IF('Place DP tables'!A449=\"\",\"\",'Place DP tables'!A449)","v":""}]
[{"$f":"IF('Place DP tables'!A450=\"\",\"\",'Place DP tables'!A450)","v":""}]
[{"$f":"IF('Place DP tables'!A451=\"\",\"\",'Place DP tables'!A451)","v":""}]
[{"$f":"IF('Place DP tables'!A452=\"\",\"\",'Place DP tables'!A452)","v":""}]
[{"$f":"IF('Place DP tables'!A453=\"\",\"\",'Place DP tables'!A453)","v":""}]
[{"$f":"IF('Place DP tables'!A454=\"\",\"\",'Place DP tables'!A454)","v":""}]
[{"$f":"IF('Place DP tables'!A455=\"\",\"\",'Place DP tables'!A455)","v":""}]
[{"$f":"IF('Place DP tables'!A456=\"\",\"\",'Place DP tables'!A456)","v":""}]
[{"$f":"IF('Place DP tables'!A457=\"\",\"\",'Place DP tables'!A457)","v":""}]
[{"$f":"IF('Place DP tables'!A458=\"\",\"\",'Place DP tables'!A458)","v":""}]
[{"$f":"IF('Place DP tables'!A459=\"\",\"\",'Place DP tables'!A459)","v":""}]
[{"$f":"IF('Place DP tables'!A460=\"\",\"\",'Place DP tables'!A460)","v":""}]
[{"$f":"IF('Place DP tables'!A461=\"\",\"\",'Place DP tables'!A461)","v":""}]
[{"$f":"IF('Place DP tables'!A462=\"\",\"\",'Place DP tables'!A462)","v":""}]
[{"$f":"IF('Place DP tables'!A463=\"\",\"\",'Place DP tables'!A463)","v":""}]
[{"$f":"IF('Place DP tables'!A464=\"\",\"\",'Place DP tables'!A464)","v":""}]
[{"$f":"IF('Place DP tables'!A465=\"\",\"\",'Place DP tables'!A465)","v":""}]
[{"$f":"IF('Place DP tables'!A466=\"\",\"\",'Place DP tables'!A466)","v":""}]
[{"$f":"IF('Place DP tables'!A467=\"\",\"\",'Place DP tables'!A467)","v":""}]
[{"$f":"IF('Place DP tables'!A468=\"\",\"\",'Place DP tables'!A468)","v":""}]
[{"$f":"IF('Place DP tables'!A469=\"\",\"\",'Place DP tables'!A469)","v":""}]
[{"$f":"IF('Place DP tables'!A470=\"\",\"\",'Place DP tables'!A470)","v":""}]
[{"$f":"IF('Place DP tables'!A471=\"\",\"\",'Place DP tables'!A471)","v":""}]
[{"$f":"IF('Place DP tables'!A472=\"\",\"\",'Place DP tables'!A472)","v":""}]
[{"$f":"IF('Place DP tables'!A473=\"\",\"\",'Place DP tables'!A473)","v":""}]
[{"$f":"IF('Place DP tables'!A474=\"\",\"\",'Place DP tables'!A474)","v":""}]
[{"$f":"IF('Place DP tables'!A475=\"\",\"\",'Place DP tables'!A475)","v":""}]
[{"$f":"IF('Place DP tables'!A476=\"\",\"\",'Place DP tables'!A476)","v":""}]
[{"$f":"IF('Place DP tables'!A477=\"\",\"\",'Place DP tables'!A477)","v":""}]
[{"$f":"IF('Place DP tables'!A478=\"\",\"\",'Place DP tables'!A478)","v":""}]
[{"$f":"IF('Place DP tables'!A479=\"\",\"\",'Place DP tables'!A479)","v":""}]
[{"$f":"IF('Place DP tables'!A480=\"\",\"\",'Place DP tables'!A480)","v":""}]
[{"$f":"IF('Place DP tables'!A481=\"\",\"\",'Place DP tables'!A481)","v":""}]
[{"$f":"IF('Place DP tables'!A482=\"\",\"\",'Place DP tables'!A482)","v":""}]
[{"$f":"IF('Place DP tables'!A483=\"\",\"\",'Place DP tables'!A483)","v":""}]
[{"$f":"IF('Place DP tables'!A484=\"\",\"\",'Place DP tables'!A484)","v":""}]
[{"$f":"IF('Place DP tables'!A485=\"\",\"\",'Place DP tables'!A485)","v":""}]
[{"$f":"IF('Place DP tables'!A486=\"\",\"\",'Place DP tables'!A486)","v":""}]
[{"$f":"IF('Place DP tables'!A487=\"\",\"\",'Place DP tables'!A487)","v":""}]
[{"$f":"IF('Place DP tables'!A488=\"\",\"\",'Place DP tables'!A488)","v":""}]
[{"$f":"IF('Place DP tables'!A489=\"\",\"\",'Place DP tables'!A489)","v":""}]
[{"$f":"IF('Place DP tables'!A490=\"\",\"\",'Place DP tables'!A490)","v":""}]
[{"$f":"IF('Place DP tables'!A491=\"\",\"\",'Place DP tables'!A491)","v":""}]
[{"$f":"IF('Place DP tables'!A492=\"\",\"\",'Place DP tables'!A492)","v":""}]
[{"$f":"IF('Place DP tables'!A493=\"\",\"\",'Place DP tables'!A493)","v":""}]
[{"$f":"IF('Place DP tables'!A494=\"\",\"\",'Place DP tables'!A494)","v":""}]
[{"$f":"IF('Place DP tables'!A495=\"\",\"\",'Place DP tables'!A495)","v":""}]
[{"$f":"IF('Place DP tables'!A496=\"\",\"\",'Place DP tables'!A496)","v":""}]
[{"$f":"IF('Place DP tables'!A497=\"\",\"\",'Place DP tables'!A497)","v":""}]
[{"$f":"IF('Place DP tables'!A498=\"\",\"\",'Place DP tables'!A498)","v":""}]
[{"$f":"IF('Place DP tables'!A499=\"\",\"\",'Place DP tables'!A499)","v":""}]
[{"$f":"IF('Place DP tables'!A500=\"\",\"\",'Place DP tables'!A500)","v":""}]
[{"$f":"IF('Place DP tables'!A501=\"\",\"\",'Place DP tables'!A501)","v":""}]
[{"$f":"IF('Place DP tables'!A502=\"\",\"\",'Place DP tables'!A502)","v":""}]
[{"$f":"IF('Place DP tables'!A503=\"\",\"\",'Place DP tables'!A503)","v":""}]
[{"$f":"IF('Place DP tables'!A504=\"\",\"\",'Place DP tables'!A504)","v":""}]
[{"$f":"IF('Place DP tables'!A505=\"\",\"\",'Place DP tables'!A505)","v":""}]
[{"$f":"IF('Place DP tables'!A506=\"\",\"\",'Place DP tables'!A506)","v":""}]
[{"$f":"IF('Place DP tables'!A507=\"\",\"\",'Place DP tables'!A507)","v":""}]
[{"$f":"IF('Place DP tables'!A508=\"\",\"\",'Place DP tables'!A508)","v":""}]
[{"$f":"IF('Place DP tables'!A509=\"\",\"\",'Place DP tables'!A509)","v":""}]
[{"$f":"IF('Place DP tables'!A510=\"\",\"\",'Place DP tables'!A510)","v":""}]
[{"$f":"IF('Place DP tables'!A511=\"\",\"\",'Place DP tables'!A511)","v":""}]
[{"$f":"IF('Place DP tables'!A512=\"\",\"\",'Place DP tables'!A512)","v":""}]
[{"$f":"IF('Place DP tables'!A513=\"\",\"\",'Place DP tables'!A513)","v":""}]
[{"$f":"IF('Place DP tables'!A514=\"\",\"\",'Place DP tables'!A514)","v":""}]
[{"$f":"IF('Place DP tables'!A515=\"\",\"\",'Place DP tables'!A515)","v":""}]
[{"$f":"IF('Place DP tables'!A516=\"\",\"\",'Place DP tables'!A516)","v":""}]
[{"$f":"IF('Place DP tables'!A517=\"\",\"\",'Place DP tables'!A517)","v":""}]
[{"$f":"IF('Place DP tables'!A518=\"\",\"\",'Place DP tables'!A518)","v":""}]
[{"$f":"IF('Place DP tables'!A519=\"\",\"\",'Place DP tables'!A519)","v":""}]
[{"$f":"IF('Place DP tables'!A520=\"\",\"\",'Place DP tables'!A520)","v":""}]
[{"$f":"IF('Place DP tables'!A521=\"\",\"\",'Place DP tables'!A521)","v":""}]
[{"$f":"IF('Place DP tables'!A522=\"\",\"\",'Place DP tables'!A522)","v":""}]
[{"$f":"IF('Place DP tables'!A523=\"\",\"\",'Place DP tables'!A523)","v":""}]
[{"$f":"IF('Place DP tables'!A524=\"\",\"\",'Place DP tables'!A524)","v":""}]
[{"$f":"IF('Place DP tables'!A525=\"\",\"\",'Place DP tables'!A525)","v":""}]
[{"$f":"IF('Place DP tables'!A526=\"\",\"\",'Place DP tables'!A526)","v":""}]
[{"$f":"IF('Place DP tables'!A527=\"\",\"\",'Place DP tables'!A527)","v":""}]
[{"$f":"IF('Place DP tables'!A528=\"\",\"\",'Place DP tables'!A528)","v":""}]
[{"$f":"IF('Place DP tables'!A529=\"\",\"\",'Place DP tables'!A529)","v":""}]
[{"$f":"IF('Place DP tables'!A530=\"\",\"\",'Place DP tables'!A530)","v":""}]
[{"$f":"IF('Place DP tables'!A531=\"\",\"\",'Place DP tables'!A531)","v":""}]
[{"$f":"IF('Place DP tables'!A532=\"\",\"\",'Place DP tables'!A532)","v":""}]
[{"$f":"IF('Place DP tables'!A533=\"\",\"\",'Place DP tables'!A533)","v":""}]
[{"$f":"IF('Place DP tables'!A534=\"\",\"\",'Place DP tables'!A534)","v":""}]
[{"$f":"IF('Place DP tables'!A535=\"\",\"\",'Place DP tables'!A535)","v":""}]
[{"$f":"IF('Place DP tables'!A536=\"\",\"\",'Place DP tables'!A536)","v":""}]
[{"$f":"IF('Place DP tables'!A537=\"\",\"\",'Place DP tables'!A537)","v":""}]
[{"$f":"IF('Place DP tables'!A538=\"\",\"\",'Place DP tables'!A538)","v":""}]
[{"$f":"IF('Place DP tables'!A539=\"\",\"\",'Place DP tables'!A539)","v":""}]
[{"$f":"IF('Place DP tables'!A540=\"\",\"\",'Place DP tables'!A540)","v":""}]
[{"$f":"IF('Place DP tables'!A541=\"\",\"\",'Place DP tables'!A541)","v":""}]
[{"$f":"IF('Place DP tables'!A542=\"\",\"\",'Place DP tables'!A542)","v":""}]
[{"$f":"IF('Place DP tables'!A543=\"\",\"\",'Place DP tables'!A543)","v":""}]
[{"$f":"IF('Place DP tables'!A544=\"\",\"\",'Place DP tables'!A544)","v":""}]
[{"$f":"IF('Place DP tables'!A545=\"\",\"\",'Place DP tables'!A545)","v":""}]
[{"$f":"IF('Place DP tables'!A546=\"\",\"\",'Place DP tables'!A546)","v":""}]
[{"$f":"IF('Place DP tables'!A547=\"\",\"\",'Place DP tables'!A547)","v":""}]
[{"$f":"IF('Place DP tables'!A548=\"\",\"\",'Place DP tables'!A548)","v":""}]
[{"$f":"IF('Place DP tables'!A549=\"\",\"\",'Place DP tables'!A549)","v":""}]
[{"$f":"IF('Place DP tables'!A550=\"\",\"\",'Place DP tables'!A550)","v":""}]
[{"$f":"IF('Place DP tables'!A551=\"\",\"\",'Place DP tables'!A551)","v":""}]
[{"$f":"IF('Place DP tables'!A552=\"\",\"\",'Place DP tables'!A552)","v":""}]
[{"$f":"IF('Place DP tables'!A553=\"\",\"\",'Place DP tables'!A553)","v":""}]
[{"$f":"IF('Place DP tables'!A554=\"\",\"\",'Place DP tables'!A554)","v":""}]
[{"$f":"IF('Place DP tables'!A555=\"\",\"\",'Place DP tables'!A555)","v":""}]
[{"$f":"IF('Place DP tables'!A556=\"\",\"\",'Place DP tables'!A556)","v":""}]
[{"$f":"IF('Place DP tables'!A557=\"\",\"\",'Place DP tables'!A557)","v":""}]
[{"$f":"IF('Place DP tables'!A558=\"\",\"\",'Place DP tables'!A558)","v":""}]
[{"$f":"IF('Place DP tables'!A559=\"\",\"\",'Place DP tables'!A559)","v":""}]
[{"$f":"IF('Place DP tables'!A560=\"\",\"\",'Place DP tables'!A560)","v":""}]
[{"$f":"IF('Place DP tables'!A561=\"\",\"\",'Place DP tables'!A561)","v":""}]
[{"$f":"IF('Place DP tables'!A562=\"\",\"\",'Place DP tables'!A562)","v":""}]
[{"$f":"IF('Place DP tables'!A563=\"\",\"\",'Place DP tables'!A563)","v":""}]
[{"$f":"IF('Place DP tables'!A564=\"\",\"\",'Place DP tables'!A564)","v":""}]
[{"$f":"IF('Place DP tables'!A565=\"\",\"\",'Place DP tables'!A565)","v":""}]
[{"$f":"IF('Place DP tables'!A566=\"\",\"\",'Place DP tables'!A566)","v":""}]
[{"$f":"IF('Place DP tables'!A567=\"\",\"\",'Place DP tables'!A567)","v":""}]
[{"$f":"IF('Place DP tables'!A568=\"\",\"\",'Place DP tables'!A568)","v":""}]
[{"$f":"IF('Place DP tables'!A569=\"\",\"\",'Place DP tables'!A569)","v":""}]
[{"$f":"IF('Place DP tables'!A570=\"\",\"\",'Place DP tables'!A570)","v":""}]
[{"$f":"IF('Place DP tables'!A571=\"\",\"\",'Place DP tables'!A571)","v":""}]
[{"$f":"IF('Place DP tables'!A572=\"\",\"\",'Place DP tables'!A572)","v":""}]
[{"$f":"IF('Place DP tables'!A573=\"\",\"\",'Place DP tables'!A573)","v":""}]
[{"$f":"IF('Place DP tables'!A574=\"\",\"\",'Place DP tables'!A574)","v":""}]
[{"$f":"IF('Place DP tables'!A575=\"\",\"\",'Place DP tables'!A575)","v":""}]
[{"$f":"IF('Place DP tables'!A576=\"\",\"\",'Place DP tables'!A576)","v":""}]
[{"$f":"IF('Place DP tables'!A577=\"\",\"\",'Place DP tables'!A577)","v":""}]
[{"$f":"IF('Place DP tables'!A578=\"\",\"\",'Place DP tables'!A578)","v":""}]
[{"$f":"IF('Place DP tables'!A579=\"\",\"\",'Place DP tables'!A579)","v":""}]
[{"$f":"IF('Place DP tables'!A580=\"\",\"\",'Place DP tables'!A580)","v":""}]
[{"$f":"IF('Place DP tables'!A581=\"\",\"\",'Place DP tables'!A581)","v":""}]
[{"$f":"IF('Place DP tables'!A582=\"\",\"\",'Place DP tables'!A582)","v":""}]
[{"$f":"IF('Place DP tables'!A583=\"\",\"\",'Place DP tables'!A583)","v":""}]
[{"$f":"IF('Place DP tables'!A584=\"\",\"\",'Place DP tables'!A584)","v":""}]
[{"$f":"IF('Place DP tables'!A585=\"\",\"\",'Place DP tables'!A585)","v":""}]
[{"$f":"IF('Place DP tables'!A586=\"\",\"\",'Place DP tables'!A586)","v":""}]
[{"$f":"IF('Place DP tables'!A587=\"\",\"\",'Place DP tables'!A587)","v":""}]
[{"$f":"IF('Place DP tables'!A588=\"\",\"\",'Place DP tables'!A588)","v":""}]
[{"$f":"IF('Place DP tables'!A589=\"\",\"\",'Place DP tables'!A589)","v":""}]
[{"$f":"IF('Place DP tables'!A590=\"\",\"\",'Place DP tables'!A590)","v":""}]
[{"$f":"IF('Place DP tables'!A591=\"\",\"\",'Place DP tables'!A591)","v":""}]
[{"$f":"IF('Place DP tables'!A592=\"\",\"\",'Place DP tables'!A592)","v":""}]
[{"$f":"IF('Place DP tables'!A593=\"\",\"\",'Place DP tables'!A593)","v":""}]
[{"$f":"IF('Place DP tables'!A594=\"\",\"\",'Place DP tables'!A594)","v":""}]
[{"$f":"IF('Place DP tables'!A595=\"\",\"\",'Place DP tables'!A595)","v":""}]
[{"$f":"IF('Place DP tables'!A596=\"\",\"\",'Place DP tables'!A596)","v":""}]
[{"$f":"IF('Place DP tables'!A597=\"\",\"\",'Place DP tables'!A597)","v":""}]
[{"$f":"IF('Place DP tables'!A598=\"\",\"\",'Place DP tables'!A598)","v":""}]
[{"$f":"IF('Place DP tables'!A599=\"\",\"\",'Place DP tables'!A599)","v":""}]
[{"$f":"IF('Place DP tables'!A600=\"\",\"\",'Place DP tables'!A600)","v":""}]
[{"$f":"IF('Place DP tables'!A601=\"\",\"\",'Place DP tables'!A601)","v":""}]
[{"$f":"IF('Place DP tables'!A602=\"\",\"\",'Place DP tables'!A602)","v":""}]
[{"$f":"IF('Place DP tables'!A603=\"\",\"\",'Place DP tables'!A603)","v":""}]
[{"$f":"IF('Place DP tables'!A604=\"\",\"\",'Place DP tables'!A604)","v":""}]
[{"$f":"IF('Place DP tables'!A605=\"\",\"\",'Place DP tables'!A605)","v":""}]
[{"$f":"IF('Place DP tables'!A606=\"\",\"\",'Place DP tables'!A606)","v":""}]
[{"$f":"IF('Place DP tables'!A607=\"\",\"\",'Place DP tables'!A607)","v":""}]
[{"$f":"IF('Place DP tables'!A608=\"\",\"\",'Place DP tables'!A608)","v":""}]
[{"$f":"IF('Place DP tables'!A609=\"\",\"\",'Place DP tables'!A609)","v":""}]
[{"$f":"IF('Place DP tables'!A610=\"\",\"\",'Place DP tables'!A610)","v":""}]
[{"$f":"IF('Place DP tables'!A611=\"\",\"\",'Place DP tables'!A611)","v":""}]
[{"$f":"IF('Place DP tables'!A612=\"\",\"\",'Place DP tables'!A612)","v":""}]
[{"$f":"IF('Place DP tables'!A613=\"\",\"\",'Place DP tables'!A613)","v":""}]
[{"$f":"IF('Place DP tables'!A614=\"\",\"\",'Place DP tables'!A614)","v":""}]
[{"$f":"IF('Place DP tables'!A615=\"\",\"\",'Place DP tables'!A615)","v":""}]
[{"$f":"IF('Place DP tables'!A616=\"\",\"\",'Place DP tables'!A616)","v":""}]
[{"$f":"IF('Place DP tables'!A617=\"\",\"\",'Place DP tables'!A617)","v":""}]
[{"$f":"IF('Place DP tables'!A618=\"\",\"\",'Place DP tables'!A618)","v":""}]
[{"$f":"IF('Place DP tables'!A619=\"\",\"\",'Place DP tables'!A619)","v":""}]
[{"$f":"IF('Place DP tables'!A620=\"\",\"\",'Place DP tables'!A620)","v":""}]
[{"$f":"IF('Place DP tables'!A621=\"\",\"\",'Place DP tables'!A621)","v":""}]
[{"$f":"IF('Place DP tables'!A622=\"\",\"\",'Place DP tables'!A622)","v":""}]
[{"$f":"IF('Place DP tables'!A623=\"\",\"\",'Place DP tables'!A623)","v":""}]
[{"$f":"IF('Place DP tables'!A624=\"\",\"\",'Place DP tables'!A624)","v":""}]
[{"$f":"IF('Place DP tables'!A625=\"\",\"\",'Place DP tables'!A625)","v":""}]
[{"$f":"IF('Place DP tables'!A626=\"\",\"\",'Place DP tables'!A626)","v":""}]
[{"$f":"IF('Place DP tables'!A627=\"\",\"\",'Place DP tables'!A627)","v":""}]
[{"$f":"IF('Place DP tables'!A628=\"\",\"\",'Place DP tables'!A628)","v":""}]
[{"$f":"IF('Place DP tables'!A629=\"\",\"\",'Place DP tables'!A629)","v":""}]
[{"$f":"IF('Place DP tables'!A630=\"\",\"\",'Place DP tables'!A630)","v":""}]
[{"$f":"IF('Place DP tables'!A631=\"\",\"\",'Place DP tables'!A631)","v":""}]
[{"$f":"IF('Place DP tables'!A632=\"\",\"\",'Place DP tables'!A632)","v":""}]
[{"$f":"IF('Place DP tables'!A633=\"\",\"\",'Place DP tables'!A633)","v":""}]
[{"$f":"IF('Place DP tables'!A634=\"\",\"\",'Place DP tables'!A634)","v":""}]
[{"$f":"IF('Place DP tables'!A635=\"\",\"\",'Place DP tables'!A635)","v":""}]
[{"$f":"IF('Place DP tables'!A636=\"\",\"\",'Place DP tables'!A636)","v":""}]
[{"$f":"IF('Place DP tables'!A637=\"\",\"\",'Place DP tables'!A637)","v":""}]
[{"$f":"IF('Place DP tables'!A638=\"\",\"\",'Place DP tables'!A638)","v":""}]
[{"$f":"IF('Place DP tables'!A639=\"\",\"\",'Place DP tables'!A639)","v":""}]
[{"$f":"IF('Place DP tables'!A640=\"\",\"\",'Place DP tables'!A640)","v":""}]
[{"$f":"IF('Place DP tables'!A641=\"\",\"\",'Place DP tables'!A641)","v":""}]
[{"$f":"IF('Place DP tables'!A642=\"\",\"\",'Place DP tables'!A642)","v":""}]
[{"$f":"IF('Place DP tables'!A643=\"\",\"\",'Place DP tables'!A643)","v":""}]
[{"$f":"IF('Place DP tables'!A644=\"\",\"\",'Place DP tables'!A644)","v":""}]
[{"$f":"IF('Place DP tables'!A645=\"\",\"\",'Place DP tables'!A645)","v":""}]
[{"$f":"IF('Place DP tables'!A646=\"\",\"\",'Place DP tables'!A646)","v":""}]
[{"$f":"IF('Place DP tables'!A647=\"\",\"\",'Place DP tables'!A647)","v":""}]
[{"$f":"IF('Place DP tables'!A648=\"\",\"\",'Place DP tables'!A648)","v":""}]
[{"$f":"IF('Place DP tables'!A649=\"\",\"\",'Place DP tables'!A649)","v":""}]
[{"$f":"IF('Place DP tables'!A650=\"\",\"\",'Place DP tables'!A650)","v":""}]
[{"$f":"IF('Place DP tables'!A651=\"\",\"\",'Place DP tables'!A651)","v":""}]
[{"$f":"IF('Place DP tables'!A652=\"\",\"\",'Place DP tables'!A652)","v":""}]
[{"$f":"IF('Place DP tables'!A653=\"\",\"\",'Place DP tables'!A653)","v":""}]
[{"$f":"IF('Place DP tables'!A654=\"\",\"\",'Place DP tables'!A654)","v":""}]
[{"$f":"IF('Place DP tables'!A655=\"\",\"\",'Place DP tables'!A655)","v":""}]
[{"$f":"IF('Place DP tables'!A656=\"\",\"\",'Place DP tables'!A656)","v":""}]
[{"$f":"IF('Place DP tables'!A657=\"\",\"\",'Place DP tables'!A657)","v":""}]
[{"$f":"IF('Place DP tables'!A658=\"\",\"\",'Place DP tables'!A658)","v":""}]
[{"$f":"IF('Place DP tables'!A659=\"\",\"\",'Place DP tables'!A659)","v":""}]
[{"$f":"IF('Place DP tables'!A660=\"\",\"\",'Place DP tables'!A660)","v":""}]
[{"$f":"IF('Place DP tables'!A661=\"\",\"\",'Place DP tables'!A661)","v":""}]
[{"$f":"IF('Place DP tables'!A662=\"\",\"\",'Place DP tables'!A662)","v":""}]
[{"$f":"IF('Place DP tables'!A663=\"\",\"\",'Place DP tables'!A663)","v":""}]
[{"$f":"IF('Place DP tables'!A664=\"\",\"\",'Place DP tables'!A664)","v":""}]
[{"$f":"IF('Place DP tables'!A665=\"\",\"\",'Place DP tables'!A665)","v":""}]
[{"$f":"IF('Place DP tables'!A666=\"\",\"\",'Place DP tables'!A666)","v":""}]
[{"$f":"IF('Place DP tables'!A667=\"\",\"\",'Place DP tables'!A667)","v":""}]
[{"$f":"IF('Place DP tables'!A668=\"\",\"\",'Place DP tables'!A668)","v":""}]
[{"$f":"IF('Place DP tables'!A669=\"\",\"\",'Place DP tables'!A669)","v":""}]
[{"$f":"IF('Place DP tables'!A670=\"\",\"\",'Place DP tables'!A670)","v":""}]
[{"$f":"IF('Place DP tables'!A671=\"\",\"\",'Place DP tables'!A671)","v":""}]
[{"$f":"IF('Place DP tables'!A672=\"\",\"\",'Place DP tables'!A672)","v":""}]
[{"$f":"IF('Place DP tables'!A673=\"\",\"\",'Place DP tables'!A673)","v":""}]
[{"$f":"IF('Place DP tables'!A674=\"\",\"\",'Place DP tables'!A674)","v":""}]
[{"$f":"IF('Place DP tables'!A675=\"\",\"\",'Place DP tables'!A675)","v":""}]
[{"$f":"IF('Place DP tables'!A676=\"\",\"\",'Place DP tables'!A676)","v":""}]
[{"$f":"IF('Place DP tables'!A677=\"\",\"\",'Place DP tables'!A677)","v":""}]
[{"$f":"IF('Place DP tables'!A678=\"\",\"\",'Place DP tables'!A678)","v":""}]
[{"$f":"IF('Place DP tables'!A679=\"\",\"\",'Place DP tables'!A679)","v":""}]
[{"$f":"IF('Place DP tables'!A680=\"\",\"\",'Place DP tables'!A680)","v":""}]
[{"$f":"IF('Place DP tables'!A681=\"\",\"\",'Place DP tables'!A681)","v":""}]
[{"$f":"IF('Place DP tables'!A682=\"\",\"\",'Place DP tables'!A682)","v":""}]
[{"$f":"IF('Place DP tables'!A683=\"\",\"\",'Place DP tables'!A683)","v":""}]
[{"$f":"IF('Place DP tables'!A684=\"\",\"\",'Place DP tables'!A684)","v":""}]
[{"$f":"IF('Place DP tables'!A685=\"\",\"\",'Place DP tables'!A685)","v":""}]
[{"$f":"IF('Place DP tables'!A686=\"\",\"\",'Place DP tables'!A686)","v":""}]
[{"$f":"IF('Place DP tables'!A687=\"\",\"\",'Place DP tables'!A687)","v":""}]
[{"$f":"IF('Place DP tables'!A688=\"\",\"\",'Place DP tables'!A688)","v":""}]
[{"$f":"IF('Place DP tables'!A689=\"\",\"\",'Place DP tables'!A689)","v":""}]
[{"$f":"IF('Place DP tables'!A690=\"\",\"\",'Place DP tables'!A690)","v":""}]
[{"$f":"IF('Place DP tables'!A691=\"\",\"\",'Place DP tables'!A691)","v":""}]
[{"$f":"IF('Place DP tables'!A692=\"\",\"\",'Place DP tables'!A692)","v":""}]
[{"$f":"IF('Place DP tables'!A693=\"\",\"\",'Place DP tables'!A693)","v":""}]
[{"$f":"IF('Place DP tables'!A694=\"\",\"\",'Place DP tables'!A694)","v":""}]
[{"$f":"IF('Place DP tables'!A695=\"\",\"\",'Place DP tables'!A695)","v":""}]
[{"$f":"IF('Place DP tables'!A696=\"\",\"\",'Place DP tables'!A696)","v":""}]
[{"$f":"IF('Place DP tables'!A697=\"\",\"\",'Place DP tables'!A697)","v":""}]
[{"$f":"IF('Place DP tables'!A698=\"\",\"\",'Place DP tables'!A698)","v":""}]
[{"$f":"IF('Place DP tables'!A699=\"\",\"\",'Place DP tables'!A699)","v":""}]
[{"$f":"IF('Place DP tables'!A700=\"\",\"\",'Place DP tables'!A700)","v":""}]
[{"$f":"IF('Place DP tables'!A701=\"\",\"\",'Place DP tables'!A701)","v":""}]
[{"$f":"IF('Place DP tables'!A702=\"\",\"\",'Place DP tables'!A702)","v":""}]
[{"$f":"IF('Place DP tables'!A703=\"\",\"\",'Place DP tables'!A703)","v":""}]
[{"$f":"IF('Place DP tables'!A704=\"\",\"\",'Place DP tables'!A704)","v":""}]
[{"$f":"IF('Place DP tables'!A705=\"\",\"\",'Place DP tables'!A705)","v":""}]
[{"$f":"IF('Place DP tables'!A706=\"\",\"\",'Place DP tables'!A706)","v":""}]
[{"$f":"IF('Place DP tables'!A707=\"\",\"\",'Place DP tables'!A707)","v":""}]
[{"$f":"IF('Place DP tables'!A708=\"\",\"\",'Place DP tables'!A708)","v":""}]
[{"$f":"IF('Place DP tables'!A709=\"\",\"\",'Place DP tables'!A709)","v":""}]
[{"$f":"IF('Place DP tables'!A710=\"\",\"\",'Place DP tables'!A710)","v":""}]
[{"$f":"IF('Place DP tables'!A711=\"\",\"\",'Place DP tables'!A711)","v":""}]
[{"$f":"IF('Place DP tables'!A712=\"\",\"\",'Place DP tables'!A712)","v":""}]
[{"$f":"IF('Place DP tables'!A713=\"\",\"\",'Place DP tables'!A713)","v":""}]
[{"$f":"IF('Place DP tables'!A714=\"\",\"\",'Place DP tables'!A714)","v":""}]
[{"$f":"IF('Place DP tables'!A715=\"\",\"\",'Place DP tables'!A715)","v":""}]
[{"$f":"IF('Place DP tables'!A716=\"\",\"\",'Place DP tables'!A716)","v":""}]
[{"$f":"IF('Place DP tables'!A717=\"\",\"\",'Place DP tables'!A717)","v":""}]
[{"$f":"IF('Place DP tables'!A718=\"\",\"\",'Place DP tables'!A718)","v":""}]
[{"$f":"IF('Place DP tables'!A719=\"\",\"\",'Place DP tables'!A719)","v":""}]
[{"$f":"IF('Place DP tables'!A720=\"\",\"\",'Place DP tables'!A720)","v":""}]
[{"$f":"IF('Place DP tables'!A721=\"\",\"\",'Place DP tables'!A721)","v":""}]
[{"$f":"IF('Place DP tables'!A722=\"\",\"\",'Place DP tables'!A722)","v":""}]
[{"$f":"IF('Place DP tables'!A723=\"\",\"\",'Place DP tables'!A723)","v":""}]
[{"$f":"IF('Place DP tables'!A724=\"\",\"\",'Place DP tables'!A724)","v":""}]
[{"$f":"IF('Place DP tables'!A725=\"\",\"\",'Place DP tables'!A725)","v":""}]
[{"$f":"IF('Place DP tables'!A726=\"\",\"\",'Place DP tables'!A726)","v":""}]
[{"$f":"IF('Place DP tables'!A727=\"\",\"\",'Place DP tables'!A727)","v":""}]
[{"$f":"IF('Place DP tables'!A728=\"\",\"\",'Place DP tables'!A728)","v":""}]
[{"$f":"IF('Place DP tables'!A729=\"\",\"\",'Place DP tables'!A729)","v":""}]
[{"$f":"IF('Place DP tables'!A730=\"\",\"\",'Place DP tables'!A730)","v":""}]
[{"$f":"IF('Place DP tables'!A731=\"\",\"\",'Place DP tables'!A731)","v":""}]
[{"$f":"IF('Place DP tables'!A732=\"\",\"\",'Place DP tables'!A732)","v":""}]
[{"$f":"IF('Place DP tables'!A733=\"\",\"\",'Place DP tables'!A733)","v":""}]
[{"$f":"IF('Place DP tables'!A734=\"\",\"\",'Place DP tables'!A734)","v":""}]
[{"$f":"IF('Place DP tables'!A735=\"\",\"\",'Place DP tables'!A735)","v":""}]
[{"$f":"IF('Place DP tables'!A736=\"\",\"\",'Place DP tables'!A736)","v":""}]
[{"$f":"IF('Place DP tables'!A737=\"\",\"\",'Place DP tables'!A737)","v":""}]
[{"$f":"IF('Place DP tables'!A738=\"\",\"\",'Place DP tables'!A738)","v":""}]
[{"$f":"IF('Place DP tables'!A739=\"\",\"\",'Place DP tables'!A739)","v":""}]
[{"$f":"IF('Place DP tables'!A740=\"\",\"\",'Place DP tables'!A740)","v":""}]
[{"$f":"IF('Place DP tables'!A741=\"\",\"\",'Place DP tables'!A741)","v":""}]
[{"$f":"IF('Place DP tables'!A742=\"\",\"\",'Place DP tables'!A742)","v":""}]
[{"$f":"IF('Place DP tables'!A743=\"\",\"\",'Place DP tables'!A743)","v":""}]
[{"$f":"IF('Place DP tables'!A744=\"\",\"\",'Place DP tables'!A744)","v":""}]
[{"$f":"IF('Place DP tables'!A745=\"\",\"\",'Place DP tables'!A745)","v":""}]
[{"$f":"IF('Place DP tables'!A746=\"\",\"\",'Place DP tables'!A746)","v":""}]
[{"$f":"IF('Place DP tables'!A747=\"\",\"\",'Place DP tables'!A747)","v":""}]
[{"$f":"IF('Place DP tables'!A748=\"\",\"\",'Place DP tables'!A748)","v":""}]
[{"$f":"IF('Place DP tables'!A749=\"\",\"\",'Place DP tables'!A749)","v":""}]
[{"$f":"IF('Place DP tables'!A750=\"\",\"\",'Place DP tables'!A750)","v":""}]
[{"$f":"IF('Place DP tables'!A751=\"\",\"\",'Place DP tables'!A751)","v":""}]
[{"$f":"IF('Place DP tables'!A752=\"\",\"\",'Place DP tables'!A752)","v":""}]
[{"$f":"IF('Place DP tables'!A753=\"\",\"\",'Place DP tables'!A753)","v":""}]
[{"$f":"IF('Place DP tables'!A754=\"\",\"\",'Place DP tables'!A754)","v":""}]
[{"$f":"IF('Place DP tables'!A755=\"\",\"\",'Place DP tables'!A755)","v":""}]
[{"$f":"IF('Place DP tables'!A756=\"\",\"\",'Place DP tables'!A756)","v":""}]
[{"$f":"IF('Place DP tables'!A757=\"\",\"\",'Place DP tables'!A757)","v":""}]
[{"$f":"IF('Place DP tables'!A758=\"\",\"\",'Place DP tables'!A758)","v":""}]
[{"$f":"IF('Place DP tables'!A759=\"\",\"\",'Place DP tables'!A759)","v":""}]
[{"$f":"IF('Place DP tables'!A760=\"\",\"\",'Place DP tables'!A760)","v":""}]
[{"$f":"IF('Place DP tables'!A761=\"\",\"\",'Place DP tables'!A761)","v":""}]
[{"$f":"IF('Place DP tables'!A762=\"\",\"\",'Place DP tables'!A762)","v":""}]
[{"$f":"IF('Place DP tables'!A763=\"\",\"\",'Place DP tables'!A763)","v":""}]
[{"$f":"IF('Place DP tables'!A764=\"\",\"\",'Place DP tables'!A764)","v":""}]
[{"$f":"IF('Place DP tables'!A765=\"\",\"\",'Place DP tables'!A765)","v":""}]
[{"$f":"IF('Place DP tables'!A766=\"\",\"\",'Place DP tables'!A766)","v":""}]
[{"$f":"IF('Place DP tables'!A767=\"\",\"\",'Place DP tables'!A767)","v":""}]
[{"$f":"IF('Place DP tables'!A768=\"\",\"\",'Place DP tables'!A768)","v":""}]
[{"$f":"IF('Place DP tables'!A769=\"\",\"\",'Place DP tables'!A769)","v":""}]
[{"$f":"IF('Place DP tables'!A770=\"\",\"\",'Place DP tables'!A770)","v":""}]
[{"$f":"IF('Place DP tables'!A771=\"\",\"\",'Place DP tables'!A771)","v":""}]
[{"$f":"IF('Place DP tables'!A772=\"\",\"\",'Place DP tables'!A772)","v":""}]
[{"$f":"IF('Place DP tables'!A773=\"\",\"\",'Place DP tables'!A773)","v":""}]
[{"$f":"IF('Place DP tables'!A774=\"\",\"\",'Place DP tables'!A774)","v":""}]
[{"$f":"IF('Place DP tables'!A775=\"\",\"\",'Place DP tables'!A775)","v":""}]
[{"$f":"IF('Place DP tables'!A776=\"\",\"\",'Place DP tables'!A776)","v":""}]
[{"$f":"IF('Place DP tables'!A777=\"\",\"\",'Place DP tables'!A777)","v":""}]
[{"$f":"IF('Place DP tables'!A778=\"\",\"\",'Place DP tables'!A778)","v":""}]
[{"$f":"IF('Place DP tables'!A779=\"\",\"\",'Place DP tables'!A779)","v":""}]
[{"$f":"IF('Place DP tables'!A780=\"\",\"\",'Place DP tables'!A780)","v":""}]
[{"$f":"IF('Place DP tables'!A781=\"\",\"\",'Place DP tables'!A781)","v":""}]
[{"$f":"IF('Place DP tables'!A782=\"\",\"\",'Place DP tables'!A782)","v":""}]
[{"$f":"IF('Place DP tables'!A783=\"\",\"\",'Place DP tables'!A783)","v":""}]
[{"$f":"IF('Place DP tables'!A784=\"\",\"\",'Place DP tables'!A784)","v":""}]
[{"$f":"IF('Place DP tables'!A785=\"\",\"\",'Place DP tables'!A785)","v":""}]
[{"$f":"IF('Place DP tables'!A786=\"\",\"\",'Place DP tables'!A786)","v":""}]
[{"$f":"IF('Place DP tables'!A787=\"\",\"\",'Place DP tables'!A787)","v":""}]
[{"$f":"IF('Place DP tables'!A788=\"\",\"\",'Place DP tables'!A788)","v":""}]
[{"$f":"IF('Place DP tables'!A789=\"\",\"\",'Place DP tables'!A789)","v":""}]
[{"$f":"IF('Place DP tables'!A790=\"\",\"\",'Place DP tables'!A790)","v":""}]
[{"$f":"IF('Place DP tables'!A791=\"\",\"\",'Place DP tables'!A791)","v":""}]
[{"$f":"IF('Place DP tables'!A792=\"\",\"\",'Place DP tables'!A792)","v":""}]
[{"$f":"IF('Place DP tables'!A793=\"\",\"\",'Place DP tables'!A793)","v":""}]
[{"$f":"IF('Place DP tables'!A794=\"\",\"\",'Place DP tables'!A794)","v":""}]
[{"$f":"IF('Place DP tables'!A795=\"\",\"\",'Place DP tables'!A795)","v":""}]
[{"$f":"IF('Place DP tables'!A796=\"\",\"\",'Place DP tables'!A796)","v":""}]
[{"$f":"IF('Place DP tables'!A797=\"\",\"\",'Place DP tables'!A797)","v":""}]
[{"$f":"IF('Place DP tables'!A798=\"\",\"\",'Place DP tables'!A798)","v":""}]
[{"$f":"IF('Place DP tables'!A799=\"\",\"\",'Place DP tables'!A799)","v":""}]
[{"$f":"IF('Place DP tables'!A800=\"\",\"\",'Place DP tables'!A800)","v":""}]
[{"$f":"IF('Place DP tables'!A801=\"\",\"\",'Place DP tables'!A801)","v":""}]
[{"$f":"IF('Place DP tables'!A802=\"\",\"\",'Place DP tables'!A802)","v":""}]
[{"$f":"IF('Place DP tables'!A803=\"\",\"\",'Place DP tables'!A803)","v":""}]
[{"$f":"IF('Place DP tables'!A804=\"\",\"\",'Place DP tables'!A804)","v":""}]
[{"$f":"IF('Place DP tables'!A805=\"\",\"\",'Place DP tables'!A805)","v":""}]
[{"$f":"IF('Place DP tables'!A806=\"\",\"\",'Place DP tables'!A806)","v":""}]
[{"$f":"IF('Place DP tables'!A807=\"\",\"\",'Place DP tables'!A807)","v":""}]
[{"$f":"IF('Place DP tables'!A808=\"\",\"\",'Place DP tables'!A808)","v":""}]
[{"$f":"IF('Place DP tables'!A809=\"\",\"\",'Place DP tables'!A809)","v":""}]
[{"$f":"IF('Place DP tables'!A810=\"\",\"\",'Place DP tables'!A810)","v":""}]
[{"$f":"IF('Place DP tables'!A811=\"\",\"\",'Place DP tables'!A811)","v":""}]
[{"$f":"IF('Place DP tables'!A812=\"\",\"\",'Place DP tables'!A812)","v":""}]
[{"$f":"IF('Place DP tables'!A813=\"\",\"\",'Place DP tables'!A813)","v":""}]
[{"$f":"IF('Place DP tables'!A814=\"\",\"\",'Place DP tables'!A814)","v":""}]
[{"$f":"IF('Place DP tables'!A815=\"\",\"\",'Place DP tables'!A815)","v":""}]
[{"$f":"IF('Place DP tables'!A816=\"\",\"\",'Place DP tables'!A816)","v":""}]
[{"$f":"IF('Place DP tables'!A817=\"\",\"\",'Place DP tables'!A817)","v":""}]
[{"$f":"IF('Place DP tables'!A818=\"\",\"\",'Place DP tables'!A818)","v":""}]
[{"$f":"IF('Place DP tables'!A819=\"\",\"\",'Place DP tables'!A819)","v":""}]
[{"$f":"IF('Place DP tables'!A820=\"\",\"\",'Place DP tables'!A820)","v":""}]
[{"$f":"IF('Place DP tables'!A821=\"\",\"\",'Place DP tables'!A821)","v":""}]
[{"$f":"IF('Place DP tables'!A822=\"\",\"\",'Place DP tables'!A822)","v":""}]
[{"$f":"IF('Place DP tables'!A823=\"\",\"\",'Place DP tables'!A823)","v":""}]
[{"$f":"IF('Place DP tables'!A824=\"\",\"\",'Place DP tables'!A824)","v":""}]
[{"$f":"IF('Place DP tables'!A825=\"\",\"\",'Place DP tables'!A825)","v":""}]
[{"$f":"IF('Place DP tables'!A826=\"\",\"\",'Place DP tables'!A826)","v":""}]
[{"$f":"IF('Place DP tables'!A827=\"\",\"\",'Place DP tables'!A827)","v":""}]
[{"$f":"IF('Place DP tables'!A828=\"\",\"\",'Place DP tables'!A828)","v":""}]
[{"$f":"IF('Place DP tables'!A829=\"\",\"\",'Place DP tables'!A829)","v":""}]
[{"$f":"IF('Place DP tables'!A830=\"\",\"\",'Place DP tables'!A830)","v":""}]
[{"$f":"IF('Place DP tables'!A831=\"\",\"\",'Place DP tables'!A831)","v":""}]
[{"$f":"IF('Place DP tables'!A832=\"\",\"\",'Place DP tables'!A832)","v":""}]
[{"$f":"IF('Place DP tables'!A833=\"\",\"\",'Place DP tables'!A833)","v":""}]
[{"$f":"IF('Place DP tables'!A834=\"\",\"\",'Place DP tables'!A834)","v":""}]
[{"$f":"IF('Place DP tables'!A835=\"\",\"\",'Place DP tables'!A835)","v":""}]
[{"$f":"IF('Place DP tables'!A836=\"\",\"\",'Place DP tables'!A836)","v":""}]
[{"$f":"IF('Place DP tables'!A837=\"\",\"\",'Place DP tables'!A837)","v":""}]
[{"$f":"IF('Place DP tables'!A838=\"\",\"\",'Place DP tables'!A838)","v":""}]
[{"$f":"IF('Place DP tables'!A839=\"\",\"\",'Place DP tables'!A839)","v":""}]
[{"$f":"IF('Place DP tables'!A840=\"\",\"\",'Place DP tables'!A840)","v":""}]
[{"$f":"IF('Place DP tables'!A841=\"\",\"\",'Place DP tables'!A841)","v":""}]
[{"$f":"IF('Place DP tables'!A842=\"\",\"\",'Place DP tables'!A842)","v":""}]
[{"$f":"IF('Place DP tables'!A843=\"\",\"\",'Place DP tables'!A843)","v":""}]
[{"$f":"IF('Place DP tables'!A844=\"\",\"\",'Place DP tables'!A844)","v":""}]
[{"$f":"IF('Place DP tables'!A845=\"\",\"\",'Place DP tables'!A845)","v":""}]
[{"$f":"IF('Place DP tables'!A846=\"\",\"\",'Place DP tables'!A846)","v":""}]
[{"$f":"IF('Place DP tables'!A847=\"\",\"\",'Place DP tables'!A847)","v":""}]
[{"$f":"IF('Place DP tables'!A848=\"\",\"\",'Place DP tables'!A848)","v":""}]
[{"$f":"IF('Place DP tables'!A849=\"\",\"\",'Place DP tables'!A849)","v":""}]
[{"$f":"IF('Place DP tables'!A850=\"\",\"\",'Place DP tables'!A850)","v":""}]
[{"$f":"IF('Place DP tables'!A851=\"\",\"\",'Place DP tables'!A851)","v":""}]
[{"$f":"IF('Place DP tables'!A852=\"\",\"\",'Place DP tables'!A852)","v":""}]
[{"$f":"IF('Place DP tables'!A853=\"\",\"\",'Place DP tables'!A853)","v":""}]
[{"$f":"IF('Place DP tables'!A854=\"\",\"\",'Place DP tables'!A854)","v":""}]
[{"$f":"IF('Place DP tables'!A855=\"\",\"\",'Place DP tables'!A855)","v":""}]
[{"$f":"IF('Place DP tables'!A856=\"\",\"\",'Place DP tables'!A856)","v":""}]
[{"$f":"IF('Place DP tables'!A857=\"\",\"\",'Place DP tables'!A857)","v":""}]
[{"$f":"IF('Place DP tables'!A858=\"\",\"\",'Place DP tables'!A858)","v":""}]
[{"$f":"IF('Place DP tables'!A859=\"\",\"\",'Place DP tables'!A859)","v":""}]
[{"$f":"IF('Place DP tables'!A860=\"\",\"\",'Place DP tables'!A860)","v":""}]
[{"$f":"IF('Place DP tables'!A861=\"\",\"\",'Place DP tables'!A861)","v":""}]
[{"$f":"IF('Place DP tables'!A862=\"\",\"\",'Place DP tables'!A862)","v":""}]
[{"$f":"IF('Place DP tables'!A863=\"\",\"\",'Place DP tables'!A863)","v":""}]
[{"$f":"IF('Place DP tables'!A864=\"\",\"\",'Place DP tables'!A864)","v":""}]
[{"$f":"IF('Place DP tables'!A865=\"\",\"\",'Place DP tables'!A865)","v":""}]
[{"$f":"IF('Place DP tables'!A866=\"\",\"\",'Place DP tables'!A866)","v":""}]
[{"$f":"IF('Place DP tables'!A867=\"\",\"\",'Place DP tables'!A867)","v":""}]
[{"$f":"IF('Place DP tables'!A868=\"\",\"\",'Place DP tables'!A868)","v":""}]
[{"$f":"IF('Place DP tables'!A869=\"\",\"\",'Place DP tables'!A869)","v":""}]
[{"$f":"IF('Place DP tables'!A870=\"\",\"\",'Place DP tables'!A870)","v":""}]
[{"$f":"IF('Place DP tables'!A871=\"\",\"\",'Place DP tables'!A871)","v":""}]
[{"$f":"IF('Place DP tables'!A872=\"\",\"\",'Place DP tables'!A872)","v":""}]
[{"$f":"IF('Place DP tables'!A873=\"\",\"\",'Place DP tables'!A873)","v":""}]
[{"$f":"IF('Place DP tables'!A874=\"\",\"\",'Place DP tables'!A874)","v":""}]
[{"$f":"IF('Place DP tables'!A875=\"\",\"\",'Place DP tables'!A875)","v":""}]
[{"$f":"IF('Place DP tables'!A876=\"\",\"\",'Place DP tables'!A876)","v":""}]
[{"$f":"IF('Place DP tables'!A877=\"\",\"\",'Place DP tables'!A877)","v":""}]
[{"$f":"IF('Place DP tables'!A878=\"\",\"\",'Place DP tables'!A878)","v":""}]
[{"$f":"IF('Place DP tables'!A879=\"\",\"\",'Place DP tables'!A879)","v":""}]
[{"$f":"IF('Place DP tables'!A880=\"\",\"\",'Place DP tables'!A880)","v":""}]
[{"$f":"IF('Place DP tables'!A881=\"\",\"\",'Place DP tables'!A881)","v":""}]
[{"$f":"IF('Place DP tables'!A882=\"\",\"\",'Place DP tables'!A882)","v":""}]
[{"$f":"IF('Place DP tables'!A883=\"\",\"\",'Place DP tables'!A883)","v":""}]
[{"$f":"IF('Place DP tables'!A884=\"\",\"\",'Place DP tables'!A884)","v":""}]
[{"$f":"IF('Place DP tables'!A885=\"\",\"\",'Place DP tables'!A885)","v":""}]
[{"$f":"IF('Place DP tables'!A886=\"\",\"\",'Place DP tables'!A886)","v":""}]
[{"$f":"IF('Place DP tables'!A887=\"\",\"\",'Place DP tables'!A887)","v":""}]
[{"$f":"IF('Place DP tables'!A888=\"\",\"\",'Place DP tables'!A888)","v":""}]
[{"$f":"IF('Place DP tables'!A889=\"\",\"\",'Place DP tables'!A889)","v":""}]
[{"$f":"IF('Place DP tables'!A890=\"\",\"\",'Place DP tables'!A890)","v":""}]
[{"$f":"IF('Place DP tables'!A891=\"\",\"\",'Place DP tables'!A891)","v":""}]
[{"$f":"IF('Place DP tables'!A892=\"\",\"\",'Place DP tables'!A892)","v":""}]
[{"$f":"IF('Place DP tables'!A893=\"\",\"\",'Place DP tables'!A893)","v":""}]
[{"$f":"IF('Place DP tables'!A894=\"\",\"\",'Place DP tables'!A894)","v":""}]
[{"$f":"IF('Place DP tables'!A895=\"\",\"\",'Place DP tables'!A895)","v":""}]
[{"$f":"IF('Place DP tables'!A896=\"\",\"\",'Place DP tables'!A896)","v":""}]
[{"$f":"IF('Place DP tables'!A897=\"\",\"\",'Place DP tables'!A897)","v":""}]
[{"$f":"IF('Place DP tables'!A898=\"\",\"\",'Place DP tables'!A898)","v":""}]
[{"$f":"IF('Place DP tables'!A899=\"\",\"\",'Place DP tables'!A899)","v":""}]
[{"$f":"IF('Place DP tables'!A900=\"\",\"\",'Place DP tables'!A900)","v":""}]
[{"$f":"IF('Place DP tables'!A901=\"\",\"\",'Place DP tables'!A901)","v":""}]
[{"$f":"IF('Place DP tables'!A902=\"\",\"\",'Place DP tables'!A902)","v":""}]
[{"$f":"IF('Place DP tables'!A903=\"\",\"\",'Place DP tables'!A903)","v":""}]
[{"$f":"IF('Place DP tables'!A904=\"\",\"\",'Place DP tables'!A904)","v":""}]
[{"$f":"IF('Place DP tables'!A905=\"\",\"\",'Place DP tables'!A905)","v":""}]
[{"$f":"IF('Place DP tables'!A906=\"\",\"\",'Place DP tables'!A906)","v":""}]
[{"$f":"IF('Place DP tables'!A907=\"\",\"\",'Place DP tables'!A907)","v":""}]
[{"$f":"IF('Place DP tables'!A908=\"\",\"\",'Place DP tables'!A908)","v":""}]
[{"$f":"IF('Place DP tables'!A909=\"\",\"\",'Place DP tables'!A909)","v":""}]
[{"$f":"IF('Place DP tables'!A910=\"\",\"\",'Place DP tables'!A910)","v":""}]
[{"$f":"IF('Place DP tables'!A911=\"\",\"\",'Place DP tables'!A911)","v":""}]
[{"$f":"IF('Place DP tables'!A912=\"\",\"\",'Place DP tables'!A912)","v":""}]
[{"$f":"IF('Place DP tables'!A913=\"\",\"\",'Place DP tables'!A913)","v":""}]
[{"$f":"IF('Place DP tables'!A914=\"\",\"\",'Place DP tables'!A914)","v":""}]
[{"$f":"IF('Place DP tables'!A915=\"\",\"\",'Place DP tables'!A915)","v":""}]
[{"$f":"IF('Place DP tables'!A916=\"\",\"\",'Place DP tables'!A916)","v":""}]
[{"$f":"IF('Place DP tables'!A917=\"\",\"\",'Place DP tables'!A917)","v":""}]
[{"$f":"IF('Place DP tables'!A918=\"\",\"\",'Place DP tables'!A918)","v":""}]
[{"$f":"IF('Place DP tables'!A919=\"\",\"\",'Place DP tables'!A919)","v":""}]
[{"$f":"IF('Place DP tables'!A920=\"\",\"\",'Place DP tables'!A920)","v":""}]
[{"$f":"IF('Place DP tables'!A921=\"\",\"\",'Place DP tables'!A921)","v":""}]
[{"$f":"IF('Place DP tables'!A922=\"\",\"\",'Place DP tables'!A922)","v":""}]
[{"$f":"IF('Place DP tables'!A923=\"\",\"\",'Place DP tables'!A923)","v":""}]
[{"$f":"IF('Place DP tables'!A924=\"\",\"\",'Place DP tables'!A924)","v":""}]
[{"$f":"IF('Place DP tables'!A925=\"\",\"\",'Place DP tables'!A925)","v":""}]
[{"$f":"IF('Place DP tables'!A926=\"\",\"\",'Place DP tables'!A926)","v":""}]
[{"$f":"IF('Place DP tables'!A927=\"\",\"\",'Place DP tables'!A927)","v":""}]
[{"$f":"IF('Place DP tables'!A928=\"\",\"\",'Place DP tables'!A928)","v":""}]
[{"$f":"IF('Place DP tables'!A929=\"\",\"\",'Place DP tables'!A929)","v":""}]
[{"$f":"IF('Place DP tables'!A930=\"\",\"\",'Place DP tables'!A930)","v":""}]
[{"$f":"IF('Place DP tables'!A931=\"\",\"\",'Place DP tables'!A931)","v":""}]
[{"$f":"IF('Place DP tables'!A932=\"\",\"\",'Place DP tables'!A932)","v":""}]
[{"$f":"IF('Place DP tables'!A933=\"\",\"\",'Place DP tables'!A933)","v":""}]
[{"$f":"IF('Place DP tables'!A934=\"\",\"\",'Place DP tables'!A934)","v":""}]
[{"$f":"IF('Place DP tables'!A935=\"\",\"\",'Place DP tables'!A935)","v":""}]
[{"$f":"IF('Place DP tables'!A936=\"\",\"\",'Place DP tables'!A936)","v":""}]
[{"$f":"IF('Place DP tables'!A937=\"\",\"\",'Place DP tables'!A937)","v":""}]
[{"$f":"IF('Place DP tables'!A938=\"\",\"\",'Place DP tables'!A938)","v":""}]
[{"$f":"IF('Place DP tables'!A939=\"\",\"\",'Place DP tables'!A939)","v":""}]
[{"$f":"IF('Place DP tables'!A940=\"\",\"\",'Place DP tables'!A940)","v":""}]
[{"$f":"IF('Place DP tables'!A941=\"\",\"\",'Place DP tables'!A941)","v":""}]
[{"$f":"IF('Place DP tables'!A942=\"\",\"\",'Place DP tables'!A942)","v":""}]
[{"$f":"IF('Place DP tables'!A943=\"\",\"\",'Place DP tables'!A943)","v":""}]
[{"$f":"IF('Place DP tables'!A944=\"\",\"\",'Place DP tables'!A944)","v":""}]
[{"$f":"IF('Place DP tables'!A945=\"\",\"\",'Place DP tables'!A945)","v":""}]
[{"$f":"IF('Place DP tables'!A946=\"\",\"\",'Place DP tables'!A946)","v":""}]
[{"$f":"IF('Place DP tables'!A947=\"\",\"\",'Place DP tables'!A947)","v":""}]
[{"$f":"IF('Place DP tables'!A948=\"\",\"\",'Place DP tables'!A948)","v":""}]
[{"$f":"IF('Place DP tables'!A949=\"\",\"\",'Place DP tables'!A949)","v":""}]
[{"$f":"IF('Place DP tables'!A950=\"\",\"\",'Place DP tables'!A950)","v":""}]
[{"$f":"IF('Place DP tables'!A951=\"\",\"\",'Place DP tables'!A951)","v":""}]
[{"$f":"IF('Place DP tables'!A952=\"\",\"\",'Place DP tables'!A952)","v":""}]
[{"$f":"IF('Place DP tables'!A953=\"\",\"\",'Place DP tables'!A953)","v":""}]
[{"$f":"IF('Place DP tables'!A954=\"\",\"\",'Place DP tables'!A954)","v":""}]
[{"$f":"IF('Place DP tables'!A955=\"\",\"\",'Place DP tables'!A955)","v":""}]
[{"$f":"IF('Place DP tables'!A956=\"\",\"\",'Place DP tables'!A956)","v":""}]
[{"$f":"IF('Place DP tables'!A957=\"\",\"\",'Place DP tables'!A957)","v":""}]
[{"$f":"IF('Place DP tables'!A958=\"\",\"\",'Place DP tables'!A958)","v":""}]
[{"$f":"IF('Place DP tables'!A959=\"\",\"\",'Place DP tables'!A959)","v":""}]
[{"$f":"IF('Place DP tables'!A960=\"\",\"\",'Place DP tables'!A960)","v":""}]
[{"$f":"IF('Place DP tables'!A961=\"\",\"\",'Place DP tables'!A961)","v":""}]
[{"$f":"IF('Place DP tables'!A962=\"\",\"\",'Place DP tables'!A962)","v":""}]
[{"$f":"IF('Place DP tables'!A963=\"\",\"\",'Place DP tables'!A963)","v":""}]
[{"$f":"IF('Place DP tables'!A964=\"\",\"\",'Place DP tables'!A964)","v":""}]
[{"$f":"IF('Place DP tables'!A965=\"\",\"\",'Place DP tables'!A965)","v":""}]
[{"$f":"IF('Place DP tables'!A966=\"\",\"\",'Place DP tables'!A966)","v":""}]
[{"$f":"IF('Place DP tables'!A967=\"\",\"\",'Place DP tables'!A967)","v":""}]
[{"$f":"IF('Place DP tables'!A968=\"\",\"\",'Place DP tables'!A968)","v":""}]
[{"$f":"IF('Place DP tables'!A969=\"\",\"\",'Place DP tables'!A969)","v":""}]
[{"$f":"IF('Place DP tables'!A970=\"\",\"\",'Place DP tables'!A970)","v":""}]
[{"$f":"IF('Place DP tables'!A971=\"\",\"\",'Place DP tables'!A971)","v":""}]
[{"$f":"IF('Place DP tables'!A972=\"\",\"\",'Place DP tables'!A972)","v":""}]
[{"$f":"IF('Place DP tables'!A973=\"\",\"\",'Place DP tables'!A973)","v":""}]
[{"$f":"IF('Place DP tables'!A974=\"\",\"\",'Place DP tables'!A974)","v":""}]
[{"$f":"IF('Place DP tables'!A975=\"\",\"\",'Place DP tables'!A975)","v":""}]
[{"$f":"IF('Place DP tables'!A976=\"\",\"\",'Place DP tables'!A976)","v":""}]
[{"$f":"IF('Place DP tables'!A977=\"\",\"\",'Place DP tables'!A977)","v":""}]
[{"$f":"IF('Place DP tables'!A978=\"\",\"\",'Place DP tables'!A978)","v":""}]
[{"$f":"IF('Place DP tables'!A979=\"\",\"\",'Place DP tables'!A979)","v":""}]
[{"$f":"IF('Place DP tables'!A980=\"\",\"\",'Place DP tables'!A980)","v":""}]
[{"$f":"IF('Place DP tables'!A981=\"\",\"\",'Place DP tables'!A981)","v":""}]
[{"$f":"IF('Place DP tables'!A982=\"\",\"\",'Place DP tables'!A982)","v":""}]
[{"$f":"IF('Place DP tables'!A983=\"\",\"\",'Place DP tables'!A983)","v":""}]
[{"$f":"IF('Place DP tables'!A984=\"\",\"\",'Place DP tables'!A984)","v":""}]
[{"$f":"IF('Place DP tables'!A985=\"\",\"\",'Place DP tables'!A985)","v":""}]
[{"$f":"IF('Place DP tables'!A986=\"\",\"\",'Place DP tables'!A986)","v":""}]
[{"$f":"IF('Place DP tables'!A987=\"\",\"\",'Place DP tables'!A987)","v":""}]
[{"$f":"IF('Place DP tables'!A988=\"\",\"\",'Place DP tables'!A988)","v":""}]
[{"$f":"IF('Place DP tables'!A989=\"\",\"\",'Place DP tables'!A989)","v":""}]
[{"$f":"IF('Place DP tables'!A990=\"\",\"\",'Place DP tables'!A990)","v":""}]
[{"$f":"IF('Place DP tables'!A991=\"\",\"\",'Place DP tables'!A991)","v":""}]
[{"$f":"IF('Place DP tables'!A992=\"\",\"\",'Place DP tables'!A992)","v":""}]
[{"$f":"IF('Place DP tables'!A993=\"\",\"\",'Place DP tables'!A993)","v":""}]
[{"$f":"IF('Place DP tables'!A994=\"\",\"\",'Place DP tables'!A994)","v":""}]
[{"$f":"IF('Place DP tables'!A995=\"\",\"\",'Place DP tables'!A995)","v":""}]
[{"$f":"IF('Place DP tables'!A996=\"\",\"\",'Place DP tables'!A996)","v":""}]
[{"$f":"IF('Place DP tables'!A997=\"\",\"\",'Place DP tables'!A997)","v":""}]
[{"$f":"IF('Place DP tables'!A998=\"\",\"\",'Place DP tables'!A998)","v":""}]
[{"$f":"IF('Place DP tables'!A999=\"\",\"\",'Place DP tables'!A999)","v":""}]
[{"$f":"IF('Place DP tables'!A1000=\"\",\"\",'Place DP tables'!A1000)","v":""}]
[{"$f":"IF('Place DP tables'!A1001=\"\",\"\",'Place DP tables'!A1001)","v":""}]
[{"$f":"IF('Place DP tables'!A1002=\"\",\"\",'Place DP tables'!A1002)","v":""}]
[{"$f":"IF('Place DP tables'!A1003=\"\",\"\",'Place DP tables'!A1003)","v":""}]
[{"$f":"IF('Place DP tables'!A1004=\"\",\"\",'Place DP tables'!A1004)","v":""}]
[{"$f":"IF('Place DP tables'!A1005=\"\",\"\",'Place DP tables'!A1005)","v":""}]
[{"$f":"IF('Place DP tables'!A1006=\"\",\"\",'Place DP tables'!A1006)","v":""}]
[{"$f":"IF('Place DP tables'!A1007=\"\",\"\",'Place DP tables'!A1007)","v":""}]
[{"$f":"IF('Place DP tables'!A1008=\"\",\"\",'Place DP tables'!A1008)","v":""}]
[{"$f":"IF('Place DP tables'!A1009=\"\",\"\",'Place DP tables'!A1009)","v":""}]
[{"$f":"IF('Place DP tables'!A1010=\"\",\"\",'Place DP tables'!A1010)","v":""}]
[{"$f":"IF('Place DP tables'!A1011=\"\",\"\",'Place DP tables'!A1011)","v":""}]
[{"$f":"IF('Place DP tables'!A1012=\"\",\"\",'Place DP tables'!A1012)","v":""}]
[{"$f":"IF('Place DP tables'!A1013=\"\",\"\",'Place DP tables'!A1013)","v":""}]
[{"$f":"IF('Place DP tables'!A1014=\"\",\"\",'Place DP tables'!A1014)","v":""}]
[{"$f":"IF('Place DP tables'!A1015=\"\",\"\",'Place DP tables'!A1015)","v":""}]
[{"$f":"IF('Place DP tables'!A1016=\"\",\"\",'Place DP tables'!A1016)","v":""}]
[{"$f":"IF('Place DP tables'!A1017=\"\",\"\",'Place DP tables'!A1017)","v":""}]
[{"$f":"IF('Place DP tables'!A1018=\"\",\"\",'Place DP tables'!A1018)","v":""}]
[{"$f":"IF('Place DP tables'!A1019=\"\",\"\",'Place DP tables'!A1019)","v":""}]
[{"$f":"IF('Place DP tables'!A1020=\"\",\"\",'Place DP tables'!A1020)","v":""}]
[{"$f":"IF('Place DP tables'!A1021=\"\",\"\",'Place DP tables'!A1021)","v":""}]
[{"$f":"IF('Place DP tables'!A1022=\"\",\"\",'Place DP tables'!A1022)","v":""}]
[{"$f":"IF('Place DP tables'!A1023=\"\",\"\",'Place DP tables'!A1023)","v":""}]
[{"$f":"IF('Place DP tables'!A1024=\"\",\"\",'Place DP tables'!A1024)","v":""}]
[{"$f":"IF('Place DP tables'!A1025=\"\",\"\",'Place DP tables'!A1025)","v":""}]
[{"$f":"IF('Place DP tables'!A1026=\"\",\"\",'Place DP tables'!A1026)","v":""}]
[{"$f":"IF('Place DP tables'!A1027=\"\",\"\",'Place DP tables'!A1027)","v":""}]
[{"$f":"IF('Place DP tables'!A1028=\"\",\"\",'Place DP tables'!A1028)","v":""}]
[{"$f":"IF('Place DP tables'!A1029=\"\",\"\",'Place DP tables'!A1029)","v":""}]
[{"$f":"IF('Place DP tables'!A1030=\"\",\"\",'Place DP tables'!A1030)","v":""}]
[{"$f":"IF('Place DP tables'!A1031=\"\",\"\",'Place DP tables'!A1031)","v":""}]
[{"$f":"IF('Place DP tables'!A1032=\"\",\"\",'Place DP tables'!A1032)","v":""}]
[{"$f":"IF('Place DP tables'!A1033=\"\",\"\",'Place DP tables'!A1033)","v":""}]
[{"$f":"IF('Place DP tables'!A1034=\"\",\"\",'Place DP tables'!A1034)","v":""}]
[{"$f":"IF('Place DP tables'!A1035=\"\",\"\",'Place DP tables'!A1035)","v":""}]
[{"$f":"IF('Place DP tables'!A1036=\"\",\"\",'Place DP tables'!A1036)","v":""}]
[{"$f":"IF('Place DP tables'!A1037=\"\",\"\",'Place DP tables'!A1037)","v":""}]
[{"$f":"IF('Place DP tables'!A1038=\"\",\"\",'Place DP tables'!A1038)","v":""}]
[{"$f":"IF('Place DP tables'!A1039=\"\",\"\",'Place DP tables'!A1039)","v":""}]
[{"$f":"IF('Place DP tables'!A1040=\"\",\"\",'Place DP tables'!A1040)","v":""}]
[{"$f":"IF('Place DP tables'!A1041=\"\",\"\",'Place DP tables'!A1041)","v":""}]
[{"$f":"IF('Place DP tables'!A1042=\"\",\"\",'Place DP tables'!A1042)","v":""}]
[{"$f":"IF('Place DP tables'!A1043=\"\",\"\",'Place DP tables'!A1043)","v":""}]
[{"$f":"IF('Place DP tables'!A1044=\"\",\"\",'Place DP tables'!A1044)","v":""}]
[{"$f":"IF('Place DP tables'!A1045=\"\",\"\",'Place DP tables'!A1045)","v":""}]
[{"$f":"IF('Place DP tables'!A1046=\"\",\"\",'Place DP tables'!A1046)","v":""}]
[{"$f":"IF('Place DP tables'!A1047=\"\",\"\",'Place DP tables'!A1047)","v":""}]
[{"$f":"IF('Place DP tables'!A1048=\"\",\"\",'Place DP tables'!A1048)","v":""}]
[{"$f":"IF('Place DP tables'!A1049=\"\",\"\",'Place DP tables'!A1049)","v":""}]
[{"$f":"IF('Place DP tables'!A1050=\"\",\"\",'Place DP tables'!A1050)","v":""}]
[{"$f":"IF('Place DP tables'!A1051=\"\",\"\",'Place DP tables'!A1051)","v":""}]
[{"$f":"IF('Place DP tables'!A1052=\"\",\"\",'Place DP tables'!A1052)","v":""}]
[{"$f":"IF('Place DP tables'!A1053=\"\",\"\",'Place DP tables'!A1053)","v":""}]
[{"$f":"IF('Place DP tables'!A1054=\"\",\"\",'Place DP tables'!A1054)","v":""}]
[{"$f":"IF('Place DP tables'!A1055=\"\",\"\",'Place DP tables'!A1055)","v":""}]
[{"$f":"IF('Place DP tables'!A1056=\"\",\"\",'Place DP tables'!A1056)","v":""}]
[{"$f":"IF('Place DP tables'!A1057=\"\",\"\",'Place DP tables'!A1057)","v":""}]
[{"$f":"IF('Place DP tables'!A1058=\"\",\"\",'Place DP tables'!A1058)","v":""}]
[{"$f":"IF('Place DP tables'!A1059=\"\",\"\",'Place DP tables'!A1059)","v":""}]
[{"$f":"IF('Place DP tables'!A1060=\"\",\"\",'Place DP tables'!A1060)","v":""}]
[{"$f":"IF('Place DP tables'!A1061=\"\",\"\",'Place DP tables'!A1061)","v":""}]
[{"$f":"IF('Place DP tables'!A1062=\"\",\"\",'Place DP tables'!A1062)","v":""}]
[{"$f":"IF('Place DP tables'!A1063=\"\",\"\",'Place DP tables'!A1063)","v":""}]
[{"$f":"IF('Place DP tables'!A1064=\"\",\"\",'Place DP tables'!A1064)","v":""}]
[{"$f":"IF('Place DP tables'!A1065=\"\",\"\",'Place DP tables'!A1065)","v":""}]
[{"$f":"IF('Place DP tables'!A1066=\"\",\"\",'Place DP tables'!A1066)","v":""}]
[{"$f":"IF('Place DP tables'!A1067=\"\",\"\",'Place DP tables'!A1067)","v":""}]
[{"$f":"IF('Place DP tables'!A1068=\"\",\"\",'Place DP tables'!A1068)","v":""}]
[{"$f":"IF('Place DP tables'!A1069=\"\",\"\",'Place DP tables'!A1069)","v":""}]
[{"$f":"IF('Place DP tables'!A1070=\"\",\"\",'Place DP tables'!A1070)","v":""}]
[{"$f":"IF('Place DP tables'!A1071=\"\",\"\",'Place DP tables'!A1071)","v":""}]
[{"$f":"IF('Place DP tables'!A1072=\"\",\"\",'Place DP tables'!A1072)","v":""}]
[{"$f":"IF('Place DP tables'!A1073=\"\",\"\",'Place DP tables'!A1073)","v":""}]
[{"$f":"IF('Place DP tables'!A1074=\"\",\"\",'Place DP tables'!A1074)","v":""}]
[{"$f":"IF('Place DP tables'!A1075=\"\",\"\",'Place DP tables'!A1075)","v":""}]
[{"$f":"IF('Place DP tables'!A1076=\"\",\"\",'Place DP tables'!A1076)","v":""}]
[{"$f":"IF('Place DP tables'!A1077=\"\",\"\",'Place DP tables'!A1077)","v":""}]
[{"$f":"IF('Place DP tables'!A1078=\"\",\"\",'Place DP tables'!A1078)","v":""}]
[{"$f":"IF('Place DP tables'!A1079=\"\",\"\",'Place DP tables'!A1079)","v":""}]
[{"$f":"IF('Place DP tables'!A1080=\"\",\"\",'Place DP tables'!A1080)","v":""}]
[{"$f":"IF('Place DP tables'!A1081=\"\",\"\",'Place DP tables'!A1081)","v":""}]
[{"$f":"IF('Place DP tables'!A1082=\"\",\"\",'Place DP tables'!A1082)","v":""}]
[{"$f":"IF('Place DP tables'!A1083=\"\",\"\",'Place DP tables'!A1083)","v":""}]
[{"$f":"IF('Place DP tables'!A1084=\"\",\"\",'Place DP tables'!A1084)","v":""}]
[{"$f":"IF('Place DP tables'!A1085=\"\",\"\",'Place DP tables'!A1085)","v":""}]
[{"$f":"IF('Place DP tables'!A1086=\"\",\"\",'Place DP tables'!A1086)","v":""}]
[{"$f":"IF('Place DP tables'!A1087=\"\",\"\",'Place DP tables'!A1087)","v":""}]
[{"$f":"IF('Place DP tables'!A1088=\"\",\"\",'Place DP tables'!A1088)","v":""}]
[{"$f":"IF('Place DP tables'!A1089=\"\",\"\",'Place DP tables'!A1089)","v":""}]
[{"$f":"IF('Place DP tables'!A1090=\"\",\"\",'Place DP tables'!A1090)","v":""}]
[{"$f":"IF('Place DP tables'!A1091=\"\",\"\",'Place DP tables'!A1091)","v":""}]
[{"$f":"IF('Place DP tables'!A1092=\"\",\"\",'Place DP tables'!A1092)","v":""}]
[{"$f":"IF('Place DP tables'!A1093=\"\",\"\",'Place DP tables'!A1093)","v":""}]
[{"$f":"IF('Place DP tables'!A1094=\"\",\"\",'Place DP tables'!A1094)","v":""}]
[{"$f":"IF('Place DP tables'!A1095=\"\",\"\",'Place DP tables'!A1095)","v":""}]
[{"$f":"IF('Place DP tables'!A1096=\"\",\"\",'Place DP tables'!A1096)","v":""}]
[{"$f":"IF('Place DP tables'!A1097=\"\",\"\",'Place DP tables'!A1097)","v":""}]
[{"$f":"IF('Place DP tables'!A1098=\"\",\"\",'Place DP tables'!A1098)","v":""}]
[{"$f":"IF('Place DP tables'!A1099=\"\",\"\",'Place DP tables'!A1099)","v":""}]
[{"$f":"IF('Place DP tables'!A1100=\"\",\"\",'Place DP tables'!A1100)","v":""}]
[{"$f":"IF('Place DP tables'!A1101=\"\",\"\",'Place DP tables'!A1101)","v":""}]
[{"$f":"IF('Place DP tables'!A1102=\"\",\"\",'Place DP tables'!A1102)","v":""}]
[{"$f":"IF('Place DP tables'!A1103=\"\",\"\",'Place DP tables'!A1103)","v":""}]
[{"$f":"IF('Place DP tables'!A1104=\"\",\"\",'Place DP tables'!A1104)","v":""}]
[{"$f":"IF('Place DP tables'!A1105=\"\",\"\",'Place DP tables'!A1105)","v":""}]
[{"$f":"IF('Place DP tables'!A1106=\"\",\"\",'Place DP tables'!A1106)","v":""}]
[{"$f":"IF('Place DP tables'!A1107=\"\",\"\",'Place DP tables'!A1107)","v":""}]
[{"$f":"IF('Place DP tables'!A1108=\"\",\"\",'Place DP tables'!A1108)","v":""}]
[{"$f":"IF('Place DP tables'!A1109=\"\",\"\",'Place DP tables'!A1109)","v":""}]
[{"$f":"IF('Place DP tables'!A1110=\"\",\"\",'Place DP tables'!A1110)","v":""}]
[{"$f":"IF('Place DP tables'!A1111=\"\",\"\",'Place DP tables'!A1111)","v":""}]
[{"$f":"IF('Place DP tables'!A1112=\"\",\"\",'Place DP tables'!A1112)","v":""}]
[{"$f":"IF('Place DP tables'!A1113=\"\",\"\",'Place DP tables'!A1113)","v":""}]
[{"$f":"IF('Place DP tables'!A1114=\"\",\"\",'Place DP tables'!A1114)","v":""}]
[{"$f":"IF('Place DP tables'!A1115=\"\",\"\",'Place DP tables'!A1115)","v":""}]
[{"$f":"IF('Place DP tables'!A1116=\"\",\"\",'Place DP tables'!A1116)","v":""}]
[{"$f":"IF('Place DP tables'!A1117=\"\",\"\",'Place DP tables'!A1117)","v":""}]
[{"$f":"IF('Place DP tables'!A1118=\"\",\"\",'Place DP tables'!A1118)","v":""}]
[{"$f":"IF('Place DP tables'!A1119=\"\",\"\",'Place DP tables'!A1119)","v":""}]
[{"$f":"IF('Place DP tables'!A1120=\"\",\"\",'Place DP tables'!A1120)","v":""}]
[{"$f":"IF('Place DP tables'!A1121=\"\",\"\",'Place DP tables'!A1121)","v":""}]
[{"$f":"IF('Place DP tables'!A1122=\"\",\"\",'Place DP tables'!A1122)","v":""}]
[{"$f":"IF('Place DP tables'!A1123=\"\",\"\",'Place DP tables'!A1123)","v":""}]
[{"$f":"IF('Place DP tables'!A1124=\"\",\"\",'Place DP tables'!A1124)","v":""}]
[{"$f":"IF('Place DP tables'!A1125=\"\",\"\",'Place DP tables'!A1125)","v":""}]
[{"$f":"IF('Place DP tables'!A1126=\"\",\"\",'Place DP tables'!A1126)","v":""}]
[{"$f":"IF('Place DP tables'!A1127=\"\",\"\",'Place DP tables'!A1127)","v":""}]
[{"$f":"IF('Place DP tables'!A1128=\"\",\"\",'Place DP tables'!A1128)","v":""}]
[{"$f":"IF('Place DP tables'!A1129=\"\",\"\",'Place DP tables'!A1129)","v":""}]
[{"$f":"IF('Place DP tables'!A1130=\"\",\"\",'Place DP tables'!A1130)","v":""}]
[{"$f":"IF('Place DP tables'!A1131=\"\",\"\",'Place DP tables'!A1131)","v":""}]
[{"$f":"IF('Place DP tables'!A1132=\"\",\"\",'Place DP tables'!A1132)","v":""}]
[{"$f":"IF('Place DP tables'!A1133=\"\",\"\",'Place DP tables'!A1133)","v":""}]
[{"$f":"IF('Place DP tables'!A1134=\"\",\"\",'Place DP tables'!A1134)","v":""}]
[{"$f":"IF('Place DP tables'!A1135=\"\",\"\",'Place DP tables'!A1135)","v":""}]
[{"$f":"IF('Place DP tables'!A1136=\"\",\"\",'Place DP tables'!A1136)","v":""}]
[{"$f":"IF('Place DP tables'!A1137=\"\",\"\",'Place DP tables'!A1137)","v":""}]
[{"$f":"IF('Place DP tables'!A1138=\"\",\"\",'Place DP tables'!A1138)","v":""}]
[{"$f":"IF('Place DP tables'!A1139=\"\",\"\",'Place DP tables'!A1139)","v":""}]
[{"$f":"IF('Place DP tables'!A1140=\"\",\"\",'Place DP tables'!A1140)","v":""}]
[{"$f":"IF('Place DP tables'!A1141=\"\",\"\",'Place DP tables'!A1141)","v":""}]
[{"$f":"IF('Place DP tables'!A1142=\"\",\"\",'Place DP tables'!A1142)","v":""}]
[{"$f":"IF('Place DP tables'!A1143=\"\",\"\",'Place DP tables'!A1143)","v":""}]
[{"$f":"IF('Place DP tables'!A1144=\"\",\"\",'Place DP tables'!A1144)","v":""}]
[{"$f":"IF('Place DP tables'!A1145=\"\",\"\",'Place DP tables'!A1145)","v":""}]
[{"$f":"IF('Place DP tables'!A1146=\"\",\"\",'Place DP tables'!A1146)","v":""}]
[{"$f":"IF('Place DP tables'!A1147=\"\",\"\",'Place DP tables'!A1147)","v":""}]
[{"$f":"IF('Place DP tables'!A1148=\"\",\"\",'Place DP tables'!A1148)","v":""}]
[{"$f":"IF('Place DP tables'!A1149=\"\",\"\",'Place DP tables'!A1149)","v":""}]
[{"$f":"IF('Place DP tables'!A1150=\"\",\"\",'Place DP tables'!A1150)","v":""}]
[{"$f":"IF('Place DP tables'!A1151=\"\",\"\",'Place DP tables'!A1151)","v":""}]
[{"$f":"IF('Place DP tables'!A1152=\"\",\"\",'Place DP tables'!A1152)","v":""}]
[{"$f":"IF('Place DP tables'!A1153=\"\",\"\",'Place DP tables'!A1153)","v":""}]
[{"$f":"IF('Place DP tables'!A1154=\"\",\"\",'Place DP tables'!A1154)","v":""}]
[{"$f":"IF('Place DP tables'!A1155=\"\",\"\",'Place DP tables'!A1155)","v":""}]
[{"$f":"IF('Place DP tables'!A1156=\"\",\"\",'Place DP tables'!A1156)","v":""}]
[{"$f":"IF('Place DP tables'!A1157=\"\",\"\",'Place DP tables'!A1157)","v":""}]
[{"$f":"IF('Place DP tables'!A1158=\"\",\"\",'Place DP tables'!A1158)","v":""}]
[{"$f":"IF('Place DP tables'!A1159=\"\",\"\",'Place DP tables'!A1159)","v":""}]
[{"$f":"IF('Place DP tables'!A1160=\"\",\"\",'Place DP tables'!A1160)","v":""}]
[{"$f":"IF('Place DP tables'!A1161=\"\",\"\",'Place DP tables'!A1161)","v":""}]
[{"$f":"IF('Place DP tables'!A1162=\"\",\"\",'Place DP tables'!A1162)","v":""}]
[{"$f":"IF('Place DP tables'!A1163=\"\",\"\",'Place DP tables'!A1163)","v":""}]
[{"$f":"IF('Place DP tables'!A1164=\"\",\"\",'Place DP tables'!A1164)","v":""}]
[{"$f":"IF('Place DP tables'!A1165=\"\",\"\",'Place DP tables'!A1165)","v":""}]
[{"$f":"IF('Place DP tables'!A1166=\"\",\"\",'Place DP tables'!A1166)","v":""}]
[{"$f":"IF('Place DP tables'!A1167=\"\",\"\",'Place DP tables'!A1167)","v":""}]
[{"$f":"IF('Place DP tables'!A1168=\"\",\"\",'Place DP tables'!A1168)","v":""}]
[{"$f":"IF('Place DP tables'!A1169=\"\",\"\",'Place DP tables'!A1169)","v":""}]
[{"$f":"IF('Place DP tables'!A1170=\"\",\"\",'Place DP tables'!A1170)","v":""}]
[{"$f":"IF('Place DP tables'!A1171=\"\",\"\",'Place DP tables'!A1171)","v":""}]
[{"$f":"IF('Place DP tables'!A1172=\"\",\"\",'Place DP tables'!A1172)","v":""}]
[{"$f":"IF('Place DP tables'!A1173=\"\",\"\",'Place DP tables'!A1173)","v":""}]
[{"$f":"IF('Place DP tables'!A1174=\"\",\"\",'Place DP tables'!A1174)","v":""}]
[{"$f":"IF('Place DP tables'!A1175=\"\",\"\",'Place DP tables'!A1175)","v":""}]
[{"$f":"IF('Place DP tables'!A1176=\"\",\"\",'Place DP tables'!A1176)","v":""}]
[{"$f":"IF('Place DP tables'!A1177=\"\",\"\",'Place DP tables'!A1177)","v":""}]
[{"$f":"IF('Place DP tables'!A1178=\"\",\"\",'Place DP tables'!A1178)","v":""}]
[{"$f":"IF('Place DP tables'!A1179=\"\",\"\",'Place DP tables'!A1179)","v":""}]
[{"$f":"IF('Place DP tables'!A1180=\"\",\"\",'Place DP tables'!A1180)","v":""}]
[{"$f":"IF('Place DP tables'!A1181=\"\",\"\",'Place DP tables'!A1181)","v":""}]
[{"$f":"IF('Place DP tables'!A1182=\"\",\"\",'Place DP tables'!A1182)","v":""}]
[{"$f":"IF('Place DP tables'!A1183=\"\",\"\",'Place DP tables'!A1183)","v":""}]
[{"$f":"IF('Place DP tables'!A1184=\"\",\"\",'Place DP tables'!A1184)","v":""}]
[{"$f":"IF('Place DP tables'!A1185=\"\",\"\",'Place DP tables'!A1185)","v":""}]
[{"$f":"IF('Place DP tables'!A1186=\"\",\"\",'Place DP tables'!A1186)","v":""}]
[{"$f":"IF('Place DP tables'!A1187=\"\",\"\",'Place DP tables'!A1187)","v":""}]
[{"$f":"IF('Place DP tables'!A1188=\"\",\"\",'Place DP tables'!A1188)","v":""}]
[{"$f":"IF('Place DP tables'!A1189=\"\",\"\",'Place DP tables'!A1189)","v":""}]
[{"$f":"IF('Place DP tables'!A1190=\"\",\"\",'Place DP tables'!A1190)","v":""}]
[{"$f":"IF('Place DP tables'!A1191=\"\",\"\",'Place DP tables'!A1191)","v":""}]
[{"$f":"IF('Place DP tables'!A1192=\"\",\"\",'Place DP tables'!A1192)","v":""}]
[{"$f":"IF('Place DP tables'!A1193=\"\",\"\",'Place DP tables'!A1193)","v":""}]
[{"$f":"IF('Place DP tables'!A1194=\"\",\"\",'Place DP tables'!A1194)","v":""}]
[{"$f":"IF('Place DP tables'!A1195=\"\",\"\",'Place DP tables'!A1195)","v":""}]
[{"$f":"IF('Place DP tables'!A1196=\"\",\"\",'Place DP tables'!A1196)","v":""}]
[{"$f":"IF('Place DP tables'!A1197=\"\",\"\",'Place DP tables'!A1197)","v":""}]
[{"$f":"IF('Place DP tables'!A1198=\"\",\"\",'Place DP tables'!A1198)","v":""}]
[{"$f":"IF('Place DP tables'!A1199=\"\",\"\",'Place DP tables'!A1199)","v":""}]
[{"$f":"IF('Place DP tables'!A1200=\"\",\"\",'Place DP tables'!A1200)","v":""}]
[{"$f":"IF('Place DP tables'!A1201=\"\",\"\",'Place DP tables'!A1201)","v":""}]
[{"$f":"IF('Place DP tables'!A1202=\"\",\"\",'Place DP tables'!A1202)","v":""}]
[{"$f":"IF('Place DP tables'!A1203=\"\",\"\",'Place DP tables'!A1203)","v":""}]
[{"$f":"IF('Place DP tables'!A1204=\"\",\"\",'Place DP tables'!A1204)","v":""}]
[{"$f":"IF('Place DP tables'!A1205=\"\",\"\",'Place DP tables'!A1205)","v":""}]
[{"$f":"IF('Place DP tables'!A1206=\"\",\"\",'Place DP tables'!A1206)","v":""}]
[{"$f":"IF('Place DP tables'!A1207=\"\",\"\",'Place DP tables'!A1207)","v":""}]
[{"$f":"IF('Place DP tables'!A1208=\"\",\"\",'Place DP tables'!A1208)","v":""}]
[{"$f":"IF('Place DP tables'!A1209=\"\",\"\",'Place DP tables'!A1209)","v":""}]
[{"$f":"IF('Place DP tables'!A1210=\"\",\"\",'Place DP tables'!A1210)","v":""}]
[{"$f":"IF('Place DP tables'!A1211=\"\",\"\",'Place DP tables'!A1211)","v":""}]
[{"$f":"IF('Place DP tables'!A1212=\"\",\"\",'Place DP tables'!A1212)","v":""}]
[{"$f":"IF('Place DP tables'!A1213=\"\",\"\",'Place DP tables'!A1213)","v":""}]
[{"$f":"IF('Place DP tables'!A1214=\"\",\"\",'Place DP tables'!A1214)","v":""}]
[{"$f":"IF('Place DP tables'!A1215=\"\",\"\",'Place DP tables'!A1215)","v":""}]
[{"$f":"IF('Place DP tables'!A1216=\"\",\"\",'Place DP tables'!A1216)","v":""}]
[{"$f":"IF('Place DP tables'!A1217=\"\",\"\",'Place DP tables'!A1217)","v":""}]
[{"$f":"IF('Place DP tables'!A1218=\"\",\"\",'Place DP tables'!A1218)","v":""}]
[{"$f":"IF('Place DP tables'!A1219=\"\",\"\",'Place DP tables'!A1219)","v":""}]
[{"$f":"IF('Place DP tables'!A1220=\"\",\"\",'Place DP tables'!A1220)","v":""}]
[{"$f":"IF('Place DP tables'!A1221=\"\",\"\",'Place DP tables'!A1221)","v":""}]
[{"$f":"IF('Place DP tables'!A1222=\"\",\"\",'Place DP tables'!A1222)","v":""}]
[{"$f":"IF('Place DP tables'!A1223=\"\",\"\",'Place DP tables'!A1223)","v":""}]
[{"$f":"IF('Place DP tables'!A1224=\"\",\"\",'Place DP tables'!A1224)","v":""}]
[{"$f":"IF('Place DP tables'!A1225=\"\",\"\",'Place DP tables'!A1225)","v":""}]
[{"$f":"IF('Place DP tables'!A1226=\"\",\"\",'Place DP tables'!A1226)","v":""}]
[{"$f":"IF('Place DP tables'!A1227=\"\",\"\",'Place DP tables'!A1227)","v":""}]
[{"$f":"IF('Place DP tables'!A1228=\"\",\"\",'Place DP tables'!A1228)","v":""}]
[{"$f":"IF('Place DP tables'!A1229=\"\",\"\",'Place DP tables'!A1229)","v":""}]
[{"$f":"IF('Place DP tables'!A1230=\"\",\"\",'Place DP tables'!A1230)","v":""}]
[{"$f":"IF('Place DP tables'!A1231=\"\",\"\",'Place DP tables'!A1231)","v":""}]
[{"$f":"IF('Place DP tables'!A1232=\"\",\"\",'Place DP tables'!A1232)","v":""}]
[{"$f":"IF('Place DP tables'!A1233=\"\",\"\",'Place DP tables'!A1233)","v":""}]
[{"$f":"IF('Place DP tables'!A1234=\"\",\"\",'Place DP tables'!A1234)","v":""}]
[{"$f":"IF('Place DP tables'!A1235=\"\",\"\",'Place DP tables'!A1235)","v":""}]
[{"$f":"IF('Place DP tables'!A1236=\"\",\"\",'Place DP tables'!A1236)","v":""}]
[{"$f":"IF('Place DP tables'!A1237=\"\",\"\",'Place DP tables'!A1237)","v":""}]
[{"$f":"IF('Place DP tables'!A1238=\"\",\"\",'Place DP tables'!A1238)","v":""}]
[{"$f":"IF('Place DP tables'!A1239=\"\",\"\",'Place DP tables'!A1239)","v":""}]
[{"$f":"IF('Place DP tables'!A1240=\"\",\"\",'Place DP tables'!A1240)","v":""}]
[{"$f":"IF('Place DP tables'!A1241=\"\",\"\",'Place DP tables'!A1241)","v":""}]
[{"$f":"IF('Place DP tables'!A1242=\"\",\"\",'Place DP tables'!A1242)","v":""}]
[{"$f":"IF('Place DP tables'!A1243=\"\",\"\",'Place DP tables'!A1243)","v":""}]
[{"$f":"IF('Place DP tables'!A1244=\"\",\"\",'Place DP tables'!A1244)","v":""}]
[{"$f":"IF('Place DP tables'!A1245=\"\",\"\",'Place DP tables'!A1245)","v":""}]
[{"$f":"IF('Place DP tables'!A1246=\"\",\"\",'Place DP tables'!A1246)","v":""}]
[{"$f":"IF('Place DP tables'!A1247=\"\",\"\",'Place DP tables'!A1247)","v":""}]
[{"$f":"IF('Place DP tables'!A1248=\"\",\"\",'Place DP tables'!A1248)","v":""}]
[{"$f":"IF('Place DP tables'!A1249=\"\",\"\",'Place DP tables'!A1249)","v":""}]
[{"$f":"IF('Place DP tables'!A1250=\"\",\"\",'Place DP tables'!A1250)","v":""}]
[{"$f":"IF('Place DP tables'!A1251=\"\",\"\",'Place DP tables'!A1251)","v":""}]
[{"$f":"IF('Place DP tables'!A1252=\"\",\"\",'Place DP tables'!A1252)","v":""}]
[{"$f":"IF('Place DP tables'!A1253=\"\",\"\",'Place DP tables'!A1253)","v":""}]
[{"$f":"IF('Place DP tables'!A1254=\"\",\"\",'Place DP tables'!A1254)","v":""}]
[{"$f":"IF('Place DP tables'!A1255=\"\",\"\",'Place DP tables'!A1255)","v":""}]
[{"$f":"IF('Place DP tables'!A1256=\"\",\"\",'Place DP tables'!A1256)","v":""}]
[{"$f":"IF('Place DP tables'!A1257=\"\",\"\",'Place DP tables'!A1257)","v":""}]
[{"$f":"IF('Place DP tables'!A1258=\"\",\"\",'Place DP tables'!A1258)","v":""}]
[{"$f":"IF('Place DP tables'!A1259=\"\",\"\",'Place DP tables'!A1259)","v":""}]
[{"$f":"IF('Place DP tables'!A1260=\"\",\"\",'Place DP tables'!A1260)","v":""}]
[{"$f":"IF('Place DP tables'!A1261=\"\",\"\",'Place DP tables'!A1261)","v":""}]
[{"$f":"IF('Place DP tables'!A1262=\"\",\"\",'Place DP tables'!A1262)","v":""}]
[{"$f":"IF('Place DP tables'!A1263=\"\",\"\",'Place DP tables'!A1263)","v":""}]
[{"$f":"IF('Place DP tables'!A1264=\"\",\"\",'Place DP tables'!A1264)","v":""}]
[{"$f":"IF('Place DP tables'!A1265=\"\",\"\",'Place DP tables'!A1265)","v":""}]
[{"$f":"IF('Place DP tables'!A1266=\"\",\"\",'Place DP tables'!A1266)","v":""}]
[{"$f":"IF('Place DP tables'!A1267=\"\",\"\",'Place DP tables'!A1267)","v":""}]
[{"$f":"IF('Place DP tables'!A1268=\"\",\"\",'Place DP tables'!A1268)","v":""}]
[{"$f":"IF('Place DP tables'!A1269=\"\",\"\",'Place DP tables'!A1269)","v":""}]
[{"$f":"IF('Place DP tables'!A1270=\"\",\"\",'Place DP tables'!A1270)","v":""}]
[{"$f":"IF('Place DP tables'!A1271=\"\",\"\",'Place DP tables'!A1271)","v":""}]
[{"$f":"IF('Place DP tables'!A1272=\"\",\"\",'Place DP tables'!A1272)","v":""}]
[{"$f":"IF('Place DP tables'!A1273=\"\",\"\",'Place DP tables'!A1273)","v":""}]
[{"$f":"IF('Place DP tables'!A1274=\"\",\"\",'Place DP tables'!A1274)","v":""}]
[{"$f":"IF('Place DP tables'!A1275=\"\",\"\",'Place DP tables'!A1275)","v":""}]
[{"$f":"IF('Place DP tables'!A1276=\"\",\"\",'Place DP tables'!A1276)","v":""}]
[{"$f":"IF('Place DP tables'!A1277=\"\",\"\",'Place DP tables'!A1277)","v":""}]
[{"$f":"IF('Place DP tables'!A1278=\"\",\"\",'Place DP tables'!A1278)","v":""}]
[{"$f":"IF('Place DP tables'!A1279=\"\",\"\",'Place DP tables'!A1279)","v":""}]
[{"$f":"IF('Place DP tables'!A1280=\"\",\"\",'Place DP tables'!A1280)","v":""}]
[{"$f":"IF('Place DP tables'!A1281=\"\",\"\",'Place DP tables'!A1281)","v":""}]
[{"$f":"IF('Place DP tables'!A1282=\"\",\"\",'Place DP tables'!A1282)","v":""}]
[{"$f":"IF('Place DP tables'!A1283=\"\",\"\",'Place DP tables'!A1283)","v":""}]
[{"$f":"IF('Place DP tables'!A1284=\"\",\"\",'Place DP tables'!A1284)","v":""}]
[{"$f":"IF('Place DP tables'!A1285=\"\",\"\",'Place DP tables'!A1285)","v":""}]
[{"$f":"IF('Place DP tables'!A1286=\"\",\"\",'Place DP tables'!A1286)","v":""}]
[{"$f":"IF('Place DP tables'!A1287=\"\",\"\",'Place DP tables'!A1287)","v":""}]
[{"$f":"IF('Place DP tables'!A1288=\"\",\"\",'Place DP tables'!A1288)","v":""}]
[{"$f":"IF('Place DP tables'!A1289=\"\",\"\",'Place DP tables'!A1289)","v":""}]
[{"$f":"IF('Place DP tables'!A1290=\"\",\"\",'Place DP tables'!A1290)","v":""}]
[{"$f":"IF('Place DP tables'!A1291=\"\",\"\",'Place DP tables'!A1291)","v":""}]
[{"$f":"IF('Place DP tables'!A1292=\"\",\"\",'Place DP tables'!A1292)","v":""}]
[{"$f":"IF('Place DP tables'!A1293=\"\",\"\",'Place DP tables'!A1293)","v":""}]
[{"$f":"IF('Place DP tables'!A1294=\"\",\"\",'Place DP tables'!A1294)","v":""}]
[{"$f":"IF('Place DP tables'!A1295=\"\",\"\",'Place DP tables'!A1295)","v":""}]
[{"$f":"IF('Place DP tables'!A1296=\"\",\"\",'Place DP tables'!A1296)","v":""}]
[{"$f":"IF('Place DP tables'!A1297=\"\",\"\",'Place DP tables'!A1297)","v":""}]
[{"$f":"IF('Place DP tables'!A1298=\"\",\"\",'Place DP tables'!A1298)","v":""}]
[{"$f":"IF('Place DP tables'!A1299=\"\",\"\",'Place DP tables'!A1299)","v":""}]
[{"$f":"IF('Place DP tables'!A1300=\"\",\"\",'Place DP tables'!A1300)","v":""}]
[{"$f":"IF('Place DP tables'!A1301=\"\",\"\",'Place DP tables'!A1301)","v":""}]
[{"$f":"IF('Place DP tables'!A1302=\"\",\"\",'Place DP tables'!A1302)","v":""}]
[{"$f":"IF('Place DP tables'!A1303=\"\",\"\",'Place DP tables'!A1303)","v":""}]
[{"$f":"IF('Place DP tables'!A1304=\"\",\"\",'Place DP tables'!A1304)","v":""}]
[{"$f":"IF('Place DP tables'!A1305=\"\",\"\",'Place DP tables'!A1305)","v":""}]
[{"$f":"IF('Place DP tables'!A1306=\"\",\"\",'Place DP tables'!A1306)","v":""}]
[{"$f":"IF('Place DP tables'!A1307=\"\",\"\",'Place DP tables'!A1307)","v":""}]
[{"$f":"IF('Place DP tables'!A1308=\"\",\"\",'Place DP tables'!A1308)","v":""}]
[{"$f":"IF('Place DP tables'!A1309=\"\",\"\",'Place DP tables'!A1309)","v":""}]
[{"$f":"IF('Place DP tables'!A1310=\"\",\"\",'Place DP tables'!A1310)","v":""}]
[{"$f":"IF('Place DP tables'!A1311=\"\",\"\",'Place DP tables'!A1311)","v":""}]
[{"$f":"IF('Place DP tables'!A1312=\"\",\"\",'Place DP tables'!A1312)","v":""}]
[{"$f":"IF('Place DP tables'!A1313=\"\",\"\",'Place DP tables'!A1313)","v":""}]
[{"$f":"IF('Place DP tables'!A1314=\"\",\"\",'Place DP tables'!A1314)","v":""}]
[{"$f":"IF('Place DP tables'!A1315=\"\",\"\",'Place DP tables'!A1315)","v":""}]
[{"$f":"IF('Place DP tables'!A1316=\"\",\"\",'Place DP tables'!A1316)","v":""}]
[{"$f":"IF('Place DP tables'!A1317=\"\",\"\",'Place DP tables'!A1317)","v":""}]
[{"$f":"IF('Place DP tables'!A1318=\"\",\"\",'Place DP tables'!A1318)","v":""}]
[{"$f":"IF('Place DP tables'!A1319=\"\",\"\",'Place DP tables'!A1319)","v":""}]
[{"$f":"IF('Place DP tables'!A1320=\"\",\"\",'Place DP tables'!A1320)","v":""}]
[{"$f":"IF('Place DP tables'!A1321=\"\",\"\",'Place DP tables'!A1321)","v":""}]
[{"$f":"IF('Place DP tables'!A1322=\"\",\"\",'Place DP tables'!A1322)","v":""}]
[{"$f":"IF('Place DP tables'!A1323=\"\",\"\",'Place DP tables'!A1323)","v":""}]
[{"$f":"IF('Place DP tables'!A1324=\"\",\"\",'Place DP tables'!A1324)","v":""}]
[{"$f":"IF('Place DP tables'!A1325=\"\",\"\",'Place DP tables'!A1325)","v":""}]
[{"$f":"IF('Place DP tables'!A1326=\"\",\"\",'Place DP tables'!A1326)","v":""}]
[{"$f":"IF('Place DP tables'!A1327=\"\",\"\",'Place DP tables'!A1327)","v":""}]
[{"$f":"IF('Place DP tables'!A1328=\"\",\"\",'Place DP tables'!A1328)","v":""}]
[{"$f":"IF('Place DP tables'!A1329=\"\",\"\",'Place DP tables'!A1329)","v":""}]
[{"$f":"IF('Place DP tables'!A1330=\"\",\"\",'Place DP tables'!A1330)","v":""}]
[{"$f":"IF('Place DP tables'!A1331=\"\",\"\",'Place DP tables'!A1331)","v":""}]
[{"$f":"IF('Place DP tables'!A1332=\"\",\"\",'Place DP tables'!A1332)","v":""}]
[{"$f":"IF('Place DP tables'!A1333=\"\",\"\",'Place DP tables'!A1333)","v":""}]
[{"$f":"IF('Place DP tables'!A1334=\"\",\"\",'Place DP tables'!A1334)","v":""}]
[{"$f":"IF('Place DP tables'!A1335=\"\",\"\",'Place DP tables'!A1335)","v":""}]
[{"$f":"IF('Place DP tables'!A1336=\"\",\"\",'Place DP tables'!A1336)","v":""}]
[{"$f":"IF('Place DP tables'!A1337=\"\",\"\",'Place DP tables'!A1337)","v":""}]
[{"$f":"IF('Place DP tables'!A1338=\"\",\"\",'Place DP tables'!A1338)","v":""}]
[{"$f":"IF('Place DP tables'!A1339=\"\",\"\",'Place DP tables'!A1339)","v":""}]
[{"$f":"IF('Place DP tables'!A1340=\"\",\"\",'Place DP tables'!A1340)","v":""}]
[{"$f":"IF('Place DP tables'!A1341=\"\",\"\",'Place DP tables'!A1341)","v":""}]
[{"$f":"IF('Place DP tables'!A1342=\"\",\"\",'Place DP tables'!A1342)","v":""}]
[{"$f":"IF('Place DP tables'!A1343=\"\",\"\",'Place DP tables'!A1343)","v":""}]
[{"$f":"IF('Place DP tables'!A1344=\"\",\"\",'Place DP tables'!A1344)","v":""}]
[{"$f":"IF('Place DP tables'!A1345=\"\",\"\",'Place DP tables'!A1345)","v":""}]
[{"$f":"IF('Place DP tables'!A1346=\"\",\"\",'Place DP tables'!A1346)","v":""}]
[{"$f":"IF('Place DP tables'!A1347=\"\",\"\",'Place DP tables'!A1347)","v":""}]
[{"$f":"IF('Place DP tables'!A1348=\"\",\"\",'Place DP tables'!A1348)","v":""}]
[{"$f":"IF('Place DP tables'!A1349=\"\",\"\",'Place DP tables'!A1349)","v":""}]
[{"$f":"IF('Place DP tables'!A1350=\"\",\"\",'Place DP tables'!A1350)","v":""}]
[{"$f":"IF('Place DP tables'!A1351=\"\",\"\",'Place DP tables'!A1351)","v":""}]
[{"$f":"IF('Place DP tables'!A1352=\"\",\"\",'Place DP tables'!A1352)","v":""}]
[{"$f":"IF('Place DP tables'!A1353=\"\",\"\",'Place DP tables'!A1353)","v":""}]
[{"$f":"IF('Place DP tables'!A1354=\"\",\"\",'Place DP tables'!A1354)","v":""}]
[{"$f":"IF('Place DP tables'!A1355=\"\",\"\",'Place DP tables'!A1355)","v":""}]
[{"$f":"IF('Place DP tables'!A1356=\"\",\"\",'Place DP tables'!A1356)","v":""}]
[{"$f":"IF('Place DP tables'!A1357=\"\",\"\",'Place DP tables'!A1357)","v":""}]
[{"$f":"IF('Place DP tables'!A1358=\"\",\"\",'Place DP tables'!A1358)","v":""}]
[{"$f":"IF('Place DP tables'!A1359=\"\",\"\",'Place DP tables'!A1359)","v":""}]
[{"$f":"IF('Place DP tables'!A1360=\"\",\"\",'Place DP tables'!A1360)","v":""}]
[{"$f":"IF('Place DP tables'!A1361=\"\",\"\",'Place DP tables'!A1361)","v":""}]
[{"$f":"IF('Place DP tables'!A1362=\"\",\"\",'Place DP tables'!A1362)","v":""}]
[{"$f":"IF('Place DP tables'!A1363=\"\",\"\",'Place DP tables'!A1363)","v":""}]
[{"$f":"IF('Place DP tables'!A1364=\"\",\"\",'Place DP tables'!A1364)","v":""}]
[{"$f":"IF('Place DP tables'!A1365=\"\",\"\",'Place DP tables'!A1365)","v":""}]
[{"$f":"IF('Place DP tables'!A1366=\"\",\"\",'Place DP tables'!A1366)","v":""}]
[{"$f":"IF('Place DP tables'!A1367=\"\",\"\",'Place DP tables'!A1367)","v":""}]
[{"$f":"IF('Place DP tables'!A1368=\"\",\"\",'Place DP tables'!A1368)","v":""}]
[{"$f":"IF('Place DP tables'!A1369=\"\",\"\",'Place DP tables'!A1369)","v":""}]
[{"$f":"IF('Place DP tables'!A1370=\"\",\"\",'Place DP tables'!A1370)","v":""}]
[{"$f":"IF('Place DP tables'!A1371=\"\",\"\",'Place DP tables'!A1371)","v":""}]
[{"$f":"IF('Place DP tables'!A1372=\"\",\"\",'Place DP tables'!A1372)","v":""}]
[{"$f":"IF('Place DP tables'!A1373=\"\",\"\",'Place DP tables'!A1373)","v":""}]
[{"$f":"IF('Place DP tables'!A1374=\"\",\"\",'Place DP tables'!A1374)","v":""}]
[{"$f":"IF('Place DP tables'!A1375=\"\",\"\",'Place DP tables'!A1375)","v":""}]
[{"$f":"IF('Place DP tables'!A1376=\"\",\"\",'Place DP tables'!A1376)","v":""}]
[{"$f":"IF('Place DP tables'!A1377=\"\",\"\",'Place DP tables'!A1377)","v":""}]
[{"$f":"IF('Place DP tables'!A1378=\"\",\"\",'Place DP tables'!A1378)","v":""}]
[{"$f":"IF('Place DP tables'!A1379=\"\",\"\",'Place DP tables'!A1379)","v":""}]
[{"$f":"IF('Place DP tables'!A1380=\"\",\"\",'Place DP tables'!A1380)","v":""}]
[{"$f":"IF('Place DP tables'!A1381=\"\",\"\",'Place DP tables'!A1381)","v":""}]
[{"$f":"IF('Place DP tables'!A1382=\"\",\"\",'Place DP tables'!A1382)","v":""}]
[{"$f":"IF('Place DP tables'!A1383=\"\",\"\",'Place DP tables'!A1383)","v":""}]
[{"$f":"IF('Place DP tables'!A1384=\"\",\"\",'Place DP tables'!A1384)","v":""}]
[{"$f":"IF('Place DP tables'!A1385=\"\",\"\",'Place DP tables'!A1385)","v":""}]
[{"$f":"IF('Place DP tables'!A1386=\"\",\"\",'Place DP tables'!A1386)","v":""}]
[{"$f":"IF('Place DP tables'!A1387=\"\",\"\",'Place DP tables'!A1387)","v":""}]
[{"$f":"IF('Place DP tables'!A1388=\"\",\"\",'Place DP tables'!A1388)","v":""}]
[{"$f":"IF('Place DP tables'!A1389=\"\",\"\",'Place DP tables'!A1389)","v":""}]
[{"$f":"IF('Place DP tables'!A1390=\"\",\"\",'Place DP tables'!A1390)","v":""}]
[{"$f":"IF('Place DP tables'!A1391=\"\",\"\",'Place DP tables'!A1391)","v":""}]
[{"$f":"IF('Place DP tables'!A1392=\"\",\"\",'Place DP tables'!A1392)","v":""}]
[{"$f":"IF('Place DP tables'!A1393=\"\",\"\",'Place DP tables'!A1393)","v":""}]
[{"$f":"IF('Place DP tables'!A1394=\"\",\"\",'Place DP tables'!A1394)","v":""}]
[{"$f":"IF('Place DP tables'!A1395=\"\",\"\",'Place DP tables'!A1395)","v":""}]
[{"$f":"IF('Place DP tables'!A1396=\"\",\"\",'Place DP tables'!A1396)","v":""}]
[{"$f":"IF('Place DP tables'!A1397=\"\",\"\",'Place DP tables'!A1397)","v":""}]
[{"$f":"IF('Place DP tables'!A1398=\"\",\"\",'Place DP tables'!A1398)","v":""}]
[{"$f":"IF('Place DP tables'!A1399=\"\",\"\",'Place DP tables'!A1399)","v":""}]
[{"$f":"IF('Place DP tables'!A1400=\"\",\"\",'Place DP tables'!A1400)","v":""}]
[{"$f":"IF('Place DP tables'!A1401=\"\",\"\",'Place DP tables'!A1401)","v":""}]
[{"$f":"IF('Place DP tables'!A1402=\"\",\"\",'Place DP tables'!A1402)","v":""}]
[{"$f":"IF('Place DP tables'!A1403=\"\",\"\",'Place DP tables'!A1403)","v":""}]
[{"$f":"IF('Place DP tables'!A1404=\"\",\"\",'Place DP tables'!A1404)","v":""}]
[{"$f":"IF('Place DP tables'!A1405=\"\",\"\",'Place DP tables'!A1405)","v":""}]
[{"$f":"IF('Place DP tables'!A1406=\"\",\"\",'Place DP tables'!A1406)","v":""}]
[{"$f":"IF('Place DP tables'!A1407=\"\",\"\",'Place DP tables'!A1407)","v":""}]
[{"$f":"IF('Place DP tables'!A1408=\"\",\"\",'Place DP tables'!A1408)","v":""}]
[{"$f":"IF('Place DP tables'!A1409=\"\",\"\",'Place DP tables'!A1409)","v":""}]
[{"$f":"IF('Place DP tables'!A1410=\"\",\"\",'Place DP tables'!A1410)","v":""}]
[{"$f":"IF('Place DP tables'!A1411=\"\",\"\",'Place DP tables'!A1411)","v":""}]
[{"$f":"IF('Place DP tables'!A1412=\"\",\"\",'Place DP tables'!A1412)","v":""}]
[{"$f":"IF('Place DP tables'!A1413=\"\",\"\",'Place DP tables'!A1413)","v":""}]
[{"$f":"IF('Place DP tables'!A1414=\"\",\"\",'Place DP tables'!A1414)","v":""}]
[{"$f":"IF('Place DP tables'!A1415=\"\",\"\",'Place DP tables'!A1415)","v":""}]
[{"$f":"IF('Place DP tables'!A1416=\"\",\"\",'Place DP tables'!A1416)","v":""}]
[{"$f":"IF('Place DP tables'!A1417=\"\",\"\",'Place DP tables'!A1417)","v":""}]
[{"$f":"IF('Place DP tables'!A1418=\"\",\"\",'Place DP tables'!A1418)","v":""}]
[{"$f":"IF('Place DP tables'!A1419=\"\",\"\",'Place DP tables'!A1419)","v":""}]
[{"$f":"IF('Place DP tables'!A1420=\"\",\"\",'Place DP tables'!A1420)","v":""}]
[{"$f":"IF('Place DP tables'!A1421=\"\",\"\",'Place DP tables'!A1421)","v":""}]
[{"$f":"IF('Place DP tables'!A1422=\"\",\"\",'Place DP tables'!A1422)","v":""}]
[{"$f":"IF('Place DP tables'!A1423=\"\",\"\",'Place DP tables'!A1423)","v":""}]
[{"$f":"IF('Place DP tables'!A1424=\"\",\"\",'Place DP tables'!A1424)","v":""}]
[{"$f":"IF('Place DP tables'!A1425=\"\",\"\",'Place DP tables'!A1425)","v":""}]
[{"$f":"IF('Place DP tables'!A1426=\"\",\"\",'Place DP tables'!A1426)","v":""}]
[{"$f":"IF('Place DP tables'!A1427=\"\",\"\",'Place DP tables'!A1427)","v":""}]
[{"$f":"IF('Place DP tables'!A1428=\"\",\"\",'Place DP tables'!A1428)","v":""}]
[{"$f":"IF('Place DP tables'!A1429=\"\",\"\",'Place DP tables'!A1429)","v":""}]
[{"$f":"IF('Place DP tables'!A1430=\"\",\"\",'Place DP tables'!A1430)","v":""}]
[{"$f":"IF('Place DP tables'!A1431=\"\",\"\",'Place DP tables'!A1431)","v":""}]
[{"$f":"IF('Place DP tables'!A1432=\"\",\"\",'Place DP tables'!A1432)","v":""}]
[{"$f":"IF('Place DP tables'!A1433=\"\",\"\",'Place DP tables'!A1433)","v":""}]
[{"$f":"IF('Place DP tables'!A1434=\"\",\"\",'Place DP tables'!A1434)","v":""}]
[{"$f":"IF('Place DP tables'!A1435=\"\",\"\",'Place DP tables'!A1435)","v":""}]
[{"$f":"IF('Place DP tables'!A1436=\"\",\"\",'Place DP tables'!A1436)","v":""}]
[{"$f":"IF('Place DP tables'!A1437=\"\",\"\",'Place DP tables'!A1437)","v":""}]
[{"$f":"IF('Place DP tables'!A1438=\"\",\"\",'Place DP tables'!A1438)","v":""}]
[{"$f":"IF('Place DP tables'!A1439=\"\",\"\",'Place DP tables'!A1439)","v":""}]
[{"$f":"IF('Place DP tables'!A1440=\"\",\"\",'Place DP tables'!A1440)","v":""}]
[{"$f":"IF('Place DP tables'!A1441=\"\",\"\",'Place DP tables'!A1441)","v":""}]
[{"$f":"IF('Place DP tables'!A1442=\"\",\"\",'Place DP tables'!A1442)","v":""}]
[{"$f":"IF('Place DP tables'!A1443=\"\",\"\",'Place DP tables'!A1443)","v":""}]
[{"$f":"IF('Place DP tables'!A1444=\"\",\"\",'Place DP tables'!A1444)","v":""}]
[{"$f":"IF('Place DP tables'!A1445=\"\",\"\",'Place DP tables'!A1445)","v":""}]
[{"$f":"IF('Place DP tables'!A1446=\"\",\"\",'Place DP tables'!A1446)","v":""}]
[{"$f":"IF('Place DP tables'!A1447=\"\",\"\",'Place DP tables'!A1447)","v":""}]
[{"$f":"IF('Place DP tables'!A1448=\"\",\"\",'Place DP tables'!A1448)","v":""}]
[{"$f":"IF('Place DP tables'!A1449=\"\",\"\",'Place DP tables'!A1449)","v":""}]
[{"$f":"IF('Place DP tables'!A1450=\"\",\"\",'Place DP tables'!A1450)","v":""}]
[{"$f":"IF('Place DP tables'!A1451=\"\",\"\",'Place DP tables'!A1451)","v":""}]
[{"$f":"IF('Place DP tables'!A1452=\"\",\"\",'Place DP tables'!A1452)","v":""}]
[{"$f":"IF('Place DP tables'!A1453=\"\",\"\",'Place DP tables'!A1453)","v":""}]
[{"$f":"IF('Place DP tables'!A1454=\"\",\"\",'Place DP tables'!A1454)","v":""}]
[{"$f":"IF('Place DP tables'!A1455=\"\",\"\",'Place DP tables'!A1455)","v":""}]
[{"$f":"IF('Place DP tables'!A1456=\"\",\"\",'Place DP tables'!A1456)","v":""}]
[{"$f":"IF('Place DP tables'!A1457=\"\",\"\",'Place DP tables'!A1457)","v":""}]
[{"$f":"IF('Place DP tables'!A1458=\"\",\"\",'Place DP tables'!A1458)","v":""}]
[{"$f":"IF('Place DP tables'!A1459=\"\",\"\",'Place DP tables'!A1459)","v":""}]
[{"$f":"IF('Place DP tables'!A1460=\"\",\"\",'Place DP tables'!A1460)","v":""}]
[{"$f":"IF('Place DP tables'!A1461=\"\",\"\",'Place DP tables'!A1461)","v":""}]
[{"$f":"IF('Place DP tables'!A1462=\"\",\"\",'Place DP tables'!A1462)","v":""}]
[{"$f":"IF('Place DP tables'!A1463=\"\",\"\",'Place DP tables'!A1463)","v":""}]
[{"$f":"IF('Place DP tables'!A1464=\"\",\"\",'Place DP tables'!A1464)","v":""}]
[{"$f":"IF('Place DP tables'!A1465=\"\",\"\",'Place DP tables'!A1465)","v":""}]
[{"$f":"IF('Place DP tables'!A1466=\"\",\"\",'Place DP tables'!A1466)","v":""}]
[{"$f":"IF('Place DP tables'!A1467=\"\",\"\",'Place DP tables'!A1467)","v":""}]
[{"$f":"IF('Place DP tables'!A1468=\"\",\"\",'Place DP tables'!A1468)","v":""}]
[{"$f":"IF('Place DP tables'!A1469=\"\",\"\",'Place DP tables'!A1469)","v":""}]
[{"$f":"IF('Place DP tables'!A1470=\"\",\"\",'Place DP tables'!A1470)","v":""}]
[{"$f":"IF('Place DP tables'!A1471=\"\",\"\",'Place DP tables'!A1471)","v":""}]
[{"$f":"IF('Place DP tables'!A1472=\"\",\"\",'Place DP tables'!A1472)","v":""}]
[{"$f":"IF('Place DP tables'!A1473=\"\",\"\",'Place DP tables'!A1473)","v":""}]
[{"$f":"IF('Place DP tables'!A1474=\"\",\"\",'Place DP tables'!A1474)","v":""}]
[{"$f":"IF('Place DP tables'!A1475=\"\",\"\",'Place DP tables'!A1475)","v":""}]
[{"$f":"IF('Place DP tables'!A1476=\"\",\"\",'Place DP tables'!A1476)","v":""}]
[{"$f":"IF('Place DP tables'!A1477=\"\",\"\",'Place DP tables'!A1477)","v":""}]
[{"$f":"IF('Place DP tables'!A1478=\"\",\"\",'Place DP tables'!A1478)","v":""}]
[{"$f":"IF('Place DP tables'!A1479=\"\",\"\",'Place DP tables'!A1479)","v":""}]
[{"$f":"IF('Place DP tables'!A1480=\"\",\"\",'Place DP tables'!A1480)","v":""}]
[{"$f":"IF('Place DP tables'!A1481=\"\",\"\",'Place DP tables'!A1481)","v":""}]
[{"$f":"IF('Place DP tables'!A1482=\"\",\"\",'Place DP tables'!A1482)","v":""}]
[{"$f":"IF('Place DP tables'!A1483=\"\",\"\",'Place DP tables'!A1483)","v":""}]
[{"$f":"IF('Place DP tables'!A1484=\"\",\"\",'Place DP tables'!A1484)","v":""}]
[{"$f":"IF('Place DP tables'!A1485=\"\",\"\",'Place DP tables'!A1485)","v":""}]
[{"$f":"IF('Place DP tables'!A1486=\"\",\"\",'Place DP tables'!A1486)","v":""}]
[{"$f":"IF('Place DP tables'!A1487=\"\",\"\",'Place DP tables'!A1487)","v":""}]
[{"$f":"IF('Place DP tables'!A1488=\"\",\"\",'Place DP tables'!A1488)","v":""}]
[{"$f":"IF('Place DP tables'!A1489=\"\",\"\",'Place DP tables'!A1489)","v":""}]
[{"$f":"IF('Place DP tables'!A1490=\"\",\"\",'Place DP tables'!A1490)","v":""}]
[{"$f":"IF('Place DP tables'!A1491=\"\",\"\",'Place DP tables'!A1491)","v":""}]
[{"$f":"IF('Place DP tables'!A1492=\"\",\"\",'Place DP tables'!A1492)","v":""}]
[{"$f":"IF('Place DP tables'!A1493=\"\",\"\",'Place DP tables'!A1493)","v":""}]
[{"$f":"IF('Place DP tables'!A1494=\"\",\"\",'Place DP tables'!A1494)","v":""}]
[{"$f":"IF('Place DP tables'!A1495=\"\",\"\",'Place DP tables'!A1495)","v":""}]
[{"$f":"IF('Place DP tables'!A1496=\"\",\"\",'Place DP tables'!A1496)","v":""}]
[{"$f":"IF('Place DP tables'!A1497=\"\",\"\",'Place DP tables'!A1497)","v":""}]
[{"$f":"IF('Place DP tables'!A1498=\"\",\"\",'Place DP tables'!A1498)","v":""}]
[{"$f":"IF('Place DP tables'!A1499=\"\",\"\",'Place DP tables'!A1499)","v":""}]
[{"$f":"IF('Place DP tables'!A1500=\"\",\"\",'Place DP tables'!A1500)","v":""}]
[{"$f":"IF('Place DP tables'!A1501=\"\",\"\",'Place DP tables'!A1501)","v":""}]
[{"$f":"IF('Place DP tables'!A1502=\"\",\"\",'Place DP tables'!A1502)","v":""}]
[{"$f":"IF('Place DP tables'!A1503=\"\",\"\",'Place DP tables'!A1503)","v":""}]
[{"$f":"IF('Place DP tables'!A1504=\"\",\"\",'Place DP tables'!A1504)","v":""}]
[{"$f":"IF('Place DP tables'!A1505=\"\",\"\",'Place DP tables'!A1505)","v":""}]
[{"$f":"IF('Place DP tables'!A1506=\"\",\"\",'Place DP tables'!A1506)","v":""}]
[{"$f":"IF('Place DP tables'!A1507=\"\",\"\",'Place DP tables'!A1507)","v":""}]
[{"$f":"IF('Place DP tables'!A1508=\"\",\"\",'Place DP tables'!A1508)","v":""}]
[{"$f":"IF('Place DP tables'!A1509=\"\",\"\",'Place DP tables'!A1509)","v":""}]
[{"$f":"IF('Place DP tables'!A1510=\"\",\"\",'Place DP tables'!A1510)","v":""}]
[{"$f":"IF('Place DP tables'!A1511=\"\",\"\",'Place DP tables'!A1511)","v":""}]
[{"$f":"IF('Place DP tables'!A1512=\"\",\"\",'Place DP tables'!A1512)","v":""}]
[{"$f":"IF('Place DP tables'!A1513=\"\",\"\",'Place DP tables'!A1513)","v":""}]
[{"$f":"IF('Place DP tables'!A1514=\"\",\"\",'Place DP tables'!A1514)","v":""}]
[{"$f":"IF('Place DP tables'!A1515=\"\",\"\",'Place DP tables'!A1515)","v":""}]
[{"$f":"IF('Place DP tables'!A1516=\"\",\"\",'Place DP tables'!A1516)","v":""}]
[{"$f":"IF('Place DP tables'!A1517=\"\",\"\",'Place DP tables'!A1517)","v":""}]
[{"$f":"IF('Place DP tables'!A1518=\"\",\"\",'Place DP tables'!A1518)","v":""}]
[{"$f":"IF('Place DP tables'!A1519=\"\",\"\",'Place DP tables'!A1519)","v":""}]
[{"$f":"IF('Place DP tables'!A1520=\"\",\"\",'Place DP tables'!A1520)","v":""}]
[{"$f":"IF('Place DP tables'!A1521=\"\",\"\",'Place DP tables'!A1521)","v":""}]
[{"$f":"IF('Place DP tables'!A1522=\"\",\"\",'Place DP tables'!A1522)","v":""}]
[{"$f":"IF('Place DP tables'!A1523=\"\",\"\",'Place DP tables'!A1523)","v":""}]
[{"$f":"IF('Place DP tables'!A1524=\"\",\"\",'Place DP tables'!A1524)","v":""}]
[{"$f":"IF('Place DP tables'!A1525=\"\",\"\",'Place DP tables'!A1525)","v":""}]
[{"$f":"IF('Place DP tables'!A1526=\"\",\"\",'Place DP tables'!A1526)","v":""}]
[{"$f":"IF('Place DP tables'!A1527=\"\",\"\",'Place DP tables'!A1527)","v":""}]
[{"$f":"IF('Place DP tables'!A1528=\"\",\"\",'Place DP tables'!A1528)","v":""}]
[{"$f":"IF('Place DP tables'!A1529=\"\",\"\",'Place DP tables'!A1529)","v":""}]
[{"$f":"IF('Place DP tables'!A1530=\"\",\"\",'Place DP tables'!A1530)","v":""}]
[{"$f":"IF('Place DP tables'!A1531=\"\",\"\",'Place DP tables'!A1531)","v":""}]
[{"$f":"IF('Place DP tables'!A1532=\"\",\"\",'Place DP tables'!A1532)","v":""}]
[{"$f":"IF('Place DP tables'!A1533=\"\",\"\",'Place DP tables'!A1533)","v":""}]
[{"$f":"IF('Place DP tables'!A1534=\"\",\"\",'Place DP tables'!A1534)","v":""}]
[{"$f":"IF('Place DP tables'!A1535=\"\",\"\",'Place DP tables'!A1535)","v":""}]
[{"$f":"IF('Place DP tables'!A1536=\"\",\"\",'Place DP tables'!A1536)","v":""}]
[{"$f":"IF('Place DP tables'!A1537=\"\",\"\",'Place DP tables'!A1537)","v":""}]
[{"$f":"IF('Place DP tables'!A1538=\"\",\"\",'Place DP tables'!A1538)","v":""}]
[{"$f":"IF('Place DP tables'!A1539=\"\",\"\",'Place DP tables'!A1539)","v":""}]
[{"$f":"IF('Place DP tables'!A1540=\"\",\"\",'Place DP tables'!A1540)","v":""}]
[{"$f":"IF('Place DP tables'!A1541=\"\",\"\",'Place DP tables'!A1541)","v":""}]
[{"$f":"IF('Place DP tables'!A1542=\"\",\"\",'Place DP tables'!A1542)","v":""}]
[{"$f":"IF('Place DP tables'!A1543=\"\",\"\",'Place DP tables'!A1543)","v":""}]
[{"$f":"IF('Place DP tables'!A1544=\"\",\"\",'Place DP tables'!A1544)","v":""}]
[{"$f":"IF('Place DP tables'!A1545=\"\",\"\",'Place DP tables'!A1545)","v":""}]
[{"$f":"IF('Place DP tables'!A1546=\"\",\"\",'Place DP tables'!A1546)","v":""}]
[{"$f":"IF('Place DP tables'!A1547=\"\",\"\",'Place DP tables'!A1547)","v":""}]
[{"$f":"IF('Place DP tables'!A1548=\"\",\"\",'Place DP tables'!A1548)","v":""}]
[{"$f":"IF('Place DP tables'!A1549=\"\",\"\",'Place DP tables'!A1549)","v":""}]
[{"$f":"IF('Place DP tables'!A1550=\"\",\"\",'Place DP tables'!A1550)","v":""}]
[{"$f":"IF('Place DP tables'!A1551=\"\",\"\",'Place DP tables'!A1551)","v":""}]
[{"$f":"IF('Place DP tables'!A1552=\"\",\"\",'Place DP tables'!A1552)","v":""}]
[{"$f":"IF('Place DP tables'!A1553=\"\",\"\",'Place DP tables'!A1553)","v":""}]
[{"$f":"IF('Place DP tables'!A1554=\"\",\"\",'Place DP tables'!A1554)","v":""}]
[{"$f":"IF('Place DP tables'!A1555=\"\",\"\",'Place DP tables'!A1555)","v":""}]
[{"$f":"IF('Place DP tables'!A1556=\"\",\"\",'Place DP tables'!A1556)","v":""}]
[{"$f":"IF('Place DP tables'!A1557=\"\",\"\",'Place DP tables'!A1557)","v":""}]
[{"$f":"IF('Place DP tables'!A1558=\"\",\"\",'Place DP tables'!A1558)","v":""}]
[{"$f":"IF('Place DP tables'!A1559=\"\",\"\",'Place DP tables'!A1559)","v":""}]
[{"$f":"IF('Place DP tables'!A1560=\"\",\"\",'Place DP tables'!A1560)","v":""}]
[{"$f":"IF('Place DP tables'!A1561=\"\",\"\",'Place DP tables'!A1561)","v":""}]
[{"$f":"IF('Place DP tables'!A1562=\"\",\"\",'Place DP tables'!A1562)","v":""}]
[{"$f":"IF('Place DP tables'!A1563=\"\",\"\",'Place DP tables'!A1563)","v":""}]
[{"$f":"IF('Place DP tables'!A1564=\"\",\"\",'Place DP tables'!A1564)","v":""}]
[{"$f":"IF('Place DP tables'!A1565=\"\",\"\",'Place DP tables'!A1565)","v":""}]
[{"$f":"IF('Place DP tables'!A1566=\"\",\"\",'Place DP tables'!A1566)","v":""}]
[{"$f":"IF('Place DP tables'!A1567=\"\",\"\",'Place DP tables'!A1567)","v":""}]
[{"$f":"IF('Place DP tables'!A1568=\"\",\"\",'Place DP tables'!A1568)","v":""}]
[{"$f":"IF('Place DP tables'!A1569=\"\",\"\",'Place DP tables'!A1569)","v":""}]
[{"$f":"IF('Place DP tables'!A1570=\"\",\"\",'Place DP tables'!A1570)","v":""}]
[{"$f":"IF('Place DP tables'!A1571=\"\",\"\",'Place DP tables'!A1571)","v":""}]
[{"$f":"IF('Place DP tables'!A1572=\"\",\"\",'Place DP tables'!A1572)","v":""}]
[{"$f":"IF('Place DP tables'!A1573=\"\",\"\",'Place DP tables'!A1573)","v":""}]
[{"$f":"IF('Place DP tables'!A1574=\"\",\"\",'Place DP tables'!A1574)","v":""}]
[{"$f":"IF('Place DP tables'!A1575=\"\",\"\",'Place DP tables'!A1575)","v":""}]
[{"$f":"IF('Place DP tables'!A1576=\"\",\"\",'Place DP tables'!A1576)","v":""}]
[{"$f":"IF('Place DP tables'!A1577=\"\",\"\",'Place DP tables'!A1577)","v":""}]
[{"$f":"IF('Place DP tables'!A1578=\"\",\"\",'Place DP tables'!A1578)","v":""}]
[{"$f":"IF('Place DP tables'!A1579=\"\",\"\",'Place DP tables'!A1579)","v":""}]
[{"$f":"IF('Place DP tables'!A1580=\"\",\"\",'Place DP tables'!A1580)","v":""}]
[{"$f":"IF('Place DP tables'!A1581=\"\",\"\",'Place DP tables'!A1581)","v":""}]
[{"$f":"IF('Place DP tables'!A1582=\"\",\"\",'Place DP tables'!A1582)","v":""}]
[{"$f":"IF('Place DP tables'!A1583=\"\",\"\",'Place DP tables'!A1583)","v":""}]
[{"$f":"IF('Place DP tables'!A1584=\"\",\"\",'Place DP tables'!A1584)","v":""}]
[{"$f":"IF('Place DP tables'!A1585=\"\",\"\",'Place DP tables'!A1585)","v":""}]
[{"$f":"IF('Place DP tables'!A1586=\"\",\"\",'Place DP tables'!A1586)","v":""}]
[{"$f":"IF('Place DP tables'!A1587=\"\",\"\",'Place DP tables'!A1587)","v":""}]
[{"$f":"IF('Place DP tables'!A1588=\"\",\"\",'Place DP tables'!A1588)","v":""}]
[{"$f":"IF('Place DP tables'!A1589=\"\",\"\",'Place DP tables'!A1589)","v":""}]
[{"$f":"IF('Place DP tables'!A1590=\"\",\"\",'Place DP tables'!A1590)","v":""}]
[{"$f":"IF('Place DP tables'!A1591=\"\",\"\",'Place DP tables'!A1591)","v":""}]
[{"$f":"IF('Place DP tables'!A1592=\"\",\"\",'Place DP tables'!A1592)","v":""}]
[{"$f":"IF('Place DP tables'!A1593=\"\",\"\",'Place DP tables'!A1593)","v":""}]
[{"$f":"IF('Place DP tables'!A1594=\"\",\"\",'Place DP tables'!A1594)","v":""}]
[{"$f":"IF('Place DP tables'!A1595=\"\",\"\",'Place DP tables'!A1595)","v":""}]
[{"$f":"IF('Place DP tables'!A1596=\"\",\"\",'Place DP tables'!A1596)","v":""}]
[{"$f":"IF('Place DP tables'!A1597=\"\",\"\",'Place DP tables'!A1597)","v":""}]
[{"$f":"IF('Place DP tables'!A1598=\"\",\"\",'Place DP tables'!A1598)","v":""}]
[{"$f":"IF('Place DP tables'!A1599=\"\",\"\",'Place DP tables'!A1599)","v":""}]
[{"$f":"IF('Place DP tables'!A1600=\"\",\"\",'Place DP tables'!A1600)","v":""}]
[{"$f":"IF('Place DP tables'!A1601=\"\",\"\",'Place DP tables'!A1601)","v":""}]
[{"$f":"IF('Place DP tables'!A1602=\"\",\"\",'Place DP tables'!A1602)","v":""}]
[{"$f":"IF('Place DP tables'!A1603=\"\",\"\",'Place DP tables'!A1603)","v":""}]
[{"$f":"IF('Place DP tables'!A1604=\"\",\"\",'Place DP tables'!A1604)","v":""}]
[{"$f":"IF('Place DP tables'!A1605=\"\",\"\",'Place DP tables'!A1605)","v":""}]
[{"$f":"IF('Place DP tables'!A1606=\"\",\"\",'Place DP tables'!A1606)","v":""}]
[{"$f":"IF('Place DP tables'!A1607=\"\",\"\",'Place DP tables'!A1607)","v":""}]
[{"$f":"IF('Place DP tables'!A1608=\"\",\"\",'Place DP tables'!A1608)","v":""}]
[{"$f":"IF('Place DP tables'!A1609=\"\",\"\",'Place DP tables'!A1609)","v":""}]
[{"$f":"IF('Place DP tables'!A1610=\"\",\"\",'Place DP tables'!A1610)","v":""}]
[{"$f":"IF('Place DP tables'!A1611=\"\",\"\",'Place DP tables'!A1611)","v":""}]
[{"$f":"IF('Place DP tables'!A1612=\"\",\"\",'Place DP tables'!A1612)","v":""}]
[{"$f":"IF('Place DP tables'!A1613=\"\",\"\",'Place DP tables'!A1613)","v":""}]
[{"$f":"IF('Place DP tables'!A1614=\"\",\"\",'Place DP tables'!A1614)","v":""}]
[{"$f":"IF('Place DP tables'!A1615=\"\",\"\",'Place DP tables'!A1615)","v":""}]
[{"$f":"IF('Place DP tables'!A1616=\"\",\"\",'Place DP tables'!A1616)","v":""}]
[{"$f":"IF('Place DP tables'!A1617=\"\",\"\",'Place DP tables'!A1617)","v":""}]
[{"$f":"IF('Place DP tables'!A1618=\"\",\"\",'Place DP tables'!A1618)","v":""}]
[{"$f":"IF('Place DP tables'!A1619=\"\",\"\",'Place DP tables'!A1619)","v":""}]
[{"$f":"IF('Place DP tables'!A1620=\"\",\"\",'Place DP tables'!A1620)","v":""}]
[{"$f":"IF('Place DP tables'!A1621=\"\",\"\",'Place DP tables'!A1621)","v":""}]
[{"$f":"IF('Place DP tables'!A1622=\"\",\"\",'Place DP tables'!A1622)","v":""}]
[{"$f":"IF('Place DP tables'!A1623=\"\",\"\",'Place DP tables'!A1623)","v":""}]
[{"$f":"IF('Place DP tables'!A1624=\"\",\"\",'Place DP tables'!A1624)","v":""}]
[{"$f":"IF('Place DP tables'!A1625=\"\",\"\",'Place DP tables'!A1625)","v":""}]
[{"$f":"IF('Place DP tables'!A1626=\"\",\"\",'Place DP tables'!A1626)","v":""}]
[{"$f":"IF('Place DP tables'!A1627=\"\",\"\",'Place DP tables'!A1627)","v":""}]
[{"$f":"IF('Place DP tables'!A1628=\"\",\"\",'Place DP tables'!A1628)","v":""}]
[{"$f":"IF('Place DP tables'!A1629=\"\",\"\",'Place DP tables'!A1629)","v":""}]
[{"$f":"IF('Place DP tables'!A1630=\"\",\"\",'Place DP tables'!A1630)","v":""}]
[{"$f":"IF('Place DP tables'!A1631=\"\",\"\",'Place DP tables'!A1631)","v":""}]
[{"$f":"IF('Place DP tables'!A1632=\"\",\"\",'Place DP tables'!A1632)","v":""}]
[{"$f":"IF('Place DP tables'!A1633=\"\",\"\",'Place DP tables'!A1633)","v":""}]
[{"$f":"IF('Place DP tables'!A1634=\"\",\"\",'Place DP tables'!A1634)","v":""}]
[{"$f":"IF('Place DP tables'!A1635=\"\",\"\",'Place DP tables'!A1635)","v":""}]
[{"$f":"IF('Place DP tables'!A1636=\"\",\"\",'Place DP tables'!A1636)","v":""}]
[{"$f":"IF('Place DP tables'!A1637=\"\",\"\",'Place DP tables'!A1637)","v":""}]
[{"$f":"IF('Place DP tables'!A1638=\"\",\"\",'Place DP tables'!A1638)","v":""}]
[{"$f":"IF('Place DP tables'!A1639=\"\",\"\",'Place DP tables'!A1639)","v":""}]
[{"$f":"IF('Place DP tables'!A1640=\"\",\"\",'Place DP tables'!A1640)","v":""}]
[{"$f":"IF('Place DP tables'!A1641=\"\",\"\",'Place DP tables'!A1641)","v":""}]
[{"$f":"IF('Place DP tables'!A1642=\"\",\"\",'Place DP tables'!A1642)","v":""}]
[{"$f":"IF('Place DP tables'!A1643=\"\",\"\",'Place DP tables'!A1643)","v":""}]
[{"$f":"IF('Place DP tables'!A1644=\"\",\"\",'Place DP tables'!A1644)","v":""}]
[{"$f":"IF('Place DP tables'!A1645=\"\",\"\",'Place DP tables'!A1645)","v":""}]
[{"$f":"IF('Place DP tables'!A1646=\"\",\"\",'Place DP tables'!A1646)","v":""}]
[{"$f":"IF('Place DP tables'!A1647=\"\",\"\",'Place DP tables'!A1647)","v":""}]
[{"$f":"IF('Place DP tables'!A1648=\"\",\"\",'Place DP tables'!A1648)","v":""}]
[{"$f":"IF('Place DP tables'!A1649=\"\",\"\",'Place DP tables'!A1649)","v":""}]
[{"$f":"IF('Place DP tables'!A1650=\"\",\"\",'Place DP tables'!A1650)","v":""}]
[{"$f":"IF('Place DP tables'!A1651=\"\",\"\",'Place DP tables'!A1651)","v":""}]
[{"$f":"IF('Place DP tables'!A1652=\"\",\"\",'Place DP tables'!A1652)","v":""}]
[{"$f":"IF('Place DP tables'!A1653=\"\",\"\",'Place DP tables'!A1653)","v":""}]
[{"$f":"IF('Place DP tables'!A1654=\"\",\"\",'Place DP tables'!A1654)","v":""}]
[{"$f":"IF('Place DP tables'!A1655=\"\",\"\",'Place DP tables'!A1655)","v":""}]
[{"$f":"IF('Place DP tables'!A1656=\"\",\"\",'Place DP tables'!A1656)","v":""}]
[{"$f":"IF('Place DP tables'!A1657=\"\",\"\",'Place DP tables'!A1657)","v":""}]
[{"$f":"IF('Place DP tables'!A1658=\"\",\"\",'Place DP tables'!A1658)","v":""}]
[{"$f":"IF('Place DP tables'!A1659=\"\",\"\",'Place DP tables'!A1659)","v":""}]
[{"$f":"IF('Place DP tables'!A1660=\"\",\"\",'Place DP tables'!A1660)","v":""}]
[{"$f":"IF('Place DP tables'!A1661=\"\",\"\",'Place DP tables'!A1661)","v":""}]
[{"$f":"IF('Place DP tables'!A1662=\"\",\"\",'Place DP tables'!A1662)","v":""}]
[{"$f":"IF('Place DP tables'!A1663=\"\",\"\",'Place DP tables'!A1663)","v":""}]
[{"$f":"IF('Place DP tables'!A1664=\"\",\"\",'Place DP tables'!A1664)","v":""}]
[{"$f":"IF('Place DP tables'!A1665=\"\",\"\",'Place DP tables'!A1665)","v":""}]
[{"$f":"IF('Place DP tables'!A1666=\"\",\"\",'Place DP tables'!A1666)","v":""}]
[{"$f":"IF('Place DP tables'!A1667=\"\",\"\",'Place DP tables'!A1667)","v":""}]
[{"$f":"IF('Place DP tables'!A1668=\"\",\"\",'Place DP tables'!A1668)","v":""}]
[{"$f":"IF('Place DP tables'!A1669=\"\",\"\",'Place DP tables'!A1669)","v":""}]
[{"$f":"IF('Place DP tables'!A1670=\"\",\"\",'Place DP tables'!A1670)","v":""}]
[{"$f":"IF('Place DP tables'!A1671=\"\",\"\",'Place DP tables'!A1671)","v":""}]
[{"$f":"IF('Place DP tables'!A1672=\"\",\"\",'Place DP tables'!A1672)","v":""}]
[{"$f":"IF('Place DP tables'!A1673=\"\",\"\",'Place DP tables'!A1673)","v":""}]
[{"$f":"IF('Place DP tables'!A1674=\"\",\"\",'Place DP tables'!A1674)","v":""}]
[{"$f":"IF('Place DP tables'!A1675=\"\",\"\",'Place DP tables'!A1675)","v":""}]
[{"$f":"IF('Place DP tables'!A1676=\"\",\"\",'Place DP tables'!A1676)","v":""}]
[{"$f":"IF('Place DP tables'!A1677=\"\",\"\",'Place DP tables'!A1677)","v":""}]
[{"$f":"IF('Place DP tables'!A1678=\"\",\"\",'Place DP tables'!A1678)","v":""}]
[{"$f":"IF('Place DP tables'!A1679=\"\",\"\",'Place DP tables'!A1679)","v":""}]
[{"$f":"IF('Place DP tables'!A1680=\"\",\"\",'Place DP tables'!A1680)","v":""}]
[{"$f":"IF('Place DP tables'!A1681=\"\",\"\",'Place DP tables'!A1681)","v":""}]
[{"$f":"IF('Place DP tables'!A1682=\"\",\"\",'Place DP tables'!A1682)","v":""}]
[{"$f":"IF('Place DP tables'!A1683=\"\",\"\",'Place DP tables'!A1683)","v":""}]
[{"$f":"IF('Place DP tables'!A1684=\"\",\"\",'Place DP tables'!A1684)","v":""}]
[{"$f":"IF('Place DP tables'!A1685=\"\",\"\",'Place DP tables'!A1685)","v":""}]
[{"$f":"IF('Place DP tables'!A1686=\"\",\"\",'Place DP tables'!A1686)","v":""}]
[{"$f":"IF('Place DP tables'!A1687=\"\",\"\",'Place DP tables'!A1687)","v":""}]
[{"$f":"IF('Place DP tables'!A1688=\"\",\"\",'Place DP tables'!A1688)","v":""}]
[{"$f":"IF('Place DP tables'!A1689=\"\",\"\",'Place DP tables'!A1689)","v":""}]
[{"$f":"IF('Place DP tables'!A1690=\"\",\"\",'Place DP tables'!A1690)","v":""}]
[{"$f":"IF('Place DP tables'!A1691=\"\",\"\",'Place DP tables'!A1691)","v":""}]
[{"$f":"IF('Place DP tables'!A1692=\"\",\"\",'Place DP tables'!A1692)","v":""}]
[{"$f":"IF('Place DP tables'!A1693=\"\",\"\",'Place DP tables'!A1693)","v":""}]
[{"$f":"IF('Place DP tables'!A1694=\"\",\"\",'Place DP tables'!A1694)","v":""}]
[{"$f":"IF('Place DP tables'!A1695=\"\",\"\",'Place DP tables'!A1695)","v":""}]
[{"$f":"IF('Place DP tables'!A1696=\"\",\"\",'Place DP tables'!A1696)","v":""}]
[{"$f":"IF('Place DP tables'!A1697=\"\",\"\",'Place DP tables'!A1697)","v":""}]
[{"$f":"IF('Place DP tables'!A1698=\"\",\"\",'Place DP tables'!A1698)","v":""}]
[{"$f":"IF('Place DP tables'!A1699=\"\",\"\",'Place DP tables'!A1699)","v":""}]
[{"$f":"IF('Place DP tables'!A1700=\"\",\"\",'Place DP tables'!A1700)","v":""}]
[{"$f":"IF('Place DP tables'!A1701=\"\",\"\",'Place DP tables'!A1701)","v":""}]
[{"$f":"IF('Place DP tables'!A1702=\"\",\"\",'Place DP tables'!A1702)","v":""}]
[{"$f":"IF('Place DP tables'!A1703=\"\",\"\",'Place DP tables'!A1703)","v":""}]
[{"$f":"IF('Place DP tables'!A1704=\"\",\"\",'Place DP tables'!A1704)","v":""}]
[{"$f":"IF('Place DP tables'!A1705=\"\",\"\",'Place DP tables'!A1705)","v":""}]
[{"$f":"IF('Place DP tables'!A1706=\"\",\"\",'Place DP tables'!A1706)","v":""}]
[{"$f":"IF('Place DP tables'!A1707=\"\",\"\",'Place DP tables'!A1707)","v":""}]
[{"$f":"IF('Place DP tables'!A1708=\"\",\"\",'Place DP tables'!A1708)","v":""}]
[{"$f":"IF('Place DP tables'!A1709=\"\",\"\",'Place DP tables'!A1709)","v":""}]
[{"$f":"IF('Place DP tables'!A1710=\"\",\"\",'Place DP tables'!A1710)","v":""}]
[{"$f":"IF('Place DP tables'!A1711=\"\",\"\",'Place DP tables'!A1711)","v":""}]
[{"$f":"IF('Place DP tables'!A1712=\"\",\"\",'Place DP tables'!A1712)","v":""}]
[{"$f":"IF('Place DP tables'!A1713=\"\",\"\",'Place DP tables'!A1713)","v":""}]
[{"$f":"IF('Place DP tables'!A1714=\"\",\"\",'Place DP tables'!A1714)","v":""}]
[{"$f":"IF('Place DP tables'!A1715=\"\",\"\",'Place DP tables'!A1715)","v":""}]
[{"$f":"IF('Place DP tables'!A1716=\"\",\"\",'Place DP tables'!A1716)","v":""}]
[{"$f":"IF('Place DP tables'!A1717=\"\",\"\",'Place DP tables'!A1717)","v":""}]
[{"$f":"IF('Place DP tables'!A1718=\"\",\"\",'Place DP tables'!A1718)","v":""}]
[{"$f":"IF('Place DP tables'!A1719=\"\",\"\",'Place DP tables'!A1719)","v":""}]
[{"$f":"IF('Place DP tables'!A1720=\"\",\"\",'Place DP tables'!A1720)","v":""}]
[{"$f":"IF('Place DP tables'!A1721=\"\",\"\",'Place DP tables'!A1721)","v":""}]
[{"$f":"IF('Place DP tables'!A1722=\"\",\"\",'Place DP tables'!A1722)","v":""}]
[{"$f":"IF('Place DP tables'!A1723=\"\",\"\",'Place DP tables'!A1723)","v":""}]
[{"$f":"IF('Place DP tables'!A1724=\"\",\"\",'Place DP tables'!A1724)","v":""}]
[{"$f":"IF('Place DP tables'!A1725=\"\",\"\",'Place DP tables'!A1725)","v":""}]
[{"$f":"IF('Place DP tables'!A1726=\"\",\"\",'Place DP tables'!A1726)","v":""}]
[{"$f":"IF('Place DP tables'!A1727=\"\",\"\",'Place DP tables'!A1727)","v":""}]
[{"$f":"IF('Place DP tables'!A1728=\"\",\"\",'Place DP tables'!A1728)","v":""}]
[{"$f":"IF('Place DP tables'!A1729=\"\",\"\",'Place DP tables'!A1729)","v":""}]
[{"$f":"IF('Place DP tables'!A1730=\"\",\"\",'Place DP tables'!A1730)","v":""}]
[{"$f":"IF('Place DP tables'!A1731=\"\",\"\",'Place DP tables'!A1731)","v":""}]
[{"$f":"IF('Place DP tables'!A1732=\"\",\"\",'Place DP tables'!A1732)","v":""}]
[{"$f":"IF('Place DP tables'!A1733=\"\",\"\",'Place DP tables'!A1733)","v":""}]
[{"$f":"IF('Place DP tables'!A1734=\"\",\"\",'Place DP tables'!A1734)","v":""}]
[{"$f":"IF('Place DP tables'!A1735=\"\",\"\",'Place DP tables'!A1735)","v":""}]
[{"$f":"IF('Place DP tables'!A1736=\"\",\"\",'Place DP tables'!A1736)","v":""}]
[{"$f":"IF('Place DP tables'!A1737=\"\",\"\",'Place DP tables'!A1737)","v":""}]
[{"$f":"IF('Place DP tables'!A1738=\"\",\"\",'Place DP tables'!A1738)","v":""}]
[{"$f":"IF('Place DP tables'!A1739=\"\",\"\",'Place DP tables'!A1739)","v":""}]
[{"$f":"IF('Place DP tables'!A1740=\"\",\"\",'Place DP tables'!A1740)","v":""}]
[{"$f":"IF('Place DP tables'!A1741=\"\",\"\",'Place DP tables'!A1741)","v":""}]
[{"$f":"IF('Place DP tables'!A1742=\"\",\"\",'Place DP tables'!A1742)","v":""}]
[{"$f":"IF('Place DP tables'!A1743=\"\",\"\",'Place DP tables'!A1743)","v":""}]
[{"$f":"IF('Place DP tables'!A1744=\"\",\"\",'Place DP tables'!A1744)","v":""}]
[{"$f":"IF('Place DP tables'!A1745=\"\",\"\",'Place DP tables'!A1745)","v":""}]
[{"$f":"IF('Place DP tables'!A1746=\"\",\"\",'Place DP tables'!A1746)","v":""}]
[{"$f":"IF('Place DP tables'!A1747=\"\",\"\",'Place DP tables'!A1747)","v":""}]
[{"$f":"IF('Place DP tables'!A1748=\"\",\"\",'Place DP tables'!A1748)","v":""}]
[{"$f":"IF('Place DP tables'!A1749=\"\",\"\",'Place DP tables'!A1749)","v":""}]
[{"$f":"IF('Place DP tables'!A1750=\"\",\"\",'Place DP tables'!A1750)","v":""}]
[{"$f":"IF('Place DP tables'!A1751=\"\",\"\",'Place DP tables'!A1751)","v":""}]
[{"$f":"IF('Place DP tables'!A1752=\"\",\"\",'Place DP tables'!A1752)","v":""}]
[{"$f":"IF('Place DP tables'!A1753=\"\",\"\",'Place DP tables'!A1753)","v":""}]
[{"$f":"IF('Place DP tables'!A1754=\"\",\"\",'Place DP tables'!A1754)","v":""}]
[{"$f":"IF('Place DP tables'!A1755=\"\",\"\",'Place DP tables'!A1755)","v":""}]
[{"$f":"IF('Place DP tables'!A1756=\"\",\"\",'Place DP tables'!A1756)","v":""}]
[{"$f":"IF('Place DP tables'!A1757=\"\",\"\",'Place DP tables'!A1757)","v":""}]
[{"$f":"IF('Place DP tables'!A1758=\"\",\"\",'Place DP tables'!A1758)","v":""}]
[{"$f":"IF('Place DP tables'!A1759=\"\",\"\",'Place DP tables'!A1759)","v":""}]
[{"$f":"IF('Place DP tables'!A1760=\"\",\"\",'Place DP tables'!A1760)","v":""}]
[{"$f":"IF('Place DP tables'!A1761=\"\",\"\",'Place DP tables'!A1761)","v":""}]
[{"$f":"IF('Place DP tables'!A1762=\"\",\"\",'Place DP tables'!A1762)","v":""}]
[{"$f":"IF('Place DP tables'!A1763=\"\",\"\",'Place DP tables'!A1763)","v":""}]
[{"$f":"IF('Place DP tables'!A1764=\"\",\"\",'Place DP tables'!A1764)","v":""}]
[{"$f":"IF('Place DP tables'!A1765=\"\",\"\",'Place DP tables'!A1765)","v":""}]
[{"$f":"IF('Place DP tables'!A1766=\"\",\"\",'Place DP tables'!A1766)","v":""}]
[{"$f":"IF('Place DP tables'!A1767=\"\",\"\",'Place DP tables'!A1767)","v":""}]
[{"$f":"IF('Place DP tables'!A1768=\"\",\"\",'Place DP tables'!A1768)","v":""}]
[{"$f":"IF('Place DP tables'!A1769=\"\",\"\",'Place DP tables'!A1769)","v":""}]
[{"$f":"IF('Place DP tables'!A1770=\"\",\"\",'Place DP tables'!A1770)","v":""}]
[{"$f":"IF('Place DP tables'!A1771=\"\",\"\",'Place DP tables'!A1771)","v":""}]
[{"$f":"IF('Place DP tables'!A1772=\"\",\"\",'Place DP tables'!A1772)","v":""}]
[{"$f":"IF('Place DP tables'!A1773=\"\",\"\",'Place DP tables'!A1773)","v":""}]
[{"$f":"IF('Place DP tables'!A1774=\"\",\"\",'Place DP tables'!A1774)","v":""}]
[{"$f":"IF('Place DP tables'!A1775=\"\",\"\",'Place DP tables'!A1775)","v":""}]
[{"$f":"IF('Place DP tables'!A1776=\"\",\"\",'Place DP tables'!A1776)","v":""}]
[{"$f":"IF('Place DP tables'!A1777=\"\",\"\",'Place DP tables'!A1777)","v":""}]
[{"$f":"IF('Place DP tables'!A1778=\"\",\"\",'Place DP tables'!A1778)","v":""}]
[{"$f":"IF('Place DP tables'!A1779=\"\",\"\",'Place DP tables'!A1779)","v":""}]
[{"$f":"IF('Place DP tables'!A1780=\"\",\"\",'Place DP tables'!A1780)","v":""}]
[{"$f":"IF('Place DP tables'!A1781=\"\",\"\",'Place DP tables'!A1781)","v":""}]
[{"$f":"IF('Place DP tables'!A1782=\"\",\"\",'Place DP tables'!A1782)","v":""}]
[{"$f":"IF('Place DP tables'!A1783=\"\",\"\",'Place DP tables'!A1783)","v":""}]
[{"$f":"IF('Place DP tables'!A1784=\"\",\"\",'Place DP tables'!A1784)","v":""}]
[{"$f":"IF('Place DP tables'!A1785=\"\",\"\",'Place DP tables'!A1785)","v":""}]
[{"$f":"IF('Place DP tables'!A1786=\"\",\"\",'Place DP tables'!A1786)","v":""}]
[{"$f":"IF('Place DP tables'!A1787=\"\",\"\",'Place DP tables'!A1787)","v":""}]
[{"$f":"IF('Place DP tables'!A1788=\"\",\"\",'Place DP tables'!A1788)","v":""}]
[{"$f":"IF('Place DP tables'!A1789=\"\",\"\",'Place DP tables'!A1789)","v":""}]
[{"$f":"IF('Place DP tables'!A1790=\"\",\"\",'Place DP tables'!A1790)","v":""}]
[{"$f":"IF('Place DP tables'!A1791=\"\",\"\",'Place DP tables'!A1791)","v":""}]
[{"$f":"IF('Place DP tables'!A1792=\"\",\"\",'Place DP tables'!A1792)","v":""}]
[{"$f":"IF('Place DP tables'!A1793=\"\",\"\",'Place DP tables'!A1793)","v":""}]
[{"$f":"IF('Place DP tables'!A1794=\"\",\"\",'Place DP tables'!A1794)","v":""}]
[{"$f":"IF('Place DP tables'!A1795=\"\",\"\",'Place DP tables'!A1795)","v":""}]
[{"$f":"IF('Place DP tables'!A1796=\"\",\"\",'Place DP tables'!A1796)","v":""}]
[{"$f":"IF('Place DP tables'!A1797=\"\",\"\",'Place DP tables'!A1797)","v":""}]
[{"$f":"IF('Place DP tables'!A1798=\"\",\"\",'Place DP tables'!A1798)","v":""}]
[{"$f":"IF('Place DP tables'!A1799=\"\",\"\",'Place DP tables'!A1799)","v":""}]
[{"$f":"IF('Place DP tables'!A1800=\"\",\"\",'Place DP tables'!A1800)","v":""}]
[{"$f":"IF('Place DP tables'!A1801=\"\",\"\",'Place DP tables'!A1801)","v":""}]
[{"$f":"IF('Place DP tables'!A1802=\"\",\"\",'Place DP tables'!A1802)","v":""}]
[{"$f":"IF('Place DP tables'!A1803=\"\",\"\",'Place DP tables'!A1803)","v":""}]
[{"$f":"IF('Place DP tables'!A1804=\"\",\"\",'Place DP tables'!A1804)","v":""}]
[{"$f":"IF('Place DP tables'!A1805=\"\",\"\",'Place DP tables'!A1805)","v":""}]
[{"$f":"IF('Place DP tables'!A1806=\"\",\"\",'Place DP tables'!A1806)","v":""}]
[{"$f":"IF('Place DP tables'!A1807=\"\",\"\",'Place DP tables'!A1807)","v":""}]
[{"$f":"IF('Place DP tables'!A1808=\"\",\"\",'Place DP tables'!A1808)","v":""}]
[{"$f":"IF('Place DP tables'!A1809=\"\",\"\",'Place DP tables'!A1809)","v":""}]
[{"$f":"IF('Place DP tables'!A1810=\"\",\"\",'Place DP tables'!A1810)","v":""}]
[{"$f":"IF('Place DP tables'!A1811=\"\",\"\",'Place DP tables'!A1811)","v":""}]
[{"$f":"IF('Place DP tables'!A1812=\"\",\"\",'Place DP tables'!A1812)","v":""}]
[{"$f":"IF('Place DP tables'!A1813=\"\",\"\",'Place DP tables'!A1813)","v":""}]
[{"$f":"IF('Place DP tables'!A1814=\"\",\"\",'Place DP tables'!A1814)","v":""}]
[{"$f":"IF('Place DP tables'!A1815=\"\",\"\",'Place DP tables'!A1815)","v":""}]
[{"$f":"IF('Place DP tables'!A1816=\"\",\"\",'Place DP tables'!A1816)","v":""}]
[{"$f":"IF('Place DP tables'!A1817=\"\",\"\",'Place DP tables'!A1817)","v":""}]
[{"$f":"IF('Place DP tables'!A1818=\"\",\"\",'Place DP tables'!A1818)","v":""}]
[{"$f":"IF('Place DP tables'!A1819=\"\",\"\",'Place DP tables'!A1819)","v":""}]
[{"$f":"IF('Place DP tables'!A1820=\"\",\"\",'Place DP tables'!A1820)","v":""}]
[{"$f":"IF('Place DP tables'!A1821=\"\",\"\",'Place DP tables'!A1821)","v":""}]
[{"$f":"IF('Place DP tables'!A1822=\"\",\"\",'Place DP tables'!A1822)","v":""}]
[{"$f":"IF('Place DP tables'!A1823=\"\",\"\",'Place DP tables'!A1823)","v":""}]
[{"$f":"IF('Place DP tables'!A1824=\"\",\"\",'Place DP tables'!A1824)","v":""}]
[{"$f":"IF('Place DP tables'!A1825=\"\",\"\",'Place DP tables'!A1825)","v":""}]
[{"$f":"IF('Place DP tables'!A1826=\"\",\"\",'Place DP tables'!A1826)","v":""}]
[{"$f":"IF('Place DP tables'!A1827=\"\",\"\",'Place DP tables'!A1827)","v":""}]
[{"$f":"IF('Place DP tables'!A1828=\"\",\"\",'Place DP tables'!A1828)","v":""}]
[{"$f":"IF('Place DP tables'!A1829=\"\",\"\",'Place DP tables'!A1829)","v":""}]
[{"$f":"IF('Place DP tables'!A1830=\"\",\"\",'Place DP tables'!A1830)","v":""}]
[{"$f":"IF('Place DP tables'!A1831=\"\",\"\",'Place DP tables'!A1831)","v":""}]
[{"$f":"IF('Place DP tables'!A1832=\"\",\"\",'Place DP tables'!A1832)","v":""}]
[{"$f":"IF('Place DP tables'!A1833=\"\",\"\",'Place DP tables'!A1833)","v":""}]
[{"$f":"IF('Place DP tables'!A1834=\"\",\"\",'Place DP tables'!A1834)","v":""}]
[{"$f":"IF('Place DP tables'!A1835=\"\",\"\",'Place DP tables'!A1835)","v":""}]
[{"$f":"IF('Place DP tables'!A1836=\"\",\"\",'Place DP tables'!A1836)","v":""}]
[{"$f":"IF('Place DP tables'!A1837=\"\",\"\",'Place DP tables'!A1837)","v":""}]
[{"$f":"IF('Place DP tables'!A1838=\"\",\"\",'Place DP tables'!A1838)","v":""}]
[{"$f":"IF('Place DP tables'!A1839=\"\",\"\",'Place DP tables'!A1839)","v":""}]
[{"$f":"IF('Place DP tables'!A1840=\"\",\"\",'Place DP tables'!A1840)","v":""}]
[{"$f":"IF('Place DP tables'!A1841=\"\",\"\",'Place DP tables'!A1841)","v":""}]
[{"$f":"IF('Place DP tables'!A1842=\"\",\"\",'Place DP tables'!A1842)","v":""}]
[{"$f":"IF('Place DP tables'!A1843=\"\",\"\",'Place DP tables'!A1843)","v":""}]
[{"$f":"IF('Place DP tables'!A1844=\"\",\"\",'Place DP tables'!A1844)","v":""}]
[{"$f":"IF('Place DP tables'!A1845=\"\",\"\",'Place DP tables'!A1845)","v":""}]
[{"$f":"IF('Place DP tables'!A1846=\"\",\"\",'Place DP tables'!A1846)","v":""}]
[{"$f":"IF('Place DP tables'!A1847=\"\",\"\",'Place DP tables'!A1847)","v":""}]
[{"$f":"IF('Place DP tables'!A1848=\"\",\"\",'Place DP tables'!A1848)","v":""}]
[{"$f":"IF('Place DP tables'!A1849=\"\",\"\",'Place DP tables'!A1849)","v":""}]
[{"$f":"IF('Place DP tables'!A1850=\"\",\"\",'Place DP tables'!A1850)","v":""}]
[{"$f":"IF('Place DP tables'!A1851=\"\",\"\",'Place DP tables'!A1851)","v":""}]
[{"$f":"IF('Place DP tables'!A1852=\"\",\"\",'Place DP tables'!A1852)","v":""}]
[{"$f":"IF('Place DP tables'!A1853=\"\",\"\",'Place DP tables'!A1853)","v":""}]
[{"$f":"IF('Place DP tables'!A1854=\"\",\"\",'Place DP tables'!A1854)","v":""}]
[{"$f":"IF('Place DP tables'!A1855=\"\",\"\",'Place DP tables'!A1855)","v":""}]
[{"$f":"IF('Place DP tables'!A1856=\"\",\"\",'Place DP tables'!A1856)","v":""}]
[{"$f":"IF('Place DP tables'!A1857=\"\",\"\",'Place DP tables'!A1857)","v":""}]
[{"$f":"IF('Place DP tables'!A1858=\"\",\"\",'Place DP tables'!A1858)","v":""}]
[{"$f":"IF('Place DP tables'!A1859=\"\",\"\",'Place DP tables'!A1859)","v":""}]
[{"$f":"IF('Place DP tables'!A1860=\"\",\"\",'Place DP tables'!A1860)","v":""}]
[{"$f":"IF('Place DP tables'!A1861=\"\",\"\",'Place DP tables'!A1861)","v":""}]
[{"$f":"IF('Place DP tables'!A1862=\"\",\"\",'Place DP tables'!A1862)","v":""}]
[{"$f":"IF('Place DP tables'!A1863=\"\",\"\",'Place DP tables'!A1863)","v":""}]
[{"$f":"IF('Place DP tables'!A1864=\"\",\"\",'Place DP tables'!A1864)","v":""}]
[{"$f":"IF('Place DP tables'!A1865=\"\",\"\",'Place DP tables'!A1865)","v":""}]
[{"$f":"IF('Place DP tables'!A1866=\"\",\"\",'Place DP tables'!A1866)","v":""}]
[{"$f":"IF('Place DP tables'!A1867=\"\",\"\",'Place DP tables'!A1867)","v":""}]
[{"$f":"IF('Place DP tables'!A1868=\"\",\"\",'Place DP tables'!A1868)","v":""}]
[{"$f":"IF('Place DP tables'!A1869=\"\",\"\",'Place DP tables'!A1869)","v":""}]
[{"$f":"IF('Place DP tables'!A1870=\"\",\"\",'Place DP tables'!A1870)","v":""}]
[{"$f":"IF('Place DP tables'!A1871=\"\",\"\",'Place DP tables'!A1871)","v":""}]
[{"$f":"IF('Place DP tables'!A1872=\"\",\"\",'Place DP tables'!A1872)","v":""}]
[{"$f":"IF('Place DP tables'!A1873=\"\",\"\",'Place DP tables'!A1873)","v":""}]
[{"$f":"IF('Place DP tables'!A1874=\"\",\"\",'Place DP tables'!A1874)","v":""}]
[{"$f":"IF('Place DP tables'!A1875=\"\",\"\",'Place DP tables'!A1875)","v":""}]
[{"$f":"IF('Place DP tables'!A1876=\"\",\"\",'Place DP tables'!A1876)","v":""}]
[{"$f":"IF('Place DP tables'!A1877=\"\",\"\",'Place DP tables'!A1877)","v":""}]
[{"$f":"IF('Place DP tables'!A1878=\"\",\"\",'Place DP tables'!A1878)","v":""}]
[{"$f":"IF('Place DP tables'!A1879=\"\",\"\",'Place DP tables'!A1879)","v":""}]
[{"$f":"IF('Place DP tables'!A1880=\"\",\"\",'Place DP tables'!A1880)","v":""}]
[{"$f":"IF('Place DP tables'!A1881=\"\",\"\",'Place DP tables'!A1881)","v":""}]
[{"$f":"IF('Place DP tables'!A1882=\"\",\"\",'Place DP tables'!A1882)","v":""}]
[{"$f":"IF('Place DP tables'!A1883=\"\",\"\",'Place DP tables'!A1883)","v":""}]
[{"$f":"IF('Place DP tables'!A1884=\"\",\"\",'Place DP tables'!A1884)","v":""}]
[{"$f":"IF('Place DP tables'!A1885=\"\",\"\",'Place DP tables'!A1885)","v":""}]
[{"$f":"IF('Place DP tables'!A1886=\"\",\"\",'Place DP tables'!A1886)","v":""}]
[{"$f":"IF('Place DP tables'!A1887=\"\",\"\",'Place DP tables'!A1887)","v":""}]
[{"$f":"IF('Place DP tables'!A1888=\"\",\"\",'Place DP tables'!A1888)","v":""}]
[{"$f":"IF('Place DP tables'!A1889=\"\",\"\",'Place DP tables'!A1889)","v":""}]
[{"$f":"IF('Place DP tables'!A1890=\"\",\"\",'Place DP tables'!A1890)","v":""}]
[{"$f":"IF('Place DP tables'!A1891=\"\",\"\",'Place DP tables'!A1891)","v":""}]
[{"$f":"IF('Place DP tables'!A1892=\"\",\"\",'Place DP tables'!A1892)","v":""}]
[{"$f":"IF('Place DP tables'!A1893=\"\",\"\",'Place DP tables'!A1893)","v":""}]
[{"$f":"IF('Place DP tables'!A1894=\"\",\"\",'Place DP tables'!A1894)","v":""}]
[{"$f":"IF('Place DP tables'!A1895=\"\",\"\",'Place DP tables'!A1895)","v":""}]
[{"$f":"IF('Place DP tables'!A1896=\"\",\"\",'Place DP tables'!A1896)","v":""}]
[{"$f":"IF('Place DP tables'!A1897=\"\",\"\",'Place DP tables'!A1897)","v":""}]
[{"$f":"IF('Place DP tables'!A1898=\"\",\"\",'Place DP tables'!A1898)","v":""}]
[{"$f":"IF('Place DP tables'!A1899=\"\",\"\",'Place DP tables'!A1899)","v":""}]
[{"$f":"IF('Place DP tables'!A1900=\"\",\"\",'Place DP tables'!A1900)","v":""}]
[{"$f":"IF('Place DP tables'!A1901=\"\",\"\",'Place DP tables'!A1901)","v":""}]
[{"$f":"IF('Place DP tables'!A1902=\"\",\"\",'Place DP tables'!A1902)","v":""}]
[{"$f":"IF('Place DP tables'!A1903=\"\",\"\",'Place DP tables'!A1903)","v":""}]
[{"$f":"IF('Place DP tables'!A1904=\"\",\"\",'Place DP tables'!A1904)","v":""}]
[{"$f":"IF('Place DP tables'!A1905=\"\",\"\",'Place DP tables'!A1905)","v":""}]
[{"$f":"IF('Place DP tables'!A1906=\"\",\"\",'Place DP tables'!A1906)","v":""}]
[{"$f":"IF('Place DP tables'!A1907=\"\",\"\",'Place DP tables'!A1907)","v":""}]
[{"$f":"IF('Place DP tables'!A1908=\"\",\"\",'Place DP tables'!A1908)","v":""}]
[{"$f":"IF('Place DP tables'!A1909=\"\",\"\",'Place DP tables'!A1909)","v":""}]
[{"$f":"IF('Place DP tables'!A1910=\"\",\"\",'Place DP tables'!A1910)","v":""}]
[{"$f":"IF('Place DP tables'!A1911=\"\",\"\",'Place DP tables'!A1911)","v":""}]
[{"$f":"IF('Place DP tables'!A1912=\"\",\"\",'Place DP tables'!A1912)","v":""}]
[{"$f":"IF('Place DP tables'!A1913=\"\",\"\",'Place DP tables'!A1913)","v":""}]
[{"$f":"IF('Place DP tables'!A1914=\"\",\"\",'Place DP tables'!A1914)","v":""}]
[{"$f":"IF('Place DP tables'!A1915=\"\",\"\",'Place DP tables'!A1915)","v":""}]
[{"$f":"IF('Place DP tables'!A1916=\"\",\"\",'Place DP tables'!A1916)","v":""}]
[{"$f":"IF('Place DP tables'!A1917=\"\",\"\",'Place DP tables'!A1917)","v":""}]
[{"$f":"IF('Place DP tables'!A1918=\"\",\"\",'Place DP tables'!A1918)","v":""}]
[{"$f":"IF('Place DP tables'!A1919=\"\",\"\",'Place DP tables'!A1919)","v":""}]
[{"$f":"IF('Place DP tables'!A1920=\"\",\"\",'Place DP tables'!A1920)","v":""}]
[{"$f":"IF('Place DP tables'!A1921=\"\",\"\",'Place DP tables'!A1921)","v":""}]
[{"$f":"IF('Place DP tables'!A1922=\"\",\"\",'Place DP tables'!A1922)","v":""}]
[{"$f":"IF('Place DP tables'!A1923=\"\",\"\",'Place DP tables'!A1923)","v":""}]
[{"$f":"IF('Place DP tables'!A1924=\"\",\"\",'Place DP tables'!A1924)","v":""}]
[{"$f":"IF('Place DP tables'!A1925=\"\",\"\",'Place DP tables'!A1925)","v":""}]
[{"$f":"IF('Place DP tables'!A1926=\"\",\"\",'Place DP tables'!A1926)","v":""}]
[{"$f":"IF('Place DP tables'!A1927=\"\",\"\",'Place DP tables'!A1927)","v":""}]
[{"$f":"IF('Place DP tables'!A1928=\"\",\"\",'Place DP tables'!A1928)","v":""}]
[{"$f":"IF('Place DP tables'!A1929=\"\",\"\",'Place DP tables'!A1929)","v":""}]
[{"$f":"IF('Place DP tables'!A1930=\"\",\"\",'Place DP tables'!A1930)","v":""}]
[{"$f":"IF('Place DP tables'!A1931=\"\",\"\",'Place DP tables'!A1931)","v":""}]
[{"$f":"IF('Place DP tables'!A1932=\"\",\"\",'Place DP tables'!A1932)","v":""}]
[{"$f":"IF('Place DP tables'!A1933=\"\",\"\",'Place DP tables'!A1933)","v":""}]
[{"$f":"IF('Place DP tables'!A1934=\"\",\"\",'Place DP tables'!A1934)","v":""}]
[{"$f":"IF('Place DP tables'!A1935=\"\",\"\",'Place DP tables'!A1935)","v":""}]
[{"$f":"IF('Place DP tables'!A1936=\"\",\"\",'Place DP tables'!A1936)","v":""}]
[{"$f":"IF('Place DP tables'!A1937=\"\",\"\",'Place DP tables'!A1937)","v":""}]
[{"$f":"IF('Place DP tables'!A1938=\"\",\"\",'Place DP tables'!A1938)","v":""}]
[{"$f":"IF('Place DP tables'!A1939=\"\",\"\",'Place DP tables'!A1939)","v":""}]
[{"$f":"IF('Place DP tables'!A1940=\"\",\"\",'Place DP tables'!A1940)","v":""}]
[{"$f":"IF('Place DP tables'!A1941=\"\",\"\",'Place DP tables'!A1941)","v":""}]
[{"$f":"IF('Place DP tables'!A1942=\"\",\"\",'Place DP tables'!A1942)","v":""}]
[{"$f":"IF('Place DP tables'!A1943=\"\",\"\",'Place DP tables'!A1943)","v":""}]
[{"$f":"IF('Place DP tables'!A1944=\"\",\"\",'Place DP tables'!A1944)","v":""}]
[{"$f":"IF('Place DP tables'!A1945=\"\",\"\",'Place DP tables'!A1945)","v":""}]
[{"$f":"IF('Place DP tables'!A1946=\"\",\"\",'Place DP tables'!A1946)","v":""}]
[{"$f":"IF('Place DP tables'!A1947=\"\",\"\",'Place DP tables'!A1947)","v":""}]
[{"$f":"IF('Place DP tables'!A1948=\"\",\"\",'Place DP tables'!A1948)","v":""}]
[{"$f":"IF('Place DP tables'!A1949=\"\",\"\",'Place DP tables'!A1949)","v":""}]
[{"$f":"IF('Place DP tables'!A1950=\"\",\"\",'Place DP tables'!A1950)","v":""}]
[{"$f":"IF('Place DP tables'!A1951=\"\",\"\",'Place DP tables'!A1951)","v":""}]
[{"$f":"IF('Place DP tables'!A1952=\"\",\"\",'Place DP tables'!A1952)","v":""}]
[{"$f":"IF('Place DP tables'!A1953=\"\",\"\",'Place DP tables'!A1953)","v":""}]
[{"$f":"IF('Place DP tables'!A1954=\"\",\"\",'Place DP tables'!A1954)","v":""}]
[{"$f":"IF('Place DP tables'!A1955=\"\",\"\",'Place DP tables'!A1955)","v":""}]
[{"$f":"IF('Place DP tables'!A1956=\"\",\"\",'Place DP tables'!A1956)","v":""}]
[{"$f":"IF('Place DP tables'!A1957=\"\",\"\",'Place DP tables'!A1957)","v":""}]
[{"$f":"IF('Place DP tables'!A1958=\"\",\"\",'Place DP tables'!A1958)","v":""}]
[{"$f":"IF('Place DP tables'!A1959=\"\",\"\",'Place DP tables'!A1959)","v":""}]
[{"$f":"IF('Place DP tables'!A1960=\"\",\"\",'Place DP tables'!A1960)","v":""}]
[{"$f":"IF('Place DP tables'!A1961=\"\",\"\",'Place DP tables'!A1961)","v":""}]
[{"$f":"IF('Place DP tables'!A1962=\"\",\"\",'Place DP tables'!A1962)","v":""}]
[{"$f":"IF('Place DP tables'!A1963=\"\",\"\",'Place DP tables'!A1963)","v":""}]
[{"$f":"IF('Place DP tables'!A1964=\"\",\"\",'Place DP tables'!A1964)","v":""}]
[{"$f":"IF('Place DP tables'!A1965=\"\",\"\",'Place DP tables'!A1965)","v":""}]
[{"$f":"IF('Place DP tables'!A1966=\"\",\"\",'Place DP tables'!A1966)","v":""}]
[{"$f":"IF('Place DP tables'!A1967=\"\",\"\",'Place DP tables'!A1967)","v":""}]
[{"$f":"IF('Place DP tables'!A1968=\"\",\"\",'Place DP tables'!A1968)","v":""}]
[{"$f":"IF('Place DP tables'!A1969=\"\",\"\",'Place DP tables'!A1969)","v":""}]
[{"$f":"IF('Place DP tables'!A1970=\"\",\"\",'Place DP tables'!A1970)","v":""}]
[{"$f":"IF('Place DP tables'!A1971=\"\",\"\",'Place DP tables'!A1971)","v":""}]
[{"$f":"IF('Place DP tables'!A1972=\"\",\"\",'Place DP tables'!A1972)","v":""}]
[{"$f":"IF('Place DP tables'!A1973=\"\",\"\",'Place DP tables'!A1973)","v":""}]
[{"$f":"IF('Place DP tables'!A1974=\"\",\"\",'Place DP tables'!A1974)","v":""}]
[{"$f":"IF('Place DP tables'!A1975=\"\",\"\",'Place DP tables'!A1975)","v":""}]
[{"$f":"IF('Place DP tables'!A1976=\"\",\"\",'Place DP tables'!A1976)","v":""}]
[{"$f":"IF('Place DP tables'!A1977=\"\",\"\",'Place DP tables'!A1977)","v":""}]
[{"$f":"IF('Place DP tables'!A1978=\"\",\"\",'Place DP tables'!A1978)","v":""}]
[{"$f":"IF('Place DP tables'!A1979=\"\",\"\",'Place DP tables'!A1979)","v":""}]
[{"$f":"IF('Place DP tables'!A1980=\"\",\"\",'Place DP tables'!A1980)","v":""}]
[{"$f":"IF('Place DP tables'!A1981=\"\",\"\",'Place DP tables'!A1981)","v":""}]
[{"$f":"IF('Place DP tables'!A1982=\"\",\"\",'Place DP tables'!A1982)","v":""}]
[{"$f":"IF('Place DP tables'!A1983=\"\",\"\",'Place DP tables'!A1983)","v":""}]
[{"$f":"IF('Place DP tables'!A1984=\"\",\"\",'Place DP tables'!A1984)","v":""}]
[{"$f":"IF('Place DP tables'!A1985=\"\",\"\",'Place DP tables'!A1985)","v":""}]
[{"$f":"IF('Place DP tables'!A1986=\"\",\"\",'Place DP tables'!A1986)","v":""}]
[{"$f":"IF('Place DP tables'!A1987=\"\",\"\",'Place DP tables'!A1987)","v":""}]
[{"$f":"IF('Place DP tables'!A1988=\"\",\"\",'Place DP tables'!A1988)","v":""}]
[{"$f":"IF('Place DP tables'!A1989=\"\",\"\",'Place DP tables'!A1989)","v":""}]
[{"$f":"IF('Place DP tables'!A1990=\"\",\"\",'Place DP tables'!A1990)","v":""}]
[{"$f":"IF('Place DP tables'!A1991=\"\",\"\",'Place DP tables'!A1991)","v":""}]
[{"$f":"IF('Place DP tables'!A1992=\"\",\"\",'Place DP tables'!A1992)","v":""}]
[{"$f":"IF('Place DP tables'!A1993=\"\",\"\",'Place DP tables'!A1993)","v":""}]
[{"$f":"IF('Place DP tables'!A1994=\"\",\"\",'Place DP tables'!A1994)","v":""}]
[{"$f":"IF('Place DP tables'!A1995=\"\",\"\",'Place DP tables'!A1995)","v":""}]
[{"$f":"IF('Place DP tables'!A1996=\"\",\"\",'Place DP tables'!A1996)","v":""}]
[{"$f":"IF('Place DP tables'!A1997=\"\",\"\",'Place DP tables'!A1997)","v":""}]
[{"$f":"IF('Place DP tables'!A1998=\"\",\"\",'Place DP tables'!A1998)","v":""}]
[{"$f":"IF('Place DP tables'!A1999=\"\",\"\",'Place DP tables'!A1999)","v":""}]
[{"$f":"IF('Place DP tables'!A2000=\"\",\"\",'Place DP tables'!A2000)","v":""}]
[{"$f":"IF('Place DP tables'!A2001=\"\",\"\",'Place DP tables'!A2001)","v":""}]
[{"$f":"IF('Place DP tables'!A2002=\"\",\"\",'Place DP tables'!A2002)","v":""}]
[{"$f":"IF('Place DP tables'!A2003=\"\",\"\",'Place DP tables'!A2003)","v":""}]
[{"$f":"IF('Place DP tables'!A2004=\"\",\"\",'Place DP tables'!A2004)","v":""}]
[{"$f":"IF('Place DP tables'!A2005=\"\",\"\",'Place DP tables'!A2005)","v":""}]
[{"$f":"IF('Place DP tables'!A2006=\"\",\"\",'Place DP tables'!A2006)","v":""}]
[{"$f":"IF('Place DP tables'!A2007=\"\",\"\",'Place DP tables'!A2007)","v":""}]
[{"$f":"IF('Place DP tables'!A2008=\"\",\"\",'Place DP tables'!A2008)","v":""}]
[{"$f":"IF('Place DP tables'!A2009=\"\",\"\",'Place DP tables'!A2009)","v":""}]
[{"$f":"IF('Place DP tables'!A2010=\"\",\"\",'Place DP tables'!A2010)","v":""}]
[{"$f":"IF('Place DP tables'!A2011=\"\",\"\",'Place DP tables'!A2011)","v":""}]
[{"$f":"IF('Place DP tables'!A2012=\"\",\"\",'Place DP tables'!A2012)","v":""}]
[{"$f":"IF('Place DP tables'!A2013=\"\",\"\",'Place DP tables'!A2013)","v":""}]
[{"$f":"IF('Place DP tables'!A2014=\"\",\"\",'Place DP tables'!A2014)","v":""}]
[{"$f":"IF('Place DP tables'!A2015=\"\",\"\",'Place DP tables'!A2015)","v":""}]
[{"$f":"IF('Place DP tables'!A2016=\"\",\"\",'Place DP tables'!A2016)","v":""}]
[{"$f":"IF('Place DP tables'!A2017=\"\",\"\",'Place DP tables'!A2017)","v":""}]
[{"$f":"IF('Place DP tables'!A2018=\"\",\"\",'Place DP tables'!A2018)","v":""}]
[{"$f":"IF('Place DP tables'!A2019=\"\",\"\",'Place DP tables'!A2019)","v":""}]
[{"$f":"IF('Place DP tables'!A2020=\"\",\"\",'Place DP tables'!A2020)","v":""}]
[{"$f":"IF('Place DP tables'!A2021=\"\",\"\",'Place DP tables'!A2021)","v":""}]
[{"$f":"IF('Place DP tables'!A2022=\"\",\"\",'Place DP tables'!A2022)","v":""}]
[{"$f":"IF('Place DP tables'!A2023=\"\",\"\",'Place DP tables'!A2023)","v":""}]
[{"$f":"IF('Place DP tables'!A2024=\"\",\"\",'Place DP tables'!A2024)","v":""}]
[{"$f":"IF('Place DP tables'!A2025=\"\",\"\",'Place DP tables'!A2025)","v":""}]
[{"$f":"IF('Place DP tables'!A2026=\"\",\"\",'Place DP tables'!A2026)","v":""}]
[{"$f":"IF('Place DP tables'!A2027=\"\",\"\",'Place DP tables'!A2027)","v":""}]
[{"$f":"IF('Place DP tables'!A2028=\"\",\"\",'Place DP tables'!A2028)","v":""}]
[{"$f":"IF('Place DP tables'!A2029=\"\",\"\",'Place DP tables'!A2029)","v":""}]
[{"$f":"IF('Place DP tables'!A2030=\"\",\"\",'Place DP tables'!A2030)","v":""}]
[{"$f":"IF('Place DP tables'!A2031=\"\",\"\",'Place DP tables'!A2031)","v":""}]
[{"$f":"IF('Place DP tables'!A2032=\"\",\"\",'Place DP tables'!A2032)","v":""}]
[{"$f":"IF('Place DP tables'!A2033=\"\",\"\",'Place DP tables'!A2033)","v":""}]
[{"$f":"IF('Place DP tables'!A2034=\"\",\"\",'Place DP tables'!A2034)","v":""}]
[{"$f":"IF('Place DP tables'!A2035=\"\",\"\",'Place DP tables'!A2035)","v":""}]
[{"$f":"IF('Place DP tables'!A2036=\"\",\"\",'Place DP tables'!A2036)","v":""}]
[{"$f":"IF('Place DP tables'!A2037=\"\",\"\",'Place DP tables'!A2037)","v":""}]
[{"$f":"IF('Place DP tables'!A2038=\"\",\"\",'Place DP tables'!A2038)","v":""}]
[{"$f":"IF('Place DP tables'!A2039=\"\",\"\",'Place DP tables'!A2039)","v":""}]
[{"$f":"IF('Place DP tables'!A2040=\"\",\"\",'Place DP tables'!A2040)","v":""}]
[{"$f":"IF('Place DP tables'!A2041=\"\",\"\",'Place DP tables'!A2041)","v":""}]
[{"$f":"IF('Place DP tables'!A2042=\"\",\"\",'Place DP tables'!A2042)","v":""}]
[{"$f":"IF('Place DP tables'!A2043=\"\",\"\",'Place DP tables'!A2043)","v":""}]
[{"$f":"IF('Place DP tables'!A2044=\"\",\"\",'Place DP tables'!A2044)","v":""}]
[{"$f":"IF('Place DP tables'!A2045=\"\",\"\",'Place DP tables'!A2045)","v":""}]
[{"$f":"IF('Place DP tables'!A2046=\"\",\"\",'Place DP tables'!A2046)","v":""}]
[{"$f":"IF('Place DP tables'!A2047=\"\",\"\",'Place DP tables'!A2047)","v":""}]
[{"$f":"IF('Place DP tables'!A2048=\"\",\"\",'Place DP tables'!A2048)","v":""}]
[{"$f":"IF('Place DP tables'!A2049=\"\",\"\",'Place DP tables'!A2049)","v":""}]
[{"$f":"IF('Place DP tables'!A2050=\"\",\"\",'Place DP tables'!A2050)","v":""}]
[{"$f":"IF('Place DP tables'!A2051=\"\",\"\",'Place DP tables'!A2051)","v":""}]
[{"$f":"IF('Place DP tables'!A2052=\"\",\"\",'Place DP tables'!A2052)","v":""}]
[{"$f":"IF('Place DP tables'!A2053=\"\",\"\",'Place DP tables'!A2053)","v":""}]
[{"$f":"IF('Place DP tables'!A2054=\"\",\"\",'Place DP tables'!A2054)","v":""}]
[{"$f":"IF('Place DP tables'!A2055=\"\",\"\",'Place DP tables'!A2055)","v":""}]
[{"$f":"IF('Place DP tables'!A2056=\"\",\"\",'Place DP tables'!A2056)","v":""}]
[{"$f":"IF('Place DP tables'!A2057=\"\",\"\",'Place DP tables'!A2057)","v":""}]
[{"$f":"IF('Place DP tables'!A2058=\"\",\"\",'Place DP tables'!A2058)","v":""}]
[{"$f":"IF('Place DP tables'!A2059=\"\",\"\",'Place DP tables'!A2059)","v":""}]
[{"$f":"IF('Place DP tables'!A2060=\"\",\"\",'Place DP tables'!A2060)","v":""}]
[{"$f":"IF('Place DP tables'!A2061=\"\",\"\",'Place DP tables'!A2061)","v":""}]
[{"$f":"IF('Place DP tables'!A2062=\"\",\"\",'Place DP tables'!A2062)","v":""}]
[{"$f":"IF('Place DP tables'!A2063=\"\",\"\",'Place DP tables'!A2063)","v":""}]
[{"$f":"IF('Place DP tables'!A2064=\"\",\"\",'Place DP tables'!A2064)","v":""}]
[{"$f":"IF('Place DP tables'!A2065=\"\",\"\",'Place DP tables'!A2065)","v":""}]
[{"$f":"IF('Place DP tables'!A2066=\"\",\"\",'Place DP tables'!A2066)","v":""}]
[{"$f":"IF('Place DP tables'!A2067=\"\",\"\",'Place DP tables'!A2067)","v":""}]
[{"$f":"IF('Place DP tables'!A2068=\"\",\"\",'Place DP tables'!A2068)","v":""}]
[{"$f":"IF('Place DP tables'!A2069=\"\",\"\",'Place DP tables'!A2069)","v":""}]
[{"$f":"IF('Place DP tables'!A2070=\"\",\"\",'Place DP tables'!A2070)","v":""}]
[{"$f":"IF('Place DP tables'!A2071=\"\",\"\",'Place DP tables'!A2071)","v":""}]
[{"$f":"IF('Place DP tables'!A2072=\"\",\"\",'Place DP tables'!A2072)","v":""}]
[{"$f":"IF('Place DP tables'!A2073=\"\",\"\",'Place DP tables'!A2073)","v":""}]
[{"$f":"IF('Place DP tables'!A2074=\"\",\"\",'Place DP tables'!A2074)","v":""}]
[{"$f":"IF('Place DP tables'!A2075=\"\",\"\",'Place DP tables'!A2075)","v":""}]
[{"$f":"IF('Place DP tables'!A2076=\"\",\"\",'Place DP tables'!A2076)","v":""}]
[{"$f":"IF('Place DP tables'!A2077=\"\",\"\",'Place DP tables'!A2077)","v":""}]
[{"$f":"IF('Place DP tables'!A2078=\"\",\"\",'Place DP tables'!A2078)","v":""}]
[{"$f":"IF('Place DP tables'!A2079=\"\",\"\",'Place DP tables'!A2079)","v":""}]
[{"$f":"IF('Place DP tables'!A2080=\"\",\"\",'Place DP tables'!A2080)","v":""}]
[{"$f":"IF('Place DP tables'!A2081=\"\",\"\",'Place DP tables'!A2081)","v":""}]
[{"$f":"IF('Place DP tables'!A2082=\"\",\"\",'Place DP tables'!A2082)","v":""}]
[{"$f":"IF('Place DP tables'!A2083=\"\",\"\",'Place DP tables'!A2083)","v":""}]
[{"$f":"IF('Place DP tables'!A2084=\"\",\"\",'Place DP tables'!A2084)","v":""}]
[{"$f":"IF('Place DP tables'!A2085=\"\",\"\",'Place DP tables'!A2085)","v":""}]
[{"$f":"IF('Place DP tables'!A2086=\"\",\"\",'Place DP tables'!A2086)","v":""}]
[{"$f":"IF('Place DP tables'!A2087=\"\",\"\",'Place DP tables'!A2087)","v":""}]
[{"$f":"IF('Place DP tables'!A2088=\"\",\"\",'Place DP tables'!A2088)","v":""}]
[{"$f":"IF('Place DP tables'!A2089=\"\",\"\",'Place DP tables'!A2089)","v":""}]
[{"$f":"IF('Place DP tables'!A2090=\"\",\"\",'Place DP tables'!A2090)","v":""}]
[{"$f":"IF('Place DP tables'!A2091=\"\",\"\",'Place DP tables'!A2091)","v":""}]
[{"$f":"IF('Place DP tables'!A2092=\"\",\"\",'Place DP tables'!A2092)","v":""}]
[{"$f":"IF('Place DP tables'!A2093=\"\",\"\",'Place DP tables'!A2093)","v":""}]
[{"$f":"IF('Place DP tables'!A2094=\"\",\"\",'Place DP tables'!A2094)","v":""}]
[{"$f":"IF('Place DP tables'!A2095=\"\",\"\",'Place DP tables'!A2095)","v":""}]
[{"$f":"IF('Place DP tables'!A2096=\"\",\"\",'Place DP tables'!A2096)","v":""}]
[{"$f":"IF('Place DP tables'!A2097=\"\",\"\",'Place DP tables'!A2097)","v":""}]
[{"$f":"IF('Place DP tables'!A2098=\"\",\"\",'Place DP tables'!A2098)","v":""}]
[{"$f":"IF('Place DP tables'!A2099=\"\",\"\",'Place DP tables'!A2099)","v":""}]
[{"$f":"IF('Place DP tables'!A2100=\"\",\"\",'Place DP tables'!A2100)","v":""}]
[{"$f":"IF('Place DP tables'!A2101=\"\",\"\",'Place DP tables'!A2101)","v":""}]
[{"$f":"IF('Place DP tables'!A2102=\"\",\"\",'Place DP tables'!A2102)","v":""}]
[{"$f":"IF('Place DP tables'!A2103=\"\",\"\",'Place DP tables'!A2103)","v":""}]
[{"$f":"IF('Place DP tables'!A2104=\"\",\"\",'Place DP tables'!A2104)","v":""}]
[{"$f":"IF('Place DP tables'!A2105=\"\",\"\",'Place DP tables'!A2105)","v":""}]
[{"$f":"IF('Place DP tables'!A2106=\"\",\"\",'Place DP tables'!A2106)","v":""}]
[{"$f":"IF('Place DP tables'!A2107=\"\",\"\",'Place DP tables'!A2107)","v":""}]
[{"$f":"IF('Place DP tables'!A2108=\"\",\"\",'Place DP tables'!A2108)","v":""}]
[{"$f":"IF('Place DP tables'!A2109=\"\",\"\",'Place DP tables'!A2109)","v":""}]
[{"$f":"IF('Place DP tables'!A2110=\"\",\"\",'Place DP tables'!A2110)","v":""}]
[{"$f":"IF('Place DP tables'!A2111=\"\",\"\",'Place DP tables'!A2111)","v":""}]
[{"$f":"IF('Place DP tables'!A2112=\"\",\"\",'Place DP tables'!A2112)","v":""}]
[{"$f":"IF('Place DP tables'!A2113=\"\",\"\",'Place DP tables'!A2113)","v":""}]
[{"$f":"IF('Place DP tables'!A2114=\"\",\"\",'Place DP tables'!A2114)","v":""}]
[{"$f":"IF('Place DP tables'!A2115=\"\",\"\",'Place DP tables'!A2115)","v":""}]
[{"$f":"IF('Place DP tables'!A2116=\"\",\"\",'Place DP tables'!A2116)","v":""}]
[{"$f":"IF('Place DP tables'!A2117=\"\",\"\",'Place DP tables'!A2117)","v":""}]
[{"$f":"IF('Place DP tables'!A2118=\"\",\"\",'Place DP tables'!A2118)","v":""}]
[{"$f":"IF('Place DP tables'!A2119=\"\",\"\",'Place DP tables'!A2119)","v":""}]
[{"$f":"IF('Place DP tables'!A2120=\"\",\"\",'Place DP tables'!A2120)","v":""}]
[{"$f":"IF('Place DP tables'!A2121=\"\",\"\",'Place DP tables'!A2121)","v":""}]
[{"$f":"IF('Place DP tables'!A2122=\"\",\"\",'Place DP tables'!A2122)","v":""}]
[{"$f":"IF('Place DP tables'!A2123=\"\",\"\",'Place DP tables'!A2123)","v":""}]
[{"$f":"IF('Place DP tables'!A2124=\"\",\"\",'Place DP tables'!A2124)","v":""}]
[{"$f":"IF('Place DP tables'!A2125=\"\",\"\",'Place DP tables'!A2125)","v":""}]
[{"$f":"IF('Place DP tables'!A2126=\"\",\"\",'Place DP tables'!A2126)","v":""}]
[{"$f":"IF('Place DP tables'!A2127=\"\",\"\",'Place DP tables'!A2127)","v":""}]
[{"$f":"IF('Place DP tables'!A2128=\"\",\"\",'Place DP tables'!A2128)","v":""}]
[{"$f":"IF('Place DP tables'!A2129=\"\",\"\",'Place DP tables'!A2129)","v":""}]
[{"$f":"IF('Place DP tables'!A2130=\"\",\"\",'Place DP tables'!A2130)","v":""}]
[{"$f":"IF('Place DP tables'!A2131=\"\",\"\",'Place DP tables'!A2131)","v":""}]
[{"$f":"IF('Place DP tables'!A2132=\"\",\"\",'Place DP tables'!A2132)","v":""}]
[{"$f":"IF('Place DP tables'!A2133=\"\",\"\",'Place DP tables'!A2133)","v":""}]
[{"$f":"IF('Place DP tables'!A2134=\"\",\"\",'Place DP tables'!A2134)","v":""}]
[{"$f":"IF('Place DP tables'!A2135=\"\",\"\",'Place DP tables'!A2135)","v":""}]
[{"$f":"IF('Place DP tables'!A2136=\"\",\"\",'Place DP tables'!A2136)","v":""}]
[{"$f":"IF('Place DP tables'!A2137=\"\",\"\",'Place DP tables'!A2137)","v":""}]
[{"$f":"IF('Place DP tables'!A2138=\"\",\"\",'Place DP tables'!A2138)","v":""}]
[{"$f":"IF('Place DP tables'!A2139=\"\",\"\",'Place DP tables'!A2139)","v":""}]
[{"$f":"IF('Place DP tables'!A2140=\"\",\"\",'Place DP tables'!A2140)","v":""}]
[{"$f":"IF('Place DP tables'!A2141=\"\",\"\",'Place DP tables'!A2141)","v":""}]
[{"$f":"IF('Place DP tables'!A2142=\"\",\"\",'Place DP tables'!A2142)","v":""}]
[{"$f":"IF('Place DP tables'!A2143=\"\",\"\",'Place DP tables'!A2143)","v":""}]
[{"$f":"IF('Place DP tables'!A2144=\"\",\"\",'Place DP tables'!A2144)","v":""}]
[{"$f":"IF('Place DP tables'!A2145=\"\",\"\",'Place DP tables'!A2145)","v":""}]
[{"$f":"IF('Place DP tables'!A2146=\"\",\"\",'Place DP tables'!A2146)","v":""}]
[{"$f":"IF('Place DP tables'!A2147=\"\",\"\",'Place DP tables'!A2147)","v":""}]
[{"$f":"IF('Place DP tables'!A2148=\"\",\"\",'Place DP tables'!A2148)","v":""}]
[{"$f":"IF('Place DP tables'!A2149=\"\",\"\",'Place DP tables'!A2149)","v":""}]
[{"$f":"IF('Place DP tables'!A2150=\"\",\"\",'Place DP tables'!A2150)","v":""}]
[{"$f":"IF('Place DP tables'!A2151=\"\",\"\",'Place DP tables'!A2151)","v":""}]
[{"$f":"IF('Place DP tables'!A2152=\"\",\"\",'Place DP tables'!A2152)","v":""}]
[{"$f":"IF('Place DP tables'!A2153=\"\",\"\",'Place DP tables'!A2153)","v":""}]
[{"$f":"IF('Place DP tables'!A2154=\"\",\"\",'Place DP tables'!A2154)","v":""}]
[{"$f":"IF('Place DP tables'!A2155=\"\",\"\",'Place DP tables'!A2155)","v":""}]
[{"$f":"IF('Place DP tables'!A2156=\"\",\"\",'Place DP tables'!A2156)","v":""}]
[{"$f":"IF('Place DP tables'!A2157=\"\",\"\",'Place DP tables'!A2157)","v":""}]
[{"$f":"IF('Place DP tables'!A2158=\"\",\"\",'Place DP tables'!A2158)","v":""}]
[{"$f":"IF('Place DP tables'!A2159=\"\",\"\",'Place DP tables'!A2159)","v":""}]
[{"$f":"IF('Place DP tables'!A2160=\"\",\"\",'Place DP tables'!A2160)","v":""}]
[{"$f":"IF('Place DP tables'!A2161=\"\",\"\",'Place DP tables'!A2161)","v":""}]
[{"$f":"IF('Place DP tables'!A2162=\"\",\"\",'Place DP tables'!A2162)","v":""}]
[{"$f":"IF('Place DP tables'!A2163=\"\",\"\",'Place DP tables'!A2163)","v":""}]
[{"$f":"IF('Place DP tables'!A2164=\"\",\"\",'Place DP tables'!A2164)","v":""}]
[{"$f":"IF('Place DP tables'!A2165=\"\",\"\",'Place DP tables'!A2165)","v":""}]
[{"$f":"IF('Place DP tables'!A2166=\"\",\"\",'Place DP tables'!A2166)","v":""}]
[{"$f":"IF('Place DP tables'!A2167=\"\",\"\",'Place DP tables'!A2167)","v":""}]
[{"$f":"IF('Place DP tables'!A2168=\"\",\"\",'Place DP tables'!A2168)","v":""}]
[{"$f":"IF('Place DP tables'!A2169=\"\",\"\",'Place DP tables'!A2169)","v":""}]
[{"$f":"IF('Place DP tables'!A2170=\"\",\"\",'Place DP tables'!A2170)","v":""}]
[{"$f":"IF('Place DP tables'!A2171=\"\",\"\",'Place DP tables'!A2171)","v":""}]
[{"$f":"IF('Place DP tables'!A2172=\"\",\"\",'Place DP tables'!A2172)","v":""}]
[{"$f":"IF('Place DP tables'!A2173=\"\",\"\",'Place DP tables'!A2173)","v":""}]
[{"$f":"IF('Place DP tables'!A2174=\"\",\"\",'Place DP tables'!A2174)","v":""}]
[{"$f":"IF('Place DP tables'!A2175=\"\",\"\",'Place DP tables'!A2175)","v":""}]
[{"$f":"IF('Place DP tables'!A2176=\"\",\"\",'Place DP tables'!A2176)","v":""}]
[{"$f":"IF('Place DP tables'!A2177=\"\",\"\",'Place DP tables'!A2177)","v":""}]
[{"$f":"IF('Place DP tables'!A2178=\"\",\"\",'Place DP tables'!A2178)","v":""}]
[{"$f":"IF('Place DP tables'!A2179=\"\",\"\",'Place DP tables'!A2179)","v":""}]
[{"$f":"IF('Place DP tables'!A2180=\"\",\"\",'Place DP tables'!A2180)","v":""}]
[{"$f":"IF('Place DP tables'!A2181=\"\",\"\",'Place DP tables'!A2181)","v":""}]
[{"$f":"IF('Place DP tables'!A2182=\"\",\"\",'Place DP tables'!A2182)","v":""}]
[{"$f":"IF('Place DP tables'!A2183=\"\",\"\",'Place DP tables'!A2183)","v":""}]
[{"$f":"IF('Place DP tables'!A2184=\"\",\"\",'Place DP tables'!A2184)","v":""}]
[{"$f":"IF('Place DP tables'!A2185=\"\",\"\",'Place DP tables'!A2185)","v":""}]
[{"$f":"IF('Place DP tables'!A2186=\"\",\"\",'Place DP tables'!A2186)","v":""}]
[{"$f":"IF('Place DP tables'!A2187=\"\",\"\",'Place DP tables'!A2187)","v":""}]
[{"$f":"IF('Place DP tables'!A2188=\"\",\"\",'Place DP tables'!A2188)","v":""}]
[{"$f":"IF('Place DP tables'!A2189=\"\",\"\",'Place DP tables'!A2189)","v":""}]
[{"$f":"IF('Place DP tables'!A2190=\"\",\"\",'Place DP tables'!A2190)","v":""}]
[{"$f":"IF('Place DP tables'!A2191=\"\",\"\",'Place DP tables'!A2191)","v":""}]
[{"$f":"IF('Place DP tables'!A2192=\"\",\"\",'Place DP tables'!A2192)","v":""}]
[{"$f":"IF('Place DP tables'!A2193=\"\",\"\",'Place DP tables'!A2193)","v":""}]
[{"$f":"IF('Place DP tables'!A2194=\"\",\"\",'Place DP tables'!A2194)","v":""}]
[{"$f":"IF('Place DP tables'!A2195=\"\",\"\",'Place DP tables'!A2195)","v":""}]
[{"$f":"IF('Place DP tables'!A2196=\"\",\"\",'Place DP tables'!A2196)","v":""}]
[{"$f":"IF('Place DP tables'!A2197=\"\",\"\",'Place DP tables'!A2197)","v":""}]
[{"$f":"IF('Place DP tables'!A2198=\"\",\"\",'Place DP tables'!A2198)","v":""}]
[{"$f":"IF('Place DP tables'!A2199=\"\",\"\",'Place DP tables'!A2199)","v":""}]
[{"$f":"IF('Place DP tables'!A2200=\"\",\"\",'Place DP tables'!A2200)","v":""}]
[{"$f":"IF('Place DP tables'!A2201=\"\",\"\",'Place DP tables'!A2201)","v":""}]
[{"$f":"IF('Place DP tables'!A2202=\"\",\"\",'Place DP tables'!A2202)","v":""}]
[{"$f":"IF('Place DP tables'!A2203=\"\",\"\",'Place DP tables'!A2203)","v":""}]
[{"$f":"IF('Place DP tables'!A2204=\"\",\"\",'Place DP tables'!A2204)","v":""}]
[{"$f":"IF('Place DP tables'!A2205=\"\",\"\",'Place DP tables'!A2205)","v":""}]
[{"$f":"IF('Place DP tables'!A2206=\"\",\"\",'Place DP tables'!A2206)","v":""}]
[{"$f":"IF('Place DP tables'!A2207=\"\",\"\",'Place DP tables'!A2207)","v":""}]
[{"$f":"IF('Place DP tables'!A2208=\"\",\"\",'Place DP tables'!A2208)","v":""}]
[{"$f":"IF('Place DP tables'!A2209=\"\",\"\",'Place DP tables'!A2209)","v":""}]
[{"$f":"IF('Place DP tables'!A2210=\"\",\"\",'Place DP tables'!A2210)","v":""}]
[{"$f":"IF('Place DP tables'!A2211=\"\",\"\",'Place DP tables'!A2211)","v":""}]
[{"$f":"IF('Place DP tables'!A2212=\"\",\"\",'Place DP tables'!A2212)","v":""}]
[{"$f":"IF('Place DP tables'!A2213=\"\",\"\",'Place DP tables'!A2213)","v":""}]
[{"$f":"IF('Place DP tables'!A2214=\"\",\"\",'Place DP tables'!A2214)","v":""}]
[{"$f":"IF('Place DP tables'!A2215=\"\",\"\",'Place DP tables'!A2215)","v":""}]
[{"$f":"IF('Place DP tables'!A2216=\"\",\"\",'Place DP tables'!A2216)","v":""}]
[{"$f":"IF('Place DP tables'!A2217=\"\",\"\",'Place DP tables'!A2217)","v":""}]
[{"$f":"IF('Place DP tables'!A2218=\"\",\"\",'Place DP tables'!A2218)","v":""}]
[{"$f":"IF('Place DP tables'!A2219=\"\",\"\",'Place DP tables'!A2219)","v":""}]
[{"$f":"IF('Place DP tables'!A2220=\"\",\"\",'Place DP tables'!A2220)","v":""}]
[{"$f":"IF('Place DP tables'!A2221=\"\",\"\",'Place DP tables'!A2221)","v":""}]
[{"$f":"IF('Place DP tables'!A2222=\"\",\"\",'Place DP tables'!A2222)","v":""}]
[{"$f":"IF('Place DP tables'!A2223=\"\",\"\",'Place DP tables'!A2223)","v":""}]
[{"$f":"IF('Place DP tables'!A2224=\"\",\"\",'Place DP tables'!A2224)","v":""}]
[{"$f":"IF('Place DP tables'!A2225=\"\",\"\",'Place DP tables'!A2225)","v":""}]
[{"$f":"IF('Place DP tables'!A2226=\"\",\"\",'Place DP tables'!A2226)","v":""}]
[{"$f":"IF('Place DP tables'!A2227=\"\",\"\",'Place DP tables'!A2227)","v":""}]
[{"$f":"IF('Place DP tables'!A2228=\"\",\"\",'Place DP tables'!A2228)","v":""}]
[{"$f":"IF('Place DP tables'!A2229=\"\",\"\",'Place DP tables'!A2229)","v":""}]
[{"$f":"IF('Place DP tables'!A2230=\"\",\"\",'Place DP tables'!A2230)","v":""}]
[{"$f":"IF('Place DP tables'!A2231=\"\",\"\",'Place DP tables'!A2231)","v":""}]
[{"$f":"IF('Place DP tables'!A2232=\"\",\"\",'Place DP tables'!A2232)","v":""}]
[{"$f":"IF('Place DP tables'!A2233=\"\",\"\",'Place DP tables'!A2233)","v":""}]
[{"$f":"IF('Place DP tables'!A2234=\"\",\"\",'Place DP tables'!A2234)","v":""}]
[{"$f":"IF('Place DP tables'!A2235=\"\",\"\",'Place DP tables'!A2235)","v":""}]
[{"$f":"IF('Place DP tables'!A2236=\"\",\"\",'Place DP tables'!A2236)","v":""}]
[{"$f":"IF('Place DP tables'!A2237=\"\",\"\",'Place DP tables'!A2237)","v":""}]
[{"$f":"IF('Place DP tables'!A2238=\"\",\"\",'Place DP tables'!A2238)","v":""}]
[{"$f":"IF('Place DP tables'!A2239=\"\",\"\",'Place DP tables'!A2239)","v":""}]
[{"$f":"IF('Place DP tables'!A2240=\"\",\"\",'Place DP tables'!A2240)","v":""}]
[{"$f":"IF('Place DP tables'!A2241=\"\",\"\",'Place DP tables'!A2241)","v":""}]
[{"$f":"IF('Place DP tables'!A2242=\"\",\"\",'Place DP tables'!A2242)","v":""}]
[{"$f":"IF('Place DP tables'!A2243=\"\",\"\",'Place DP tables'!A2243)","v":""}]
[{"$f":"IF('Place DP tables'!A2244=\"\",\"\",'Place DP tables'!A2244)","v":""}]
[{"$f":"IF('Place DP tables'!A2245=\"\",\"\",'Place DP tables'!A2245)","v":""}]
[{"$f":"IF('Place DP tables'!A2246=\"\",\"\",'Place DP tables'!A2246)","v":""}]
[{"$f":"IF('Place DP tables'!A2247=\"\",\"\",'Place DP tables'!A2247)","v":""}]
[{"$f":"IF('Place DP tables'!A2248=\"\",\"\",'Place DP tables'!A2248)","v":""}]
[{"$f":"IF('Place DP tables'!A2249=\"\",\"\",'Place DP tables'!A2249)","v":""}]
[{"$f":"IF('Place DP tables'!A2250=\"\",\"\",'Place DP tables'!A2250)","v":""}]
[{"$f":"IF('Place DP tables'!A2251=\"\",\"\",'Place DP tables'!A2251)","v":""}]
[{"$f":"IF('Place DP tables'!A2252=\"\",\"\",'Place DP tables'!A2252)","v":""}]
[{"$f":"IF('Place DP tables'!A2253=\"\",\"\",'Place DP tables'!A2253)","v":""}]
[{"$f":"IF('Place DP tables'!A2254=\"\",\"\",'Place DP tables'!A2254)","v":""}]
[{"$f":"IF('Place DP tables'!A2255=\"\",\"\",'Place DP tables'!A2255)","v":""}]
[{"$f":"IF('Place DP tables'!A2256=\"\",\"\",'Place DP tables'!A2256)","v":""}]
[{"$f":"IF('Place DP tables'!A2257=\"\",\"\",'Place DP tables'!A2257)","v":""}]
[{"$f":"IF('Place DP tables'!A2258=\"\",\"\",'Place DP tables'!A2258)","v":""}]
[{"$f":"IF('Place DP tables'!A2259=\"\",\"\",'Place DP tables'!A2259)","v":""}]
[{"$f":"IF('Place DP tables'!A2260=\"\",\"\",'Place DP tables'!A2260)","v":""}]
[{"$f":"IF('Place DP tables'!A2261=\"\",\"\",'Place DP tables'!A2261)","v":""}]
[{"$f":"IF('Place DP tables'!A2262=\"\",\"\",'Place DP tables'!A2262)","v":""}]
[{"$f":"IF('Place DP tables'!A2263=\"\",\"\",'Place DP tables'!A2263)","v":""}]
[{"$f":"IF('Place DP tables'!A2264=\"\",\"\",'Place DP tables'!A2264)","v":""}]
[{"$f":"IF('Place DP tables'!A2265=\"\",\"\",'Place DP tables'!A2265)","v":""}]
[{"$f":"IF('Place DP tables'!A2266=\"\",\"\",'Place DP tables'!A2266)","v":""}]
[{"$f":"IF('Place DP tables'!A2267=\"\",\"\",'Place DP tables'!A2267)","v":""}]
[{"$f":"IF('Place DP tables'!A2268=\"\",\"\",'Place DP tables'!A2268)","v":""}]
[{"$f":"IF('Place DP tables'!A2269=\"\",\"\",'Place DP tables'!A2269)","v":""}]
[{"$f":"IF('Place DP tables'!A2270=\"\",\"\",'Place DP tables'!A2270)","v":""}]
[{"$f":"IF('Place DP tables'!A2271=\"\",\"\",'Place DP tables'!A2271)","v":""}]
[{"$f":"IF('Place DP tables'!A2272=\"\",\"\",'Place DP tables'!A2272)","v":""}]
[{"$f":"IF('Place DP tables'!A2273=\"\",\"\",'Place DP tables'!A2273)","v":""}]
[{"$f":"IF('Place DP tables'!A2274=\"\",\"\",'Place DP tables'!A2274)","v":""}]
[{"$f":"IF('Place DP tables'!A2275=\"\",\"\",'Place DP tables'!A2275)","v":""}]
[{"$f":"IF('Place DP tables'!A2276=\"\",\"\",'Place DP tables'!A2276)","v":""}]
[{"$f":"IF('Place DP tables'!A2277=\"\",\"\",'Place DP tables'!A2277)","v":""}]
[{"$f":"IF('Place DP tables'!A2278=\"\",\"\",'Place DP tables'!A2278)","v":""}]
[{"$f":"IF('Place DP tables'!A2279=\"\",\"\",'Place DP tables'!A2279)","v":""}]
[{"$f":"IF('Place DP tables'!A2280=\"\",\"\",'Place DP tables'!A2280)","v":""}]
[{"$f":"IF('Place DP tables'!A2281=\"\",\"\",'Place DP tables'!A2281)","v":""}]
[{"$f":"IF('Place DP tables'!A2282=\"\",\"\",'Place DP tables'!A2282)","v":""}]
[{"$f":"IF('Place DP tables'!A2283=\"\",\"\",'Place DP tables'!A2283)","v":""}]
[{"$f":"IF('Place DP tables'!A2284=\"\",\"\",'Place DP tables'!A2284)","v":""}]
[{"$f":"IF('Place DP tables'!A2285=\"\",\"\",'Place DP tables'!A2285)","v":""}]
[{"$f":"IF('Place DP tables'!A2286=\"\",\"\",'Place DP tables'!A2286)","v":""}]
[{"$f":"IF('Place DP tables'!A2287=\"\",\"\",'Place DP tables'!A2287)","v":""}]
[{"$f":"IF('Place DP tables'!A2288=\"\",\"\",'Place DP tables'!A2288)","v":""}]
[{"$f":"IF('Place DP tables'!A2289=\"\",\"\",'Place DP tables'!A2289)","v":""}]
[{"$f":"IF('Place DP tables'!A2290=\"\",\"\",'Place DP tables'!A2290)","v":""}]
[{"$f":"IF('Place DP tables'!A2291=\"\",\"\",'Place DP tables'!A2291)","v":""}]
[{"$f":"IF('Place DP tables'!A2292=\"\",\"\",'Place DP tables'!A2292)","v":""}]
[{"$f":"IF('Place DP tables'!A2293=\"\",\"\",'Place DP tables'!A2293)","v":""}]
[{"$f":"IF('Place DP tables'!A2294=\"\",\"\",'Place DP tables'!A2294)","v":""}]
[{"$f":"IF('Place DP tables'!A2295=\"\",\"\",'Place DP tables'!A2295)","v":""}]
[{"$f":"IF('Place DP tables'!A2296=\"\",\"\",'Place DP tables'!A2296)","v":""}]
[{"$f":"IF('Place DP tables'!A2297=\"\",\"\",'Place DP tables'!A2297)","v":""}]
[{"$f":"IF('Place DP tables'!A2298=\"\",\"\",'Place DP tables'!A2298)","v":""}]
[{"$f":"IF('Place DP tables'!A2299=\"\",\"\",'Place DP tables'!A2299)","v":""}]
[{"$f":"IF('Place DP tables'!A2300=\"\",\"\",'Place DP tables'!A2300)","v":""}]
[{"$f":"IF('Place DP tables'!A2301=\"\",\"\",'Place DP tables'!A2301)","v":""}]
[{"$f":"IF('Place DP tables'!A2302=\"\",\"\",'Place DP tables'!A2302)","v":""}]
[{"$f":"IF('Place DP tables'!A2303=\"\",\"\",'Place DP tables'!A2303)","v":""}]
[{"$f":"IF('Place DP tables'!A2304=\"\",\"\",'Place DP tables'!A2304)","v":""}]
[{"$f":"IF('Place DP tables'!A2305=\"\",\"\",'Place DP tables'!A2305)","v":""}]
[{"$f":"IF('Place DP tables'!A2306=\"\",\"\",'Place DP tables'!A2306)","v":""}]
[{"$f":"IF('Place DP tables'!A2307=\"\",\"\",'Place DP tables'!A2307)","v":""}]
[{"$f":"IF('Place DP tables'!A2308=\"\",\"\",'Place DP tables'!A2308)","v":""}]
[{"$f":"IF('Place DP tables'!A2309=\"\",\"\",'Place DP tables'!A2309)","v":""}]
[{"$f":"IF('Place DP tables'!A2310=\"\",\"\",'Place DP tables'!A2310)","v":""}]
[{"$f":"IF('Place DP tables'!A2311=\"\",\"\",'Place DP tables'!A2311)","v":""}]
[{"$f":"IF('Place DP tables'!A2312=\"\",\"\",'Place DP tables'!A2312)","v":""}]
[{"$f":"IF('Place DP tables'!A2313=\"\",\"\",'Place DP tables'!A2313)","v":""}]
[{"$f":"IF('Place DP tables'!A2314=\"\",\"\",'Place DP tables'!A2314)","v":""}]
[{"$f":"IF('Place DP tables'!A2315=\"\",\"\",'Place DP tables'!A2315)","v":""}]
[{"$f":"IF('Place DP tables'!A2316=\"\",\"\",'Place DP tables'!A2316)","v":""}]
[{"$f":"IF('Place DP tables'!A2317=\"\",\"\",'Place DP tables'!A2317)","v":""}]
[{"$f":"IF('Place DP tables'!A2318=\"\",\"\",'Place DP tables'!A2318)","v":""}]
[{"$f":"IF('Place DP tables'!A2319=\"\",\"\",'Place DP tables'!A2319)","v":""}]
[{"$f":"IF('Place DP tables'!A2320=\"\",\"\",'Place DP tables'!A2320)","v":""}]
[{"$f":"IF('Place DP tables'!A2321=\"\",\"\",'Place DP tables'!A2321)","v":""}]
[{"$f":"IF('Place DP tables'!A2322=\"\",\"\",'Place DP tables'!A2322)","v":""}]
[{"$f":"IF('Place DP tables'!A2323=\"\",\"\",'Place DP tables'!A2323)","v":""}]
[{"$f":"IF('Place DP tables'!A2324=\"\",\"\",'Place DP tables'!A2324)","v":""}]
[{"$f":"IF('Place DP tables'!A2325=\"\",\"\",'Place DP tables'!A2325)","v":""}]
[{"$f":"IF('Place DP tables'!A2326=\"\",\"\",'Place DP tables'!A2326)","v":""}]
[{"$f":"IF('Place DP tables'!A2327=\"\",\"\",'Place DP tables'!A2327)","v":""}]
[{"$f":"IF('Place DP tables'!A2328=\"\",\"\",'Place DP tables'!A2328)","v":""}]
[{"$f":"IF('Place DP tables'!A2329=\"\",\"\",'Place DP tables'!A2329)","v":""}]
[{"$f":"IF('Place DP tables'!A2330=\"\",\"\",'Place DP tables'!A2330)","v":""}]
[{"$f":"IF('Place DP tables'!A2331=\"\",\"\",'Place DP tables'!A2331)","v":""}]
[{"$f":"IF('Place DP tables'!A2332=\"\",\"\",'Place DP tables'!A2332)","v":""}]
[{"$f":"IF('Place DP tables'!A2333=\"\",\"\",'Place DP tables'!A2333)","v":""}]
[{"$f":"IF('Place DP tables'!A2334=\"\",\"\",'Place DP tables'!A2334)","v":""}]
[{"$f":"IF('Place DP tables'!A2335=\"\",\"\",'Place DP tables'!A2335)","v":""}]
[{"$f":"IF('Place DP tables'!A2336=\"\",\"\",'Place DP tables'!A2336)","v":""}]
[{"$f":"IF('Place DP tables'!A2337=\"\",\"\",'Place DP tables'!A2337)","v":""}]
[{"$f":"IF('Place DP tables'!A2338=\"\",\"\",'Place DP tables'!A2338)","v":""}]
[{"$f":"IF('Place DP tables'!A2339=\"\",\"\",'Place DP tables'!A2339)","v":""}]
[{"$f":"IF('Place DP tables'!A2340=\"\",\"\",'Place DP tables'!A2340)","v":""}]
[{"$f":"IF('Place DP tables'!A2341=\"\",\"\",'Place DP tables'!A2341)","v":""}]
[{"$f":"IF('Place DP tables'!A2342=\"\",\"\",'Place DP tables'!A2342)","v":""}]
[{"$f":"IF('Place DP tables'!A2343=\"\",\"\",'Place DP tables'!A2343)","v":""}]
[{"$f":"IF('Place DP tables'!A2344=\"\",\"\",'Place DP tables'!A2344)","v":""}]
[{"$f":"IF('Place DP tables'!A2345=\"\",\"\",'Place DP tables'!A2345)","v":""}]
[{"$f":"IF('Place DP tables'!A2346=\"\",\"\",'Place DP tables'!A2346)","v":""}]
[{"$f":"IF('Place DP tables'!A2347=\"\",\"\",'Place DP tables'!A2347)","v":""}]
[{"$f":"IF('Place DP tables'!A2348=\"\",\"\",'Place DP tables'!A2348)","v":""}]
[{"$f":"IF('Place DP tables'!A2349=\"\",\"\",'Place DP tables'!A2349)","v":""}]
[{"$f":"IF('Place DP tables'!A2350=\"\",\"\",'Place DP tables'!A2350)","v":""}]
[{"$f":"IF('Place DP tables'!A2351=\"\",\"\",'Place DP tables'!A2351)","v":""}]
[{"$f":"IF('Place DP tables'!A2352=\"\",\"\",'Place DP tables'!A2352)","v":""}]
[{"$f":"IF('Place DP tables'!A2353=\"\",\"\",'Place DP tables'!A2353)","v":""}]
[{"$f":"IF('Place DP tables'!A2354=\"\",\"\",'Place DP tables'!A2354)","v":""}]
[{"$f":"IF('Place DP tables'!A2355=\"\",\"\",'Place DP tables'!A2355)","v":""}]
[{"$f":"IF('Place DP tables'!A2356=\"\",\"\",'Place DP tables'!A2356)","v":""}]
[{"$f":"IF('Place DP tables'!A2357=\"\",\"\",'Place DP tables'!A2357)","v":""}]
[{"$f":"IF('Place DP tables'!A2358=\"\",\"\",'Place DP tables'!A2358)","v":""}]
[{"$f":"IF('Place DP tables'!A2359=\"\",\"\",'Place DP tables'!A2359)","v":""}]
[{"$f":"IF('Place DP tables'!A2360=\"\",\"\",'Place DP tables'!A2360)","v":""}]
[{"$f":"IF('Place DP tables'!A2361=\"\",\"\",'Place DP tables'!A2361)","v":""}]
[{"$f":"IF('Place DP tables'!A2362=\"\",\"\",'Place DP tables'!A2362)","v":""}]
[{"$f":"IF('Place DP tables'!A2363=\"\",\"\",'Place DP tables'!A2363)","v":""}]
[{"$f":"IF('Place DP tables'!A2364=\"\",\"\",'Place DP tables'!A2364)","v":""}]
[{"$f":"IF('Place DP tables'!A2365=\"\",\"\",'Place DP tables'!A2365)","v":""}]
[{"$f":"IF('Place DP tables'!A2366=\"\",\"\",'Place DP tables'!A2366)","v":""}]
[{"$f":"IF('Place DP tables'!A2367=\"\",\"\",'Place DP tables'!A2367)","v":""}]
[{"$f":"IF('Place DP tables'!A2368=\"\",\"\",'Place DP tables'!A2368)","v":""}]
[{"$f":"IF('Place DP tables'!A2369=\"\",\"\",'Place DP tables'!A2369)","v":""}]
[{"$f":"IF('Place DP tables'!A2370=\"\",\"\",'Place DP tables'!A2370)","v":""}]
[{"$f":"IF('Place DP tables'!A2371=\"\",\"\",'Place DP tables'!A2371)","v":""}]
[{"$f":"IF('Place DP tables'!A2372=\"\",\"\",'Place DP tables'!A2372)","v":""}]
[{"$f":"IF('Place DP tables'!A2373=\"\",\"\",'Place DP tables'!A2373)","v":""}]
[{"$f":"IF('Place DP tables'!A2374=\"\",\"\",'Place DP tables'!A2374)","v":""}]
[{"$f":"IF('Place DP tables'!A2375=\"\",\"\",'Place DP tables'!A2375)","v":""}]
[{"$f":"IF('Place DP tables'!A2376=\"\",\"\",'Place DP tables'!A2376)","v":""}]
[{"$f":"IF('Place DP tables'!A2377=\"\",\"\",'Place DP tables'!A2377)","v":""}]
[{"$f":"IF('Place DP tables'!A2378=\"\",\"\",'Place DP tables'!A2378)","v":""}]
[{"$f":"IF('Place DP tables'!A2379=\"\",\"\",'Place DP tables'!A2379)","v":""}]
[{"$f":"IF('Place DP tables'!A2380=\"\",\"\",'Place DP tables'!A2380)","v":""}]
[{"$f":"IF('Place DP tables'!A2381=\"\",\"\",'Place DP tables'!A2381)","v":""}]
[{"$f":"IF('Place DP tables'!A2382=\"\",\"\",'Place DP tables'!A2382)","v":""}]
[{"$f":"IF('Place DP tables'!A2383=\"\",\"\",'Place DP tables'!A2383)","v":""}]
[{"$f":"IF('Place DP tables'!A2384=\"\",\"\",'Place DP tables'!A2384)","v":""}]
[{"$f":"IF('Place DP tables'!A2385=\"\",\"\",'Place DP tables'!A2385)","v":""}]
[{"$f":"IF('Place DP tables'!A2386=\"\",\"\",'Place DP tables'!A2386)","v":""}]
[{"$f":"IF('Place DP tables'!A2387=\"\",\"\",'Place DP tables'!A2387)","v":""}]
[{"$f":"IF('Place DP tables'!A2388=\"\",\"\",'Place DP tables'!A2388)","v":""}]
[{"$f":"IF('Place DP tables'!A2389=\"\",\"\",'Place DP tables'!A2389)","v":""}]
[{"$f":"IF('Place DP tables'!A2390=\"\",\"\",'Place DP tables'!A2390)","v":""}]
[{"$f":"IF('Place DP tables'!A2391=\"\",\"\",'Place DP tables'!A2391)","v":""}]
[{"$f":"IF('Place DP tables'!A2392=\"\",\"\",'Place DP tables'!A2392)","v":""}]
[{"$f":"IF('Place DP tables'!A2393=\"\",\"\",'Place DP tables'!A2393)","v":""}]
[{"$f":"IF('Place DP tables'!A2394=\"\",\"\",'Place DP tables'!A2394)","v":""}]
[{"$f":"IF('Place DP tables'!A2395=\"\",\"\",'Place DP tables'!A2395)","v":""}]
[{"$f":"IF('Place DP tables'!A2396=\"\",\"\",'Place DP tables'!A2396)","v":""}]
[{"$f":"IF('Place DP tables'!A2397=\"\",\"\",'Place DP tables'!A2397)","v":""}]
[{"$f":"IF('Place DP tables'!A2398=\"\",\"\",'Place DP tables'!A2398)","v":""}]
[{"$f":"IF('Place DP tables'!A2399=\"\",\"\",'Place DP tables'!A2399)","v":""}]
[{"$f":"IF('Place DP tables'!A2400=\"\",\"\",'Place DP tables'!A2400)","v":""}]
[{"$f":"IF('Place DP tables'!A2401=\"\",\"\",'Place DP tables'!A2401)","v":""}]
[{"$f":"IF('Place DP tables'!A2402=\"\",\"\",'Place DP tables'!A2402)","v":""}]
[{"$f":"IF('Place DP tables'!A2403=\"\",\"\",'Place DP tables'!A2403)","v":""}]
[{"$f":"IF('Place DP tables'!A2404=\"\",\"\",'Place DP tables'!A2404)","v":""}]
[{"$f":"IF('Place DP tables'!A2405=\"\",\"\",'Place DP tables'!A2405)","v":""}]
[{"$f":"IF('Place DP tables'!A2406=\"\",\"\",'Place DP tables'!A2406)","v":""}]
[{"$f":"IF('Place DP tables'!A2407=\"\",\"\",'Place DP tables'!A2407)","v":""}]
[{"$f":"IF('Place DP tables'!A2408=\"\",\"\",'Place DP tables'!A2408)","v":""}]
[{"$f":"IF('Place DP tables'!A2409=\"\",\"\",'Place DP tables'!A2409)","v":""}]
[{"$f":"IF('Place DP tables'!A2410=\"\",\"\",'Place DP tables'!A2410)","v":""}]
[{"$f":"IF('Place DP tables'!A2411=\"\",\"\",'Place DP tables'!A2411)","v":""}]
[{"$f":"IF('Place DP tables'!A2412=\"\",\"\",'Place DP tables'!A2412)","v":""}]
[{"$f":"IF('Place DP tables'!A2413=\"\",\"\",'Place DP tables'!A2413)","v":""}]
[{"$f":"IF('Place DP tables'!A2414=\"\",\"\",'Place DP tables'!A2414)","v":""}]
[{"$f":"IF('Place DP tables'!A2415=\"\",\"\",'Place DP tables'!A2415)","v":""}]
[{"$f":"IF('Place DP tables'!A2416=\"\",\"\",'Place DP tables'!A2416)","v":""}]
[{"$f":"IF('Place DP tables'!A2417=\"\",\"\",'Place DP tables'!A2417)","v":""}]
[{"$f":"IF('Place DP tables'!A2418=\"\",\"\",'Place DP tables'!A2418)","v":""}]
[{"$f":"IF('Place DP tables'!A2419=\"\",\"\",'Place DP tables'!A2419)","v":""}]
[{"$f":"IF('Place DP tables'!A2420=\"\",\"\",'Place DP tables'!A2420)","v":""}]
[{"$f":"IF('Place DP tables'!A2421=\"\",\"\",'Place DP tables'!A2421)","v":""}]
[{"$f":"IF('Place DP tables'!A2422=\"\",\"\",'Place DP tables'!A2422)","v":""}]
[{"$f":"IF('Place DP tables'!A2423=\"\",\"\",'Place DP tables'!A2423)","v":""}]
[{"$f":"IF('Place DP tables'!A2424=\"\",\"\",'Place DP tables'!A2424)","v":""}]
[{"$f":"IF('Place DP tables'!A2425=\"\",\"\",'Place DP tables'!A2425)","v":""}]
[{"$f":"IF('Place DP tables'!A2426=\"\",\"\",'Place DP tables'!A2426)","v":""}]
[{"$f":"IF('Place DP tables'!A2427=\"\",\"\",'Place DP tables'!A2427)","v":""}]
[{"$f":"IF('Place DP tables'!A2428=\"\",\"\",'Place DP tables'!A2428)","v":""}]
[{"$f":"IF('Place DP tables'!A2429=\"\",\"\",'Place DP tables'!A2429)","v":""}]
[{"$f":"IF('Place DP tables'!A2430=\"\",\"\",'Place DP tables'!A2430)","v":""}]
[{"$f":"IF('Place DP tables'!A2431=\"\",\"\",'Place DP tables'!A2431)","v":""}]
[{"$f":"IF('Place DP tables'!A2432=\"\",\"\",'Place DP tables'!A2432)","v":""}]
[{"$f":"IF('Place DP tables'!A2433=\"\",\"\",'Place DP tables'!A2433)","v":""}]
[{"$f":"IF('Place DP tables'!A2434=\"\",\"\",'Place DP tables'!A2434)","v":""}]
[{"$f":"IF('Place DP tables'!A2435=\"\",\"\",'Place DP tables'!A2435)","v":""}]
[{"$f":"IF('Place DP tables'!A2436=\"\",\"\",'Place DP tables'!A2436)","v":""}]
[{"$f":"IF('Place DP tables'!A2437=\"\",\"\",'Place DP tables'!A2437)","v":""}]
[{"$f":"IF('Place DP tables'!A2438=\"\",\"\",'Place DP tables'!A2438)","v":""}]
[{"$f":"IF('Place DP tables'!A2439=\"\",\"\",'Place DP tables'!A2439)","v":""}]
[{"$f":"IF('Place DP tables'!A2440=\"\",\"\",'Place DP tables'!A2440)","v":""}]
[{"$f":"IF('Place DP tables'!A2441=\"\",\"\",'Place DP tables'!A2441)","v":""}]
[{"$f":"IF('Place DP tables'!A2442=\"\",\"\",'Place DP tables'!A2442)","v":""}]
[{"$f":"IF('Place DP tables'!A2443=\"\",\"\",'Place DP tables'!A2443)","v":""}]
[{"$f":"IF('Place DP tables'!A2444=\"\",\"\",'Place DP tables'!A2444)","v":""}]
[{"$f":"IF('Place DP tables'!A2445=\"\",\"\",'Place DP tables'!A2445)","v":""}]
[{"$f":"IF('Place DP tables'!A2446=\"\",\"\",'Place DP tables'!A2446)","v":""}]
[{"$f":"IF('Place DP tables'!A2447=\"\",\"\",'Place DP tables'!A2447)","v":""}]
[{"$f":"IF('Place DP tables'!A2448=\"\",\"\",'Place DP tables'!A2448)","v":""}]
[{"$f":"IF('Place DP tables'!A2449=\"\",\"\",'Place DP tables'!A2449)","v":""}]
[{"$f":"IF('Place DP tables'!A2450=\"\",\"\",'Place DP tables'!A2450)","v":""}]
[{"$f":"IF('Place DP tables'!A2451=\"\",\"\",'Place DP tables'!A2451)","v":""}]
[{"$f":"IF('Place DP tables'!A2452=\"\",\"\",'Place DP tables'!A2452)","v":""}]
[{"$f":"IF('Place DP tables'!A2453=\"\",\"\",'Place DP tables'!A2453)","v":""}]
[{"$f":"IF('Place DP tables'!A2454=\"\",\"\",'Place DP tables'!A2454)","v":""}]
[{"$f":"IF('Place DP tables'!A2455=\"\",\"\",'Place DP tables'!A2455)","v":""}]
[{"$f":"IF('Place DP tables'!A2456=\"\",\"\",'Place DP tables'!A2456)","v":""}]
[{"$f":"IF('Place DP tables'!A2457=\"\",\"\",'Place DP tables'!A2457)","v":""}]
[{"$f":"IF('Place DP tables'!A2458=\"\",\"\",'Place DP tables'!A2458)","v":""}]
[{"$f":"IF('Place DP tables'!A2459=\"\",\"\",'Place DP tables'!A2459)","v":""}]
[{"$f":"IF('Place DP tables'!A2460=\"\",\"\",'Place DP tables'!A2460)","v":""}]
[{"$f":"IF('Place DP tables'!A2461=\"\",\"\",'Place DP tables'!A2461)","v":""}]
[{"$f":"IF('Place DP tables'!A2462=\"\",\"\",'Place DP tables'!A2462)","v":""}]
[{"$f":"IF('Place DP tables'!A2463=\"\",\"\",'Place DP tables'!A2463)","v":""}]
[{"$f":"IF('Place DP tables'!A2464=\"\",\"\",'Place DP tables'!A2464)","v":""}]
[{"$f":"IF('Place DP tables'!A2465=\"\",\"\",'Place DP tables'!A2465)","v":""}]
[{"$f":"IF('Place DP tables'!A2466=\"\",\"\",'Place DP tables'!A2466)","v":""}]
[{"$f":"IF('Place DP tables'!A2467=\"\",\"\",'Place DP tables'!A2467)","v":""}]
[{"$f":"IF('Place DP tables'!A2468=\"\",\"\",'Place DP tables'!A2468)","v":""}]
[{"$f":"IF('Place DP tables'!A2469=\"\",\"\",'Place DP tables'!A2469)","v":""}]
[{"$f":"IF('Place DP tables'!A2470=\"\",\"\",'Place DP tables'!A2470)","v":""}]
[{"$f":"IF('Place DP tables'!A2471=\"\",\"\",'Place DP tables'!A2471)","v":""}]
[{"$f":"IF('Place DP tables'!A2472=\"\",\"\",'Place DP tables'!A2472)","v":""}]
[{"$f":"IF('Place DP tables'!A2473=\"\",\"\",'Place DP tables'!A2473)","v":""}]
[{"$f":"IF('Place DP tables'!A2474=\"\",\"\",'Place DP tables'!A2474)","v":""}]
[{"$f":"IF('Place DP tables'!A2475=\"\",\"\",'Place DP tables'!A2475)","v":""}]
[{"$f":"IF('Place DP tables'!A2476=\"\",\"\",'Place DP tables'!A2476)","v":""}]
[{"$f":"IF('Place DP tables'!A2477=\"\",\"\",'Place DP tables'!A2477)","v":""}]
[{"$f":"IF('Place DP tables'!A2478=\"\",\"\",'Place DP tables'!A2478)","v":""}]
[{"$f":"IF('Place DP tables'!A2479=\"\",\"\",'Place DP tables'!A2479)","v":""}]
[{"$f":"IF('Place DP tables'!A2480=\"\",\"\",'Place DP tables'!A2480)","v":""}]
[{"$f":"IF('Place DP tables'!A2481=\"\",\"\",'Place DP tables'!A2481)","v":""}]
[{"$f":"IF('Place DP tables'!A2482=\"\",\"\",'Place DP tables'!A2482)","v":""}]
[{"$f":"IF('Place DP tables'!A2483=\"\",\"\",'Place DP tables'!A2483)","v":""}]
[{"$f":"IF('Place DP tables'!A2484=\"\",\"\",'Place DP tables'!A2484)","v":""}]
[{"$f":"IF('Place DP tables'!A2485=\"\",\"\",'Place DP tables'!A2485)","v":""}]
[{"$f":"IF('Place DP tables'!A2486=\"\",\"\",'Place DP tables'!A2486)","v":""}]
[{"$f":"IF('Place DP tables'!A2487=\"\",\"\",'Place DP tables'!A2487)","v":""}]
[{"$f":"IF('Place DP tables'!A2488=\"\",\"\",'Place DP tables'!A2488)","v":""}]
[{"$f":"IF('Place DP tables'!A2489=\"\",\"\",'Place DP tables'!A2489)","v":""}]
[{"$f":"IF('Place DP tables'!A2490=\"\",\"\",'Place DP tables'!A2490)","v":""}]
[{"$f":"IF('Place DP tables'!A2491=\"\",\"\",'Place DP tables'!A2491)","v":""}]
[{"$f":"IF('Place DP tables'!A2492=\"\",\"\",'Place DP tables'!A2492)","v":""}]
[{"$f":"IF('Place DP tables'!A2493=\"\",\"\",'Place DP tables'!A2493)","v":""}]
[{"$f":"IF('Place DP tables'!A2494=\"\",\"\",'Place DP tables'!A2494)","v":""}]
[{"$f":"IF('Place DP tables'!A2495=\"\",\"\",'Place DP tables'!A2495)","v":""}]
[{"$f":"IF('Place DP tables'!A2496=\"\",\"\",'Place DP tables'!A2496)","v":""}]
[{"$f":"IF('Place DP tables'!A2497=\"\",\"\",'Place DP tables'!A2497)","v":""}]
[{"$f":"IF('Place DP tables'!A2498=\"\",\"\",'Place DP tables'!A2498)","v":""}]
[{"$f":"IF('Place DP tables'!A2499=\"\",\"\",'Place DP tables'!A2499)","v":""}]
[{"$f":"IF('Place DP tables'!A2500=\"\",\"\",'Place DP tables'!A2500)","v":""}]
[{"$f":"IF('Place DP tables'!A2501=\"\",\"\",'Place DP tables'!A2501)","v":""}]
[{"$f":"IF('Place DP tables'!A2502=\"\",\"\",'Place DP tables'!A2502)","v":""}]
[{"$f":"IF('Place DP tables'!A2503=\"\",\"\",'Place DP tables'!A2503)","v":""}]
[{"$f":"IF('Place DP tables'!A2504=\"\",\"\",'Place DP tables'!A2504)","v":""}]
[{"$f":"IF('Place DP tables'!A2505=\"\",\"\",'Place DP tables'!A2505)","v":""}]
[{"$f":"IF('Place DP tables'!A2506=\"\",\"\",'Place DP tables'!A2506)","v":""}]
[{"$f":"IF('Place DP tables'!A2507=\"\",\"\",'Place DP tables'!A2507)","v":""}]
[{"$f":"IF('Place DP tables'!A2508=\"\",\"\",'Place DP tables'!A2508)","v":""}]
[{"$f":"IF('Place DP tables'!A2509=\"\",\"\",'Place DP tables'!A2509)","v":""}]
[{"$f":"IF('Place DP tables'!A2510=\"\",\"\",'Place DP tables'!A2510)","v":""}]
[{"$f":"IF('Place DP tables'!A2511=\"\",\"\",'Place DP tables'!A2511)","v":""}]
[{"$f":"IF('Place DP tables'!A2512=\"\",\"\",'Place DP tables'!A2512)","v":""}]
[{"$f":"IF('Place DP tables'!A2513=\"\",\"\",'Place DP tables'!A2513)","v":""}]
[{"$f":"IF('Place DP tables'!A2514=\"\",\"\",'Place DP tables'!A2514)","v":""}]
[{"$f":"IF('Place DP tables'!A2515=\"\",\"\",'Place DP tables'!A2515)","v":""}]
[{"$f":"IF('Place DP tables'!A2516=\"\",\"\",'Place DP tables'!A2516)","v":""}]
[{"$f":"IF('Place DP tables'!A2517=\"\",\"\",'Place DP tables'!A2517)","v":""}]
[{"$f":"IF('Place DP tables'!A2518=\"\",\"\",'Place DP tables'!A2518)","v":""}]
[{"$f":"IF('Place DP tables'!A2519=\"\",\"\",'Place DP tables'!A2519)","v":""}]
[{"$f":"IF('Place DP tables'!A2520=\"\",\"\",'Place DP tables'!A2520)","v":""}]
[{"$f":"IF('Place DP tables'!A2521=\"\",\"\",'Place DP tables'!A2521)","v":""}]
[{"$f":"IF('Place DP tables'!A2522=\"\",\"\",'Place DP tables'!A2522)","v":""}]
[{"$f":"IF('Place DP tables'!A2523=\"\",\"\",'Place DP tables'!A2523)","v":""}]
[{"$f":"IF('Place DP tables'!A2524=\"\",\"\",'Place DP tables'!A2524)","v":""}]
[{"$f":"IF('Place DP tables'!A2525=\"\",\"\",'Place DP tables'!A2525)","v":""}]
[{"$f":"IF('Place DP tables'!A2526=\"\",\"\",'Place DP tables'!A2526)","v":""}]
[{"$f":"IF('Place DP tables'!A2527=\"\",\"\",'Place DP tables'!A2527)","v":""}]
[{"$f":"IF('Place DP tables'!A2528=\"\",\"\",'Place DP tables'!A2528)","v":""}]
[{"$f":"IF('Place DP tables'!A2529=\"\",\"\",'Place DP tables'!A2529)","v":""}]
[{"$f":"IF('Place DP tables'!A2530=\"\",\"\",'Place DP tables'!A2530)","v":""}]
[{"$f":"IF('Place DP tables'!A2531=\"\",\"\",'Place DP tables'!A2531)","v":""}]
[{"$f":"IF('Place DP tables'!A2532=\"\",\"\",'Place DP tables'!A2532)","v":""}]
[{"$f":"IF('Place DP tables'!A2533=\"\",\"\",'Place DP tables'!A2533)","v":""}]
[{"$f":"IF('Place DP tables'!A2534=\"\",\"\",'Place DP tables'!A2534)","v":""}]
[{"$f":"IF('Place DP tables'!A2535=\"\",\"\",'Place DP tables'!A2535)","v":""}]
[{"$f":"IF('Place DP tables'!A2536=\"\",\"\",'Place DP tables'!A2536)","v":""}]
[{"$f":"IF('Place DP tables'!A2537=\"\",\"\",'Place DP tables'!A2537)","v":""}]
[{"$f":"IF('Place DP tables'!A2538=\"\",\"\",'Place DP tables'!A2538)","v":""}]
[{"$f":"IF('Place DP tables'!A2539=\"\",\"\",'Place DP tables'!A2539)","v":""}]
[{"$f":"IF('Place DP tables'!A2540=\"\",\"\",'Place DP tables'!A2540)","v":""}]
[{"$f":"IF('Place DP tables'!A2541=\"\",\"\",'Place DP tables'!A2541)","v":""}]
[{"$f":"IF('Place DP tables'!A2542=\"\",\"\",'Place DP tables'!A2542)","v":""}]
[{"$f":"IF('Place DP tables'!A2543=\"\",\"\",'Place DP tables'!A2543)","v":""}]
[{"$f":"IF('Place DP tables'!A2544=\"\",\"\",'Place DP tables'!A2544)","v":""}]
[{"$f":"IF('Place DP tables'!A2545=\"\",\"\",'Place DP tables'!A2545)","v":""}]
[{"$f":"IF('Place DP tables'!A2546=\"\",\"\",'Place DP tables'!A2546)","v":""}]
[{"$f":"IF('Place DP tables'!A2547=\"\",\"\",'Place DP tables'!A2547)","v":""}]
[{"$f":"IF('Place DP tables'!A2548=\"\",\"\",'Place DP tables'!A2548)","v":""}]
[{"$f":"IF('Place DP tables'!A2549=\"\",\"\",'Place DP tables'!A2549)","v":""}]
[{"$f":"IF('Place DP tables'!A2550=\"\",\"\",'Place DP tables'!A2550)","v":""}]
[{"$f":"IF('Place DP tables'!A2551=\"\",\"\",'Place DP tables'!A2551)","v":""}]
[{"$f":"IF('Place DP tables'!A2552=\"\",\"\",'Place DP tables'!A2552)","v":""}]
[{"$f":"IF('Place DP tables'!A2553=\"\",\"\",'Place DP tables'!A2553)","v":""}]
[{"$f":"IF('Place DP tables'!A2554=\"\",\"\",'Place DP tables'!A2554)","v":""}]
[{"$f":"IF('Place DP tables'!A2555=\"\",\"\",'Place DP tables'!A2555)","v":""}]
[{"$f":"IF('Place DP tables'!A2556=\"\",\"\",'Place DP tables'!A2556)","v":""}]
[{"$f":"IF('Place DP tables'!A2557=\"\",\"\",'Place DP tables'!A2557)","v":""}]
[{"$f":"IF('Place DP tables'!A2558=\"\",\"\",'Place DP tables'!A2558)","v":""}]
[{"$f":"IF('Place DP tables'!A2559=\"\",\"\",'Place DP tables'!A2559)","v":""}]
[{"$f":"IF('Place DP tables'!A2560=\"\",\"\",'Place DP tables'!A2560)","v":""}]
[{"$f":"IF('Place DP tables'!A2561=\"\",\"\",'Place DP tables'!A2561)","v":""}]
[{"$f":"IF('Place DP tables'!A2562=\"\",\"\",'Place DP tables'!A2562)","v":""}]
[{"$f":"IF('Place DP tables'!A2563=\"\",\"\",'Place DP tables'!A2563)","v":""}]
[{"$f":"IF('Place DP tables'!A2564=\"\",\"\",'Place DP tables'!A2564)","v":""}]
[{"$f":"IF('Place DP tables'!A2565=\"\",\"\",'Place DP tables'!A2565)","v":""}]
[{"$f":"IF('Place DP tables'!A2566=\"\",\"\",'Place DP tables'!A2566)","v":""}]
[{"$f":"IF('Place DP tables'!A2567=\"\",\"\",'Place DP tables'!A2567)","v":""}]
[{"$f":"IF('Place DP tables'!A2568=\"\",\"\",'Place DP tables'!A2568)","v":""}]
[{"$f":"IF('Place DP tables'!A2569=\"\",\"\",'Place DP tables'!A2569)","v":""}]
[{"$f":"IF('Place DP tables'!A2570=\"\",\"\",'Place DP tables'!A2570)","v":""}]
[{"$f":"IF('Place DP tables'!A2571=\"\",\"\",'Place DP tables'!A2571)","v":""}]
[{"$f":"IF('Place DP tables'!A2572=\"\",\"\",'Place DP tables'!A2572)","v":""}]
[{"$f":"IF('Place DP tables'!A2573=\"\",\"\",'Place DP tables'!A2573)","v":""}]
[{"$f":"IF('Place DP tables'!A2574=\"\",\"\",'Place DP tables'!A2574)","v":""}]
[{"$f":"IF('Place DP tables'!A2575=\"\",\"\",'Place DP tables'!A2575)","v":""}]
[{"$f":"IF('Place DP tables'!A2576=\"\",\"\",'Place DP tables'!A2576)","v":""}]
[{"$f":"IF('Place DP tables'!A2577=\"\",\"\",'Place DP tables'!A2577)","v":""}]
[{"$f":"IF('Place DP tables'!A2578=\"\",\"\",'Place DP tables'!A2578)","v":""}]
[{"$f":"IF('Place DP tables'!A2579=\"\",\"\",'Place DP tables'!A2579)","v":""}]
[{"$f":"IF('Place DP tables'!A2580=\"\",\"\",'Place DP tables'!A2580)","v":""}]
[{"$f":"IF('Place DP tables'!A2581=\"\",\"\",'Place DP tables'!A2581)","v":""}]
[{"$f":"IF('Place DP tables'!A2582=\"\",\"\",'Place DP tables'!A2582)","v":""}]
[{"$f":"IF('Place DP tables'!A2583=\"\",\"\",'Place DP tables'!A2583)","v":""}]
[{"$f":"IF('Place DP tables'!A2584=\"\",\"\",'Place DP tables'!A2584)","v":""}]
[{"$f":"IF('Place DP tables'!A2585=\"\",\"\",'Place DP tables'!A2585)","v":""}]
[{"$f":"IF('Place DP tables'!A2586=\"\",\"\",'Place DP tables'!A2586)","v":""}]
[{"$f":"IF('Place DP tables'!A2587=\"\",\"\",'Place DP tables'!A2587)","v":""}]
[{"$f":"IF('Place DP tables'!A2588=\"\",\"\",'Place DP tables'!A2588)","v":""}]
[{"$f":"IF('Place DP tables'!A2589=\"\",\"\",'Place DP tables'!A2589)","v":""}]
[{"$f":"IF('Place DP tables'!A2590=\"\",\"\",'Place DP tables'!A2590)","v":""}]
[{"$f":"IF('Place DP tables'!A2591=\"\",\"\",'Place DP tables'!A2591)","v":""}]
[{"$f":"IF('Place DP tables'!A2592=\"\",\"\",'Place DP tables'!A2592)","v":""}]
[{"$f":"IF('Place DP tables'!A2593=\"\",\"\",'Place DP tables'!A2593)","v":""}]
[{"$f":"IF('Place DP tables'!A2594=\"\",\"\",'Place DP tables'!A2594)","v":""}]
[{"$f":"IF('Place DP tables'!A2595=\"\",\"\",'Place DP tables'!A2595)","v":""}]
[{"$f":"IF('Place DP tables'!A2596=\"\",\"\",'Place DP tables'!A2596)","v":""}]
[{"$f":"IF('Place DP tables'!A2597=\"\",\"\",'Place DP tables'!A2597)","v":""}]
[{"$f":"IF('Place DP tables'!A2598=\"\",\"\",'Place DP tables'!A2598)","v":""}]
[{"$f":"IF('Place DP tables'!A2599=\"\",\"\",'Place DP tables'!A2599)","v":""}]
[{"$f":"IF('Place DP tables'!A2600=\"\",\"\",'Place DP tables'!A2600)","v":""}]
[{"$f":"IF('Place DP tables'!A2601=\"\",\"\",'Place DP tables'!A2601)","v":""}]
[{"$f":"IF('Place DP tables'!A2602=\"\",\"\",'Place DP tables'!A2602)","v":""}]
[{"$f":"IF('Place DP tables'!A2603=\"\",\"\",'Place DP tables'!A2603)","v":""}]
[{"$f":"IF('Place DP tables'!A2604=\"\",\"\",'Place DP tables'!A2604)","v":""}]
[{"$f":"IF('Place DP tables'!A2605=\"\",\"\",'Place DP tables'!A2605)","v":""}]
[{"$f":"IF('Place DP tables'!A2606=\"\",\"\",'Place DP tables'!A2606)","v":""}]
[{"$f":"IF('Place DP tables'!A2607=\"\",\"\",'Place DP tables'!A2607)","v":""}]
[{"$f":"IF('Place DP tables'!A2608=\"\",\"\",'Place DP tables'!A2608)","v":""}]
[{"$f":"IF('Place DP tables'!A2609=\"\",\"\",'Place DP tables'!A2609)","v":""}]
[{"$f":"IF('Place DP tables'!A2610=\"\",\"\",'Place DP tables'!A2610)","v":""}]
[{"$f":"IF('Place DP tables'!A2611=\"\",\"\",'Place DP tables'!A2611)","v":""}]
[{"$f":"IF('Place DP tables'!A2612=\"\",\"\",'Place DP tables'!A2612)","v":""}]
[{"$f":"IF('Place DP tables'!A2613=\"\",\"\",'Place DP tables'!A2613)","v":""}]
[{"$f":"IF('Place DP tables'!A2614=\"\",\"\",'Place DP tables'!A2614)","v":""}]
[{"$f":"IF('Place DP tables'!A2615=\"\",\"\",'Place DP tables'!A2615)","v":""}]
[{"$f":"IF('Place DP tables'!A2616=\"\",\"\",'Place DP tables'!A2616)","v":""}]
[{"$f":"IF('Place DP tables'!A2617=\"\",\"\",'Place DP tables'!A2617)","v":""}]
[{"$f":"IF('Place DP tables'!A2618=\"\",\"\",'Place DP tables'!A2618)","v":""}]
[{"$f":"IF('Place DP tables'!A2619=\"\",\"\",'Place DP tables'!A2619)","v":""}]
[{"$f":"IF('Place DP tables'!A2620=\"\",\"\",'Place DP tables'!A2620)","v":""}]
[{"$f":"IF('Place DP tables'!A2621=\"\",\"\",'Place DP tables'!A2621)","v":""}]
[{"$f":"IF('Place DP tables'!A2622=\"\",\"\",'Place DP tables'!A2622)","v":""}]
[{"$f":"IF('Place DP tables'!A2623=\"\",\"\",'Place DP tables'!A2623)","v":""}]
[{"$f":"IF('Place DP tables'!A2624=\"\",\"\",'Place DP tables'!A2624)","v":""}]
[{"$f":"IF('Place DP tables'!A2625=\"\",\"\",'Place DP tables'!A2625)","v":""}]
[{"$f":"IF('Place DP tables'!A2626=\"\",\"\",'Place DP tables'!A2626)","v":""}]
[{"$f":"IF('Place DP tables'!A2627=\"\",\"\",'Place DP tables'!A2627)","v":""}]
[{"$f":"IF('Place DP tables'!A2628=\"\",\"\",'Place DP tables'!A2628)","v":""}]
[{"$f":"IF('Place DP tables'!A2629=\"\",\"\",'Place DP tables'!A2629)","v":""}]
[{"$f":"IF('Place DP tables'!A2630=\"\",\"\",'Place DP tables'!A2630)","v":""}]
[{"$f":"IF('Place DP tables'!A2631=\"\",\"\",'Place DP tables'!A2631)","v":""}]
[{"$f":"IF('Place DP tables'!A2632=\"\",\"\",'Place DP tables'!A2632)","v":""}]
[{"$f":"IF('Place DP tables'!A2633=\"\",\"\",'Place DP tables'!A2633)","v":""}]
[{"$f":"IF('Place DP tables'!A2634=\"\",\"\",'Place DP tables'!A2634)","v":""}]
[{"$f":"IF('Place DP tables'!A2635=\"\",\"\",'Place DP tables'!A2635)","v":""}]
[{"$f":"IF('Place DP tables'!A2636=\"\",\"\",'Place DP tables'!A2636)","v":""}]
[{"$f":"IF('Place DP tables'!A2637=\"\",\"\",'Place DP tables'!A2637)","v":""}]
[{"$f":"IF('Place DP tables'!A2638=\"\",\"\",'Place DP tables'!A2638)","v":""}]
[{"$f":"IF('Place DP tables'!A2639=\"\",\"\",'Place DP tables'!A2639)","v":""}]
[{"$f":"IF('Place DP tables'!A2640=\"\",\"\",'Place DP tables'!A2640)","v":""}]
[{"$f":"IF('Place DP tables'!A2641=\"\",\"\",'Place DP tables'!A2641)","v":""}]
[{"$f":"IF('Place DP tables'!A2642=\"\",\"\",'Place DP tables'!A2642)","v":""}]
[{"$f":"IF('Place DP tables'!A2643=\"\",\"\",'Place DP tables'!A2643)","v":""}]
[{"$f":"IF('Place DP tables'!A2644=\"\",\"\",'Place DP tables'!A2644)","v":""}]
[{"$f":"IF('Place DP tables'!A2645=\"\",\"\",'Place DP tables'!A2645)","v":""}]
[{"$f":"IF('Place DP tables'!A2646=\"\",\"\",'Place DP tables'!A2646)","v":""}]
[{"$f":"IF('Place DP tables'!A2647=\"\",\"\",'Place DP tables'!A2647)","v":""}]
[{"$f":"IF('Place DP tables'!A2648=\"\",\"\",'Place DP tables'!A2648)","v":""}]
[{"$f":"IF('Place DP tables'!A2649=\"\",\"\",'Place DP tables'!A2649)","v":""}]
[{"$f":"IF('Place DP tables'!A2650=\"\",\"\",'Place DP tables'!A2650)","v":""}]
[{"$f":"IF('Place DP tables'!A2651=\"\",\"\",'Place DP tables'!A2651)","v":""}]
[{"$f":"IF('Place DP tables'!A2652=\"\",\"\",'Place DP tables'!A2652)","v":""}]
[{"$f":"IF('Place DP tables'!A2653=\"\",\"\",'Place DP tables'!A2653)","v":""}]
[{"$f":"IF('Place DP tables'!A2654=\"\",\"\",'Place DP tables'!A2654)","v":""}]
[{"$f":"IF('Place DP tables'!A2655=\"\",\"\",'Place DP tables'!A2655)","v":""}]
[{"$f":"IF('Place DP tables'!A2656=\"\",\"\",'Place DP tables'!A2656)","v":""}]
[{"$f":"IF('Place DP tables'!A2657=\"\",\"\",'Place DP tables'!A2657)","v":""}]
[{"$f":"IF('Place DP tables'!A2658=\"\",\"\",'Place DP tables'!A2658)","v":""}]
[{"$f":"IF('Place DP tables'!A2659=\"\",\"\",'Place DP tables'!A2659)","v":""}]
[{"$f":"IF('Place DP tables'!A2660=\"\",\"\",'Place DP tables'!A2660)","v":""}]
[{"$f":"IF('Place DP tables'!A2661=\"\",\"\",'Place DP tables'!A2661)","v":""}]
[{"$f":"IF('Place DP tables'!A2662=\"\",\"\",'Place DP tables'!A2662)","v":""}]
[{"$f":"IF('Place DP tables'!A2663=\"\",\"\",'Place DP tables'!A2663)","v":""}]
[{"$f":"IF('Place DP tables'!A2664=\"\",\"\",'Place DP tables'!A2664)","v":""}]
[{"$f":"IF('Place DP tables'!A2665=\"\",\"\",'Place DP tables'!A2665)","v":""}]
[{"$f":"IF('Place DP tables'!A2666=\"\",\"\",'Place DP tables'!A2666)","v":""}]
[{"$f":"IF('Place DP tables'!A2667=\"\",\"\",'Place DP tables'!A2667)","v":""}]
[{"$f":"IF('Place DP tables'!A2668=\"\",\"\",'Place DP tables'!A2668)","v":""}]
[{"$f":"IF('Place DP tables'!A2669=\"\",\"\",'Place DP tables'!A2669)","v":""}]
[{"$f":"IF('Place DP tables'!A2670=\"\",\"\",'Place DP tables'!A2670)","v":""}]
[{"$f":"IF('Place DP tables'!A2671=\"\",\"\",'Place DP tables'!A2671)","v":""}]
[{"$f":"IF('Place DP tables'!A2672=\"\",\"\",'Place DP tables'!A2672)","v":""}]
[{"$f":"IF('Place DP tables'!A2673=\"\",\"\",'Place DP tables'!A2673)","v":""}]
[{"$f":"IF('Place DP tables'!A2674=\"\",\"\",'Place DP tables'!A2674)","v":""}]
[{"$f":"IF('Place DP tables'!A2675=\"\",\"\",'Place DP tables'!A2675)","v":""}]
[{"$f":"IF('Place DP tables'!A2676=\"\",\"\",'Place DP tables'!A2676)","v":""}]
[{"$f":"IF('Place DP tables'!A2677=\"\",\"\",'Place DP tables'!A2677)","v":""}]
[{"$f":"IF('Place DP tables'!A2678=\"\",\"\",'Place DP tables'!A2678)","v":""}]
[{"$f":"IF('Place DP tables'!A2679=\"\",\"\",'Place DP tables'!A2679)","v":""}]
[{"$f":"IF('Place DP tables'!A2680=\"\",\"\",'Place DP tables'!A2680)","v":""}]
[{"$f":"IF('Place DP tables'!A2681=\"\",\"\",'Place DP tables'!A2681)","v":""}]
[{"$f":"IF('Place DP tables'!A2682=\"\",\"\",'Place DP tables'!A2682)","v":""}]
[{"$f":"IF('Place DP tables'!A2683=\"\",\"\",'Place DP tables'!A2683)","v":""}]
[{"$f":"IF('Place DP tables'!A2684=\"\",\"\",'Place DP tables'!A2684)","v":""}]
[{"$f":"IF('Place DP tables'!A2685=\"\",\"\",'Place DP tables'!A2685)","v":""}]
[{"$f":"IF('Place DP tables'!A2686=\"\",\"\",'Place DP tables'!A2686)","v":""}]
[{"$f":"IF('Place DP tables'!A2687=\"\",\"\",'Place DP tables'!A2687)","v":""}]
[{"$f":"IF('Place DP tables'!A2688=\"\",\"\",'Place DP tables'!A2688)","v":""}]
[{"$f":"IF('Place DP tables'!A2689=\"\",\"\",'Place DP tables'!A2689)","v":""}]
[{"$f":"IF('Place DP tables'!A2690=\"\",\"\",'Place DP tables'!A2690)","v":""}]
[{"$f":"IF('Place DP tables'!A2691=\"\",\"\",'Place DP tables'!A2691)","v":""}]
[{"$f":"IF('Place DP tables'!A2692=\"\",\"\",'Place DP tables'!A2692)","v":""}]
[{"$f":"IF('Place DP tables'!A2693=\"\",\"\",'Place DP tables'!A2693)","v":""}]
[{"$f":"IF('Place DP tables'!A2694=\"\",\"\",'Place DP tables'!A2694)","v":""}]
[{"$f":"IF('Place DP tables'!A2695=\"\",\"\",'Place DP tables'!A2695)","v":""}]
[{"$f":"IF('Place DP tables'!A2696=\"\",\"\",'Place DP tables'!A2696)","v":""}]
[{"$f":"IF('Place DP tables'!A2697=\"\",\"\",'Place DP tables'!A2697)","v":""}]
[{"$f":"IF('Place DP tables'!A2698=\"\",\"\",'Place DP tables'!A2698)","v":""}]
[{"$f":"IF('Place DP tables'!A2699=\"\",\"\",'Place DP tables'!A2699)","v":""}]
[{"$f":"IF('Place DP tables'!A2700=\"\",\"\",'Place DP tables'!A2700)","v":""}]
[{"$f":"IF('Place DP tables'!A2701=\"\",\"\",'Place DP tables'!A2701)","v":""}]
[{"$f":"IF('Place DP tables'!A2702=\"\",\"\",'Place DP tables'!A2702)","v":""}]
[{"$f":"IF('Place DP tables'!A2703=\"\",\"\",'Place DP tables'!A2703)","v":""}]
[{"$f":"IF('Place DP tables'!A2704=\"\",\"\",'Place DP tables'!A2704)","v":""}]
[{"$f":"IF('Place DP tables'!A2705=\"\",\"\",'Place DP tables'!A2705)","v":""}]
[{"$f":"IF('Place DP tables'!A2706=\"\",\"\",'Place DP tables'!A2706)","v":""}]
[{"$f":"IF('Place DP tables'!A2707=\"\",\"\",'Place DP tables'!A2707)","v":""}]
[{"$f":"IF('Place DP tables'!A2708=\"\",\"\",'Place DP tables'!A2708)","v":""}]
[{"$f":"IF('Place DP tables'!A2709=\"\",\"\",'Place DP tables'!A2709)","v":""}]
[{"$f":"IF('Place DP tables'!A2710=\"\",\"\",'Place DP tables'!A2710)","v":""}]
[{"$f":"IF('Place DP tables'!A2711=\"\",\"\",'Place DP tables'!A2711)","v":""}]
[{"$f":"IF('Place DP tables'!A2712=\"\",\"\",'Place DP tables'!A2712)","v":""}]
[{"$f":"IF('Place DP tables'!A2713=\"\",\"\",'Place DP tables'!A2713)","v":""}]
[{"$f":"IF('Place DP tables'!A2714=\"\",\"\",'Place DP tables'!A2714)","v":""}]
[{"$f":"IF('Place DP tables'!A2715=\"\",\"\",'Place DP tables'!A2715)","v":""}]
[{"$f":"IF('Place DP tables'!A2716=\"\",\"\",'Place DP tables'!A2716)","v":""}]
[{"$f":"IF('Place DP tables'!A2717=\"\",\"\",'Place DP tables'!A2717)","v":""}]
[{"$f":"IF('Place DP tables'!A2718=\"\",\"\",'Place DP tables'!A2718)","v":""}]
[{"$f":"IF('Place DP tables'!A2719=\"\",\"\",'Place DP tables'!A2719)","v":""}]
[{"$f":"IF('Place DP tables'!A2720=\"\",\"\",'Place DP tables'!A2720)","v":""}]
[{"$f":"IF('Place DP tables'!A2721=\"\",\"\",'Place DP tables'!A2721)","v":""}]
[{"$f":"IF('Place DP tables'!A2722=\"\",\"\",'Place DP tables'!A2722)","v":""}]
[{"$f":"IF('Place DP tables'!A2723=\"\",\"\",'Place DP tables'!A2723)","v":""}]
[{"$f":"IF('Place DP tables'!A2724=\"\",\"\",'Place DP tables'!A2724)","v":""}]
[{"$f":"IF('Place DP tables'!A2725=\"\",\"\",'Place DP tables'!A2725)","v":""}]
[{"$f":"IF('Place DP tables'!A2726=\"\",\"\",'Place DP tables'!A2726)","v":""}]
[{"$f":"IF('Place DP tables'!A2727=\"\",\"\",'Place DP tables'!A2727)","v":""}]
[{"$f":"IF('Place DP tables'!A2728=\"\",\"\",'Place DP tables'!A2728)","v":""}]
[{"$f":"IF('Place DP tables'!A2729=\"\",\"\",'Place DP tables'!A2729)","v":""}]
[{"$f":"IF('Place DP tables'!A2730=\"\",\"\",'Place DP tables'!A2730)","v":""}]
[{"$f":"IF('Place DP tables'!A2731=\"\",\"\",'Place DP tables'!A2731)","v":""}]
[{"$f":"IF('Place DP tables'!A2732=\"\",\"\",'Place DP tables'!A2732)","v":""}]
[{"$f":"IF('Place DP tables'!A2733=\"\",\"\",'Place DP tables'!A2733)","v":""}]
[{"$f":"IF('Place DP tables'!A2734=\"\",\"\",'Place DP tables'!A2734)","v":""}]
[{"$f":"IF('Place DP tables'!A2735=\"\",\"\",'Place DP tables'!A2735)","v":""}]
[{"$f":"IF('Place DP tables'!A2736=\"\",\"\",'Place DP tables'!A2736)","v":""}]
[{"$f":"IF('Place DP tables'!A2737=\"\",\"\",'Place DP tables'!A2737)","v":""}]
[{"$f":"IF('Place DP tables'!A2738=\"\",\"\",'Place DP tables'!A2738)","v":""}]
[{"$f":"IF('Place DP tables'!A2739=\"\",\"\",'Place DP tables'!A2739)","v":""}]
[{"$f":"IF('Place DP tables'!A2740=\"\",\"\",'Place DP tables'!A2740)","v":""}]
[{"$f":"IF('Place DP tables'!A2741=\"\",\"\",'Place DP tables'!A2741)","v":""}]
[{"$f":"IF('Place DP tables'!A2742=\"\",\"\",'Place DP tables'!A2742)","v":""}]
[{"$f":"IF('Place DP tables'!A2743=\"\",\"\",'Place DP tables'!A2743)","v":""}]
[{"$f":"IF('Place DP tables'!A2744=\"\",\"\",'Place DP tables'!A2744)","v":""}]
[{"$f":"IF('Place DP tables'!A2745=\"\",\"\",'Place DP tables'!A2745)","v":""}]
[{"$f":"IF('Place DP tables'!A2746=\"\",\"\",'Place DP tables'!A2746)","v":""}]
[{"$f":"IF('Place DP tables'!A2747=\"\",\"\",'Place DP tables'!A2747)","v":""}]
[{"$f":"IF('Place DP tables'!A2748=\"\",\"\",'Place DP tables'!A2748)","v":""}]
[{"$f":"IF('Place DP tables'!A2749=\"\",\"\",'Place DP tables'!A2749)","v":""}]
[{"$f":"IF('Place DP tables'!A2750=\"\",\"\",'Place DP tables'!A2750)","v":""}]
[{"$f":"IF('Place DP tables'!A2751=\"\",\"\",'Place DP tables'!A2751)","v":""}]
[{"$f":"IF('Place DP tables'!A2752=\"\",\"\",'Place DP tables'!A2752)","v":""}]
[{"$f":"IF('Place DP tables'!A2753=\"\",\"\",'Place DP tables'!A2753)","v":""}]
[{"$f":"IF('Place DP tables'!A2754=\"\",\"\",'Place DP tables'!A2754)","v":""}]
[{"$f":"IF('Place DP tables'!A2755=\"\",\"\",'Place DP tables'!A2755)","v":""}]
[{"$f":"IF('Place DP tables'!A2756=\"\",\"\",'Place DP tables'!A2756)","v":""}]
[{"$f":"IF('Place DP tables'!A2757=\"\",\"\",'Place DP tables'!A2757)","v":""}]
[{"$f":"IF('Place DP tables'!A2758=\"\",\"\",'Place DP tables'!A2758)","v":""}]
[{"$f":"IF('Place DP tables'!A2759=\"\",\"\",'Place DP tables'!A2759)","v":""}]
[{"$f":"IF('Place DP tables'!A2760=\"\",\"\",'Place DP tables'!A2760)","v":""}]
[{"$f":"IF('Place DP tables'!A2761=\"\",\"\",'Place DP tables'!A2761)","v":""}]
[{"$f":"IF('Place DP tables'!A2762=\"\",\"\",'Place DP tables'!A2762)","v":""}]
[{"$f":"IF('Place DP tables'!A2763=\"\",\"\",'Place DP tables'!A2763)","v":""}]
[{"$f":"IF('Place DP tables'!A2764=\"\",\"\",'Place DP tables'!A2764)","v":""}]
[{"$f":"IF('Place DP tables'!A2765=\"\",\"\",'Place DP tables'!A2765)","v":""}]
[{"$f":"IF('Place DP tables'!A2766=\"\",\"\",'Place DP tables'!A2766)","v":""}]
[{"$f":"IF('Place DP tables'!A2767=\"\",\"\",'Place DP tables'!A2767)","v":""}]
[{"$f":"IF('Place DP tables'!A2768=\"\",\"\",'Place DP tables'!A2768)","v":""}]
[{"$f":"IF('Place DP tables'!A2769=\"\",\"\",'Place DP tables'!A2769)","v":""}]
[{"$f":"IF('Place DP tables'!A2770=\"\",\"\",'Place DP tables'!A2770)","v":""}]
[{"$f":"IF('Place DP tables'!A2771=\"\",\"\",'Place DP tables'!A2771)","v":""}]
[{"$f":"IF('Place DP tables'!A2772=\"\",\"\",'Place DP tables'!A2772)","v":""}]
[{"$f":"IF('Place DP tables'!A2773=\"\",\"\",'Place DP tables'!A2773)","v":""}]
[{"$f":"IF('Place DP tables'!A2774=\"\",\"\",'Place DP tables'!A2774)","v":""}]
[{"$f":"IF('Place DP tables'!A2775=\"\",\"\",'Place DP tables'!A2775)","v":""}]
[{"$f":"IF('Place DP tables'!A2776=\"\",\"\",'Place DP tables'!A2776)","v":""}]
[{"$f":"IF('Place DP tables'!A2777=\"\",\"\",'Place DP tables'!A2777)","v":""}]
[{"$f":"IF('Place DP tables'!A2778=\"\",\"\",'Place DP tables'!A2778)","v":""}]
[{"$f":"IF('Place DP tables'!A2779=\"\",\"\",'Place DP tables'!A2779)","v":""}]
[{"$f":"IF('Place DP tables'!A2780=\"\",\"\",'Place DP tables'!A2780)","v":""}]
[{"$f":"IF('Place DP tables'!A2781=\"\",\"\",'Place DP tables'!A2781)","v":""}]
[{"$f":"IF('Place DP tables'!A2782=\"\",\"\",'Place DP tables'!A2782)","v":""}]
[{"$f":"IF('Place DP tables'!A2783=\"\",\"\",'Place DP tables'!A2783)","v":""}]
[{"$f":"IF('Place DP tables'!A2784=\"\",\"\",'Place DP tables'!A2784)","v":""}]
[{"$f":"IF('Place DP tables'!A2785=\"\",\"\",'Place DP tables'!A2785)","v":""}]
[{"$f":"IF('Place DP tables'!A2786=\"\",\"\",'Place DP tables'!A2786)","v":""}]
[{"$f":"IF('Place DP tables'!A2787=\"\",\"\",'Place DP tables'!A2787)","v":""}]
[{"$f":"IF('Place DP tables'!A2788=\"\",\"\",'Place DP tables'!A2788)","v":""}]
[{"$f":"IF('Place DP tables'!A2789=\"\",\"\",'Place DP tables'!A2789)","v":""}]
[{"$f":"IF('Place DP tables'!A2790=\"\",\"\",'Place DP tables'!A2790)","v":""}]
[{"$f":"IF('Place DP tables'!A2791=\"\",\"\",'Place DP tables'!A2791)","v":""}]
[{"$f":"IF('Place DP tables'!A2792=\"\",\"\",'Place DP tables'!A2792)","v":""}]
[{"$f":"IF('Place DP tables'!A2793=\"\",\"\",'Place DP tables'!A2793)","v":""}]
[{"$f":"IF('Place DP tables'!A2794=\"\",\"\",'Place DP tables'!A2794)","v":""}]
[{"$f":"IF('Place DP tables'!A2795=\"\",\"\",'Place DP tables'!A2795)","v":""}]
[{"$f":"IF('Place DP tables'!A2796=\"\",\"\",'Place DP tables'!A2796)","v":""}]
[{"$f":"IF('Place DP tables'!A2797=\"\",\"\",'Place DP tables'!A2797)","v":""}]
[{"$f":"IF('Place DP tables'!A2798=\"\",\"\",'Place DP tables'!A2798)","v":""}]
[{"$f":"IF('Place DP tables'!A2799=\"\",\"\",'Place DP tables'!A2799)","v":""}]
[{"$f":"IF('Place DP tables'!A2800=\"\",\"\",'Place DP tables'!A2800)","v":""}]
[{"$f":"IF('Place DP tables'!A2801=\"\",\"\",'Place DP tables'!A2801)","v":""}]
[{"$f":"IF('Place DP tables'!A2802=\"\",\"\",'Place DP tables'!A2802)","v":""}]
[{"$f":"IF('Place DP tables'!A2803=\"\",\"\",'Place DP tables'!A2803)","v":""}]
[{"$f":"IF('Place DP tables'!A2804=\"\",\"\",'Place DP tables'!A2804)","v":""}]
[{"$f":"IF('Place DP tables'!A2805=\"\",\"\",'Place DP tables'!A2805)","v":""}]
[{"$f":"IF('Place DP tables'!A2806=\"\",\"\",'Place DP tables'!A2806)","v":""}]
[{"$f":"IF('Place DP tables'!A2807=\"\",\"\",'Place DP tables'!A2807)","v":""}]
[{"$f":"IF('Place DP tables'!A2808=\"\",\"\",'Place DP tables'!A2808)","v":""}]
[{"$f":"IF('Place DP tables'!A2809=\"\",\"\",'Place DP tables'!A2809)","v":""}]
[{"$f":"IF('Place DP tables'!A2810=\"\",\"\",'Place DP tables'!A2810)","v":""}]
[{"$f":"IF('Place DP tables'!A2811=\"\",\"\",'Place DP tables'!A2811)","v":""}]
[{"$f":"IF('Place DP tables'!A2812=\"\",\"\",'Place DP tables'!A2812)","v":""}]
[{"$f":"IF('Place DP tables'!A2813=\"\",\"\",'Place DP tables'!A2813)","v":""}]
[{"$f":"IF('Place DP tables'!A2814=\"\",\"\",'Place DP tables'!A2814)","v":""}]
[{"$f":"IF('Place DP tables'!A2815=\"\",\"\",'Place DP tables'!A2815)","v":""}]
[{"$f":"IF('Place DP tables'!A2816=\"\",\"\",'Place DP tables'!A2816)","v":""}]
[{"$f":"IF('Place DP tables'!A2817=\"\",\"\",'Place DP tables'!A2817)","v":""}]
[{"$f":"IF('Place DP tables'!A2818=\"\",\"\",'Place DP tables'!A2818)","v":""}]
[{"$f":"IF('Place DP tables'!A2819=\"\",\"\",'Place DP tables'!A2819)","v":""}]
[{"$f":"IF('Place DP tables'!A2820=\"\",\"\",'Place DP tables'!A2820)","v":""}]
[{"$f":"IF('Place DP tables'!A2821=\"\",\"\",'Place DP tables'!A2821)","v":""}]
[{"$f":"IF('Place DP tables'!A2822=\"\",\"\",'Place DP tables'!A2822)","v":""}]
[{"$f":"IF('Place DP tables'!A2823=\"\",\"\",'Place DP tables'!A2823)","v":""}]
[{"$f":"IF('Place DP tables'!A2824=\"\",\"\",'Place DP tables'!A2824)","v":""}]
[{"$f":"IF('Place DP tables'!A2825=\"\",\"\",'Place DP tables'!A2825)","v":""}]
[{"$f":"IF('Place DP tables'!A2826=\"\",\"\",'Place DP tables'!A2826)","v":""}]
[{"$f":"IF('Place DP tables'!A2827=\"\",\"\",'Place DP tables'!A2827)","v":""}]
[{"$f":"IF('Place DP tables'!A2828=\"\",\"\",'Place DP tables'!A2828)","v":""}]
[{"$f":"IF('Place DP tables'!A2829=\"\",\"\",'Place DP tables'!A2829)","v":""}]
[{"$f":"IF('Place DP tables'!A2830=\"\",\"\",'Place DP tables'!A2830)","v":""}]
[{"$f":"IF('Place DP tables'!A2831=\"\",\"\",'Place DP tables'!A2831)","v":""}]
[{"$f":"IF('Place DP tables'!A2832=\"\",\"\",'Place DP tables'!A2832)","v":""}]
[{"$f":"IF('Place DP tables'!A2833=\"\",\"\",'Place DP tables'!A2833)","v":""}]
[{"$f":"IF('Place DP tables'!A2834=\"\",\"\",'Place DP tables'!A2834)","v":""}]
[{"$f":"IF('Place DP tables'!A2835=\"\",\"\",'Place DP tables'!A2835)","v":""}]
[{"$f":"IF('Place DP tables'!A2836=\"\",\"\",'Place DP tables'!A2836)","v":""}]
[{"$f":"IF('Place DP tables'!A2837=\"\",\"\",'Place DP tables'!A2837)","v":""}]
[{"$f":"IF('Place DP tables'!A2838=\"\",\"\",'Place DP tables'!A2838)","v":""}]
[{"$f":"IF('Place DP tables'!A2839=\"\",\"\",'Place DP tables'!A2839)","v":""}]
[{"$f":"IF('Place DP tables'!A2840=\"\",\"\",'Place DP tables'!A2840)","v":""}]
[{"$f":"IF('Place DP tables'!A2841=\"\",\"\",'Place DP tables'!A2841)","v":""}]
[{"$f":"IF('Place DP tables'!A2842=\"\",\"\",'Place DP tables'!A2842)","v":""}]
[{"$f":"IF('Place DP tables'!A2843=\"\",\"\",'Place DP tables'!A2843)","v":""}]
[{"$f":"IF('Place DP tables'!A2844=\"\",\"\",'Place DP tables'!A2844)","v":""}]
[{"$f":"IF('Place DP tables'!A2845=\"\",\"\",'Place DP tables'!A2845)","v":""}]
[{"$f":"IF('Place DP tables'!A2846=\"\",\"\",'Place DP tables'!A2846)","v":""}]
[{"$f":"IF('Place DP tables'!A2847=\"\",\"\",'Place DP tables'!A2847)","v":""}]
[{"$f":"IF('Place DP tables'!A2848=\"\",\"\",'Place DP tables'!A2848)","v":""}]
[{"$f":"IF('Place DP tables'!A2849=\"\",\"\",'Place DP tables'!A2849)","v":""}]
[{"$f":"IF('Place DP tables'!A2850=\"\",\"\",'Place DP tables'!A2850)","v":""}]
[{"$f":"IF('Place DP tables'!A2851=\"\",\"\",'Place DP tables'!A2851)","v":""}]
[{"$f":"IF('Place DP tables'!A2852=\"\",\"\",'Place DP tables'!A2852)","v":""}]
[{"$f":"IF('Place DP tables'!A2853=\"\",\"\",'Place DP tables'!A2853)","v":""}]
[{"$f":"IF('Place DP tables'!A2854=\"\",\"\",'Place DP tables'!A2854)","v":""}]
[{"$f":"IF('Place DP tables'!A2855=\"\",\"\",'Place DP tables'!A2855)","v":""}]
[{"$f":"IF('Place DP tables'!A2856=\"\",\"\",'Place DP tables'!A2856)","v":""}]
[{"$f":"IF('Place DP tables'!A2857=\"\",\"\",'Place DP tables'!A2857)","v":""}]
[{"$f":"IF('Place DP tables'!A2858=\"\",\"\",'Place DP tables'!A2858)","v":""}]
[{"$f":"IF('Place DP tables'!A2859=\"\",\"\",'Place DP tables'!A2859)","v":""}]
[{"$f":"IF('Place DP tables'!A2860=\"\",\"\",'Place DP tables'!A2860)","v":""}]
[{"$f":"IF('Place DP tables'!A2861=\"\",\"\",'Place DP tables'!A2861)","v":""}]
[{"$f":"IF('Place DP tables'!A2862=\"\",\"\",'Place DP tables'!A2862)","v":""}]
[{"$f":"IF('Place DP tables'!A2863=\"\",\"\",'Place DP tables'!A2863)","v":""}]
[{"$f":"IF('Place DP tables'!A2864=\"\",\"\",'Place DP tables'!A2864)","v":""}]
[{"$f":"IF('Place DP tables'!A2865=\"\",\"\",'Place DP tables'!A2865)","v":""}]
[{"$f":"IF('Place DP tables'!A2866=\"\",\"\",'Place DP tables'!A2866)","v":""}]
[{"$f":"IF('Place DP tables'!A2867=\"\",\"\",'Place DP tables'!A2867)","v":""}]
[{"$f":"IF('Place DP tables'!A2868=\"\",\"\",'Place DP tables'!A2868)","v":""}]
[{"$f":"IF('Place DP tables'!A2869=\"\",\"\",'Place DP tables'!A2869)","v":""}]
[{"$f":"IF('Place DP tables'!A2870=\"\",\"\",'Place DP tables'!A2870)","v":""}]
[{"$f":"IF('Place DP tables'!A2871=\"\",\"\",'Place DP tables'!A2871)","v":""}]
[{"$f":"IF('Place DP tables'!A2872=\"\",\"\",'Place DP tables'!A2872)","v":""}]
[{"$f":"IF('Place DP tables'!A2873=\"\",\"\",'Place DP tables'!A2873)","v":""}]
[{"$f":"IF('Place DP tables'!A2874=\"\",\"\",'Place DP tables'!A2874)","v":""}]
[{"$f":"IF('Place DP tables'!A2875=\"\",\"\",'Place DP tables'!A2875)","v":""}]
[{"$f":"IF('Place DP tables'!A2876=\"\",\"\",'Place DP tables'!A2876)","v":""}]
[{"$f":"IF('Place DP tables'!A2877=\"\",\"\",'Place DP tables'!A2877)","v":""}]
[{"$f":"IF('Place DP tables'!A2878=\"\",\"\",'Place DP tables'!A2878)","v":""}]
[{"$f":"IF('Place DP tables'!A2879=\"\",\"\",'Place DP tables'!A2879)","v":""}]
[{"$f":"IF('Place DP tables'!A2880=\"\",\"\",'Place DP tables'!A2880)","v":""}]
[{"$f":"IF('Place DP tables'!A2881=\"\",\"\",'Place DP tables'!A2881)","v":""}]
[{"$f":"IF('Place DP tables'!A2882=\"\",\"\",'Place DP tables'!A2882)","v":""}]
[{"$f":"IF('Place DP tables'!A2883=\"\",\"\",'Place DP tables'!A2883)","v":""}]
[{"$f":"IF('Place DP tables'!A2884=\"\",\"\",'Place DP tables'!A2884)","v":""}]
[{"$f":"IF('Place DP tables'!A2885=\"\",\"\",'Place DP tables'!A2885)","v":""}]
[{"$f":"IF('Place DP tables'!A2886=\"\",\"\",'Place DP tables'!A2886)","v":""}]
[{"$f":"IF('Place DP tables'!A2887=\"\",\"\",'Place DP tables'!A2887)","v":""}]
[{"$f":"IF('Place DP tables'!A2888=\"\",\"\",'Place DP tables'!A2888)","v":""}]
[{"$f":"IF('Place DP tables'!A2889=\"\",\"\",'Place DP tables'!A2889)","v":""}]
[{"$f":"IF('Place DP tables'!A2890=\"\",\"\",'Place DP tables'!A2890)","v":""}]
[{"$f":"IF('Place DP tables'!A2891=\"\",\"\",'Place DP tables'!A2891)","v":""}]
[{"$f":"IF('Place DP tables'!A2892=\"\",\"\",'Place DP tables'!A2892)","v":""}]
[{"$f":"IF('Place DP tables'!A2893=\"\",\"\",'Place DP tables'!A2893)","v":""}]
[{"$f":"IF('Place DP tables'!A2894=\"\",\"\",'Place DP tables'!A2894)","v":""}]
[{"$f":"IF('Place DP tables'!A2895=\"\",\"\",'Place DP tables'!A2895)","v":""}]
[{"$f":"IF('Place DP tables'!A2896=\"\",\"\",'Place DP tables'!A2896)","v":""}]
[{"$f":"IF('Place DP tables'!A2897=\"\",\"\",'Place DP tables'!A2897)","v":""}]
[{"$f":"IF('Place DP tables'!A2898=\"\",\"\",'Place DP tables'!A2898)","v":""}]
[{"$f":"IF('Place DP tables'!A2899=\"\",\"\",'Place DP tables'!A2899)","v":""}]
[{"$f":"IF('Place DP tables'!A2900=\"\",\"\",'Place DP tables'!A2900)","v":""}]
[{"$f":"IF('Place DP tables'!A2901=\"\",\"\",'Place DP tables'!A2901)","v":""}]
[{"$f":"IF('Place DP tables'!A2902=\"\",\"\",'Place DP tables'!A2902)","v":""}]
[{"$f":"IF('Place DP tables'!A2903=\"\",\"\",'Place DP tables'!A2903)","v":""}]
[{"$f":"IF('Place DP tables'!A2904=\"\",\"\",'Place DP tables'!A2904)","v":""}]
[{"$f":"IF('Place DP tables'!A2905=\"\",\"\",'Place DP tables'!A2905)","v":""}]
[{"$f":"IF('Place DP tables'!A2906=\"\",\"\",'Place DP tables'!A2906)","v":""}]
[{"$f":"IF('Place DP tables'!A2907=\"\",\"\",'Place DP tables'!A2907)","v":""}]
[{"$f":"IF('Place DP tables'!A2908=\"\",\"\",'Place DP tables'!A2908)","v":""}]
[{"$f":"IF('Place DP tables'!A2909=\"\",\"\",'Place DP tables'!A2909)","v":""}]
[{"$f":"IF('Place DP tables'!A2910=\"\",\"\",'Place DP tables'!A2910)","v":""}]
[{"$f":"IF('Place DP tables'!A2911=\"\",\"\",'Place DP tables'!A2911)","v":""}]
[{"$f":"IF('Place DP tables'!A2912=\"\",\"\",'Place DP tables'!A2912)","v":""}]
[{"$f":"IF('Place DP tables'!A2913=\"\",\"\",'Place DP tables'!A2913)","v":""}]
[{"$f":"IF('Place DP tables'!A2914=\"\",\"\",'Place DP tables'!A2914)","v":""}]
[{"$f":"IF('Place DP tables'!A2915=\"\",\"\",'Place DP tables'!A2915)","v":""}]
[{"$f":"IF('Place DP tables'!A2916=\"\",\"\",'Place DP tables'!A2916)","v":""}]
[{"$f":"IF('Place DP tables'!A2917=\"\",\"\",'Place DP tables'!A2917)","v":""}]
[{"$f":"IF('Place DP tables'!A2918=\"\",\"\",'Place DP tables'!A2918)","v":""}]
[{"$f":"IF('Place DP tables'!A2919=\"\",\"\",'Place DP tables'!A2919)","v":""}]
[{"$f":"IF('Place DP tables'!A2920=\"\",\"\",'Place DP tables'!A2920)","v":""}]
[{"$f":"IF('Place DP tables'!A2921=\"\",\"\",'Place DP tables'!A2921)","v":""}]
[{"$f":"IF('Place DP tables'!A2922=\"\",\"\",'Place DP tables'!A2922)","v":""}]
[{"$f":"IF('Place DP tables'!A2923=\"\",\"\",'Place DP tables'!A2923)","v":""}]
[{"$f":"IF('Place DP tables'!A2924=\"\",\"\",'Place DP tables'!A2924)","v":""}]
[{"$f":"IF('Place DP tables'!A2925=\"\",\"\",'Place DP tables'!A2925)","v":""}]
[{"$f":"IF('Place DP tables'!A2926=\"\",\"\",'Place DP tables'!A2926)","v":""}]
[{"$f":"IF('Place DP tables'!A2927=\"\",\"\",'Place DP tables'!A2927)","v":""}]
[{"$f":"IF('Place DP tables'!A2928=\"\",\"\",'Place DP tables'!A2928)","v":""}]
[{"$f":"IF('Place DP tables'!A2929=\"\",\"\",'Place DP tables'!A2929)","v":""}]
[{"$f":"IF('Place DP tables'!A2930=\"\",\"\",'Place DP tables'!A2930)","v":""}]
[{"$f":"IF('Place DP tables'!A2931=\"\",\"\",'Place DP tables'!A2931)","v":""}]
[{"$f":"IF('Place DP tables'!A2932=\"\",\"\",'Place DP tables'!A2932)","v":""}]
[{"$f":"IF('Place DP tables'!A2933=\"\",\"\",'Place DP tables'!A2933)","v":""}]
[{"$f":"IF('Place DP tables'!A2934=\"\",\"\",'Place DP tables'!A2934)","v":""}]
[{"$f":"IF('Place DP tables'!A2935=\"\",\"\",'Place DP tables'!A2935)","v":""}]
[{"$f":"IF('Place DP tables'!A2936=\"\",\"\",'Place DP tables'!A2936)","v":""}]
[{"$f":"IF('Place DP tables'!A2937=\"\",\"\",'Place DP tables'!A2937)","v":""}]
[{"$f":"IF('Place DP tables'!A2938=\"\",\"\",'Place DP tables'!A2938)","v":""}]
[{"$f":"IF('Place DP tables'!A2939=\"\",\"\",'Place DP tables'!A2939)","v":""}]
[{"$f":"IF('Place DP tables'!A2940=\"\",\"\",'Place DP tables'!A2940)","v":""}]
[{"$f":"IF('Place DP tables'!A2941=\"\",\"\",'Place DP tables'!A2941)","v":""}]
[{"$f":"IF('Place DP tables'!A2942=\"\",\"\",'Place DP tables'!A2942)","v":""}]
[{"$f":"IF('Place DP tables'!A2943=\"\",\"\",'Place DP tables'!A2943)","v":""}]
[{"$f":"IF('Place DP tables'!A2944=\"\",\"\",'Place DP tables'!A2944)","v":""}]
[{"$f":"IF('Place DP tables'!A2945=\"\",\"\",'Place DP tables'!A2945)","v":""}]
[{"$f":"IF('Place DP tables'!A2946=\"\",\"\",'Place DP tables'!A2946)","v":""}]
[{"$f":"IF('Place DP tables'!A2947=\"\",\"\",'Place DP tables'!A2947)","v":""}]
[{"$f":"IF('Place DP tables'!A2948=\"\",\"\",'Place DP tables'!A2948)","v":""}]
[{"$f":"IF('Place DP tables'!A2949=\"\",\"\",'Place DP tables'!A2949)","v":""}]
[{"$f":"IF('Place DP tables'!A2950=\"\",\"\",'Place DP tables'!A2950)","v":""}]
[{"$f":"IF('Place DP tables'!A2951=\"\",\"\",'Place DP tables'!A2951)","v":""}]
[{"$f":"IF('Place DP tables'!A2952=\"\",\"\",'Place DP tables'!A2952)","v":""}]
[{"$f":"IF('Place DP tables'!A2953=\"\",\"\",'Place DP tables'!A2953)","v":""}]
[{"$f":"IF('Place DP tables'!A2954=\"\",\"\",'Place DP tables'!A2954)","v":""}]
[{"$f":"IF('Place DP tables'!A2955=\"\",\"\",'Place DP tables'!A2955)","v":""}]
[{"$f":"IF('Place DP tables'!A2956=\"\",\"\",'Place DP tables'!A2956)","v":""}]
[{"$f":"IF('Place DP tables'!A2957=\"\",\"\",'Place DP tables'!A2957)","v":""}]
[{"$f":"IF('Place DP tables'!A2958=\"\",\"\",'Place DP tables'!A2958)","v":""}]
[{"$f":"IF('Place DP tables'!A2959=\"\",\"\",'Place DP tables'!A2959)","v":""}]
[{"$f":"IF('Place DP tables'!A2960=\"\",\"\",'Place DP tables'!A2960)","v":""}]
[{"$f":"IF('Place DP tables'!A2961=\"\",\"\",'Place DP tables'!A2961)","v":""}]
[{"$f":"IF('Place DP tables'!A2962=\"\",\"\",'Place DP tables'!A2962)","v":""}]
[{"$f":"IF('Place DP tables'!A2963=\"\",\"\",'Place DP tables'!A2963)","v":""}]
[{"$f":"IF('Place DP tables'!A2964=\"\",\"\",'Place DP tables'!A2964)","v":""}]
[{"$f":"IF('Place DP tables'!A2965=\"\",\"\",'Place DP tables'!A2965)","v":""}]
[{"$f":"IF('Place DP tables'!A2966=\"\",\"\",'Place DP tables'!A2966)","v":""}]
[{"$f":"IF('Place DP tables'!A2967=\"\",\"\",'Place DP tables'!A2967)","v":""}]
[{"$f":"IF('Place DP tables'!A2968=\"\",\"\",'Place DP tables'!A2968)","v":""}]
[{"$f":"IF('Place DP tables'!A2969=\"\",\"\",'Place DP tables'!A2969)","v":""}]
[{"$f":"IF('Place DP tables'!A2970=\"\",\"\",'Place DP tables'!A2970)","v":""}]
[{"$f":"IF('Place DP tables'!A2971=\"\",\"\",'Place DP tables'!A2971)","v":""}]
[{"$f":"IF('Place DP tables'!A2972=\"\",\"\",'Place DP tables'!A2972)","v":""}]
[{"$f":"IF('Place DP tables'!A2973=\"\",\"\",'Place DP tables'!A2973)","v":""}]
[{"$f":"IF('Place DP tables'!A2974=\"\",\"\",'Place DP tables'!A2974)","v":""}]
[{"$f":"IF('Place DP tables'!A2975=\"\",\"\",'Place DP tables'!A2975)","v":""}]
[{"$f":"IF('Place DP tables'!A2976=\"\",\"\",'Place DP tables'!A2976)","v":""}]
[{"$f":"IF('Place DP tables'!A2977=\"\",\"\",'Place DP tables'!A2977)","v":""}]
[{"$f":"IF('Place DP tables'!A2978=\"\",\"\",'Place DP tables'!A2978)","v":""}]
[{"$f":"IF('Place DP tables'!A2979=\"\",\"\",'Place DP tables'!A2979)","v":""}]
[{"$f":"IF('Place DP tables'!A2980=\"\",\"\",'Place DP tables'!A2980)","v":""}]
[{"$f":"IF('Place DP tables'!A2981=\"\",\"\",'Place DP tables'!A2981)","v":""}]
[{"$f":"IF('Place DP tables'!A2982=\"\",\"\",'Place DP tables'!A2982)","v":""}]
[{"$f":"IF('Place DP tables'!A2983=\"\",\"\",'Place DP tables'!A2983)","v":""}]
[{"$f":"IF('Place DP tables'!A2984=\"\",\"\",'Place DP tables'!A2984)","v":""}]
[{"$f":"IF('Place DP tables'!A2985=\"\",\"\",'Place DP tables'!A2985)","v":""}]
[{"$f":"IF('Place DP tables'!A2986=\"\",\"\",'Place DP tables'!A2986)","v":""}]
[{"$f":"IF('Place DP tables'!A2987=\"\",\"\",'Place DP tables'!A2987)","v":""}]
[{"$f":"IF('Place DP tables'!A2988=\"\",\"\",'Place DP tables'!A2988)","v":""}]
[{"$f":"IF('Place DP tables'!A2989=\"\",\"\",'Place DP tables'!A2989)","v":""}]
[{"$f":"IF('Place DP tables'!A2990=\"\",\"\",'Place DP tables'!A2990)","v":""}]
[{"$f":"IF('Place DP tables'!A2991=\"\",\"\",'Place DP tables'!A2991)","v":""}]
[{"$f":"IF('Place DP tables'!A2992=\"\",\"\",'Place DP tables'!A2992)","v":""}]
[{"$f":"IF('Place DP tables'!A2993=\"\",\"\",'Place DP tables'!A2993)","v":""}]
[{"$f":"IF('Place DP tables'!A2994=\"\",\"\",'Place DP tables'!A2994)","v":""}]
[{"$f":"IF('Place DP tables'!A2995=\"\",\"\",'Place DP tables'!A2995)","v":""}]
[{"$f":"IF('Place DP tables'!A2996=\"\",\"\",'Place DP tables'!A2996)","v":""}]
[{"$f":"IF('Place DP tables'!A2997=\"\",\"\",'Place DP tables'!A2997)","v":""}]
[{"$f":"IF('Place DP tables'!A2998=\"\",\"\",'Place DP tables'!A2998)","v":""}]
[{"$f":"IF('Place DP tables'!A2999=\"\",\"\",'Place DP tables'!A2999)","v":""}]
[{"$f":"IF('Place DP tables'!A3000=\"\",\"\",'Place DP tables'!A3000)","v":""}]
[{"$f":"IF('Place DP tables'!A3001=\"\",\"\",'Place DP tables'!A3001)","v":""}]
[{"$f":"IF('Place DP tables'!A3002=\"\",\"\",'Place DP tables'!A3002)","v":""}]
[{"$f":"IF('Place DP tables'!A3003=\"\",\"\",'Place DP tables'!A3003)","v":""}]
[{"$f":"IF('Place DP tables'!A3004=\"\",\"\",'Place DP tables'!A3004)","v":""}]
[{"$f":"IF('Place DP tables'!A3005=\"\",\"\",'Place DP tables'!A3005)","v":""}]
[{"$f":"IF('Place DP tables'!A3006=\"\",\"\",'Place DP tables'!A3006)","v":""}]
[{"$f":"IF('Place DP tables'!A3007=\"\",\"\",'Place DP tables'!A3007)","v":""}]
[{"$f":"IF('Place DP tables'!A3008=\"\",\"\",'Place DP tables'!A3008)","v":""}]
[{"$f":"IF('Place DP tables'!A3009=\"\",\"\",'Place DP tables'!A3009)","v":""}]
[{"$f":"IF('Place DP tables'!A3010=\"\",\"\",'Place DP tables'!A3010)","v":""}]
[{"$f":"IF('Place DP tables'!A3011=\"\",\"\",'Place DP tables'!A3011)","v":""}]
[{"$f":"IF('Place DP tables'!A3012=\"\",\"\",'Place DP tables'!A3012)","v":""}]
[{"$f":"IF('Place DP tables'!A3013=\"\",\"\",'Place DP tables'!A3013)","v":""}]
[{"$f":"IF('Place DP tables'!A3014=\"\",\"\",'Place DP tables'!A3014)","v":""}]
[{"$f":"IF('Place DP tables'!A3015=\"\",\"\",'Place DP tables'!A3015)","v":""}]
[{"$f":"IF('Place DP tables'!A3016=\"\",\"\",'Place DP tables'!A3016)","v":""}]
[{"$f":"IF('Place DP tables'!A3017=\"\",\"\",'Place DP tables'!A3017)","v":""}]
[{"$f":"IF('Place DP tables'!A3018=\"\",\"\",'Place DP tables'!A3018)","v":""}]
[{"$f":"IF('Place DP tables'!A3019=\"\",\"\",'Place DP tables'!A3019)","v":""}]
[{"$f":"IF('Place DP tables'!A3020=\"\",\"\",'Place DP tables'!A3020)","v":""}]
[{"$f":"IF('Place DP tables'!A3021=\"\",\"\",'Place DP tables'!A3021)","v":""}]
[{"$f":"IF('Place DP tables'!A3022=\"\",\"\",'Place DP tables'!A3022)","v":""}]
[{"$f":"IF('Place DP tables'!A3023=\"\",\"\",'Place DP tables'!A3023)","v":""}]
[{"$f":"IF('Place DP tables'!A3024=\"\",\"\",'Place DP tables'!A3024)","v":""}]
[{"$f":"IF('Place DP tables'!A3025=\"\",\"\",'Place DP tables'!A3025)","v":""}]
[{"$f":"IF('Place DP tables'!A3026=\"\",\"\",'Place DP tables'!A3026)","v":""}]
[{"$f":"IF('Place DP tables'!A3027=\"\",\"\",'Place DP tables'!A3027)","v":""}]
[{"$f":"IF('Place DP tables'!A3028=\"\",\"\",'Place DP tables'!A3028)","v":""}]
[{"$f":"IF('Place DP tables'!A3029=\"\",\"\",'Place DP tables'!A3029)","v":""}]
[{"$f":"IF('Place DP tables'!A3030=\"\",\"\",'Place DP tables'!A3030)","v":""}]
[{"$f":"IF('Place DP tables'!A3031=\"\",\"\",'Place DP tables'!A3031)","v":""}]
[{"$f":"IF('Place DP tables'!A3032=\"\",\"\",'Place DP tables'!A3032)","v":""}]
[{"$f":"IF('Place DP tables'!A3033=\"\",\"\",'Place DP tables'!A3033)","v":""}]
[{"$f":"IF('Place DP tables'!A3034=\"\",\"\",'Place DP tables'!A3034)","v":""}]
[{"$f":"IF('Place DP tables'!A3035=\"\",\"\",'Place DP tables'!A3035)","v":""}]
[{"$f":"IF('Place DP tables'!A3036=\"\",\"\",'Place DP tables'!A3036)","v":""}]
[{"$f":"IF('Place DP tables'!A3037=\"\",\"\",'Place DP tables'!A3037)","v":""}]
[{"$f":"IF('Place DP tables'!A3038=\"\",\"\",'Place DP tables'!A3038)","v":""}]
[{"$f":"IF('Place DP tables'!A3039=\"\",\"\",'Place DP tables'!A3039)","v":""}]
[{"$f":"IF('Place DP tables'!A3040=\"\",\"\",'Place DP tables'!A3040)","v":""}]
[{"$f":"IF('Place DP tables'!A3041=\"\",\"\",'Place DP tables'!A3041)","v":""}]
[{"$f":"IF('Place DP tables'!A3042=\"\",\"\",'Place DP tables'!A3042)","v":""}]
[{"$f":"IF('Place DP tables'!A3043=\"\",\"\",'Place DP tables'!A3043)","v":""}]
[{"$f":"IF('Place DP tables'!A3044=\"\",\"\",'Place DP tables'!A3044)","v":""}]
[{"$f":"IF('Place DP tables'!A3045=\"\",\"\",'Place DP tables'!A3045)","v":""}]
[{"$f":"IF('Place DP tables'!A3046=\"\",\"\",'Place DP tables'!A3046)","v":""}]
[{"$f":"IF('Place DP tables'!A3047=\"\",\"\",'Place DP tables'!A3047)","v":""}]
[{"$f":"IF('Place DP tables'!A3048=\"\",\"\",'Place DP tables'!A3048)","v":""}]
[{"$f":"IF('Place DP tables'!A3049=\"\",\"\",'Place DP tables'!A3049)","v":""}]
[{"$f":"IF('Place DP tables'!A3050=\"\",\"\",'Place DP tables'!A3050)","v":""}]
[{"$f":"IF('Place DP tables'!A3051=\"\",\"\",'Place DP tables'!A3051)","v":""}]
[{"$f":"IF('Place DP tables'!A3052=\"\",\"\",'Place DP tables'!A3052)","v":""}]
[{"$f":"IF('Place DP tables'!A3053=\"\",\"\",'Place DP tables'!A3053)","v":""}]
[{"$f":"IF('Place DP tables'!A3054=\"\",\"\",'Place DP tables'!A3054)","v":""}]
[{"$f":"IF('Place DP tables'!A3055=\"\",\"\",'Place DP tables'!A3055)","v":""}]
[{"$f":"IF('Place DP tables'!A3056=\"\",\"\",'Place DP tables'!A3056)","v":""}]
[{"$f":"IF('Place DP tables'!A3057=\"\",\"\",'Place DP tables'!A3057)","v":""}]
[{"$f":"IF('Place DP tables'!A3058=\"\",\"\",'Place DP tables'!A3058)","v":""}]
[{"$f":"IF('Place DP tables'!A3059=\"\",\"\",'Place DP tables'!A3059)","v":""}]
[{"$f":"IF('Place DP tables'!A3060=\"\",\"\",'Place DP tables'!A3060)","v":""}]
[{"$f":"IF('Place DP tables'!A3061=\"\",\"\",'Place DP tables'!A3061)","v":""}]
[{"$f":"IF('Place DP tables'!A3062=\"\",\"\",'Place DP tables'!A3062)","v":""}]
[{"$f":"IF('Place DP tables'!A3063=\"\",\"\",'Place DP tables'!A3063)","v":""}]
[{"$f":"IF('Place DP tables'!A3064=\"\",\"\",'Place DP tables'!A3064)","v":""}]
[{"$f":"IF('Place DP tables'!A3065=\"\",\"\",'Place DP tables'!A3065)","v":""}]
[{"$f":"IF('Place DP tables'!A3066=\"\",\"\",'Place DP tables'!A3066)","v":""}]
[{"$f":"IF('Place DP tables'!A3067=\"\",\"\",'Place DP tables'!A3067)","v":""}]
[{"$f":"IF('Place DP tables'!A3068=\"\",\"\",'Place DP tables'!A3068)","v":""}]
[{"$f":"IF('Place DP tables'!A3069=\"\",\"\",'Place DP tables'!A3069)","v":""}]
[{"$f":"IF('Place DP tables'!A3070=\"\",\"\",'Place DP tables'!A3070)","v":""}]
[{"$f":"IF('Place DP tables'!A3071=\"\",\"\",'Place DP tables'!A3071)","v":""}]
[{"$f":"IF('Place DP tables'!A3072=\"\",\"\",'Place DP tables'!A3072)","v":""}]
[{"$f":"IF('Place DP tables'!A3073=\"\",\"\",'Place DP tables'!A3073)","v":""}]
[{"$f":"IF('Place DP tables'!A3074=\"\",\"\",'Place DP tables'!A3074)","v":""}]
[{"$f":"IF('Place DP tables'!A3075=\"\",\"\",'Place DP tables'!A3075)","v":""}]
[{"$f":"IF('Place DP tables'!A3076=\"\",\"\",'Place DP tables'!A3076)","v":""}]
[{"$f":"IF('Place DP tables'!A3077=\"\",\"\",'Place DP tables'!A3077)","v":""}]
[{"$f":"IF('Place DP tables'!A3078=\"\",\"\",'Place DP tables'!A3078)","v":""}]
[{"$f":"IF('Place DP tables'!A3079=\"\",\"\",'Place DP tables'!A3079)","v":""}]
[{"$f":"IF('Place DP tables'!A3080=\"\",\"\",'Place DP tables'!A3080)","v":""}]
[{"$f":"IF('Place DP tables'!A3081=\"\",\"\",'Place DP tables'!A3081)","v":""}]
[{"$f":"IF('Place DP tables'!A3082=\"\",\"\",'Place DP tables'!A3082)","v":""}]
[{"$f":"IF('Place DP tables'!A3083=\"\",\"\",'Place DP tables'!A3083)","v":""}]
[{"$f":"IF('Place DP tables'!A3084=\"\",\"\",'Place DP tables'!A3084)","v":""}]
[{"$f":"IF('Place DP tables'!A3085=\"\",\"\",'Place DP tables'!A3085)","v":""}]
[{"$f":"IF('Place DP tables'!A3086=\"\",\"\",'Place DP tables'!A3086)","v":""}]
[{"$f":"IF('Place DP tables'!A3087=\"\",\"\",'Place DP tables'!A3087)","v":""}]
[{"$f":"IF('Place DP tables'!A3088=\"\",\"\",'Place DP tables'!A3088)","v":""}]
[{"$f":"IF('Place DP tables'!A3089=\"\",\"\",'Place DP tables'!A3089)","v":""}]
[{"$f":"IF('Place DP tables'!A3090=\"\",\"\",'Place DP tables'!A3090)","v":""}]
[{"$f":"IF('Place DP tables'!A3091=\"\",\"\",'Place DP tables'!A3091)","v":""}]
[{"$f":"IF('Place DP tables'!A3092=\"\",\"\",'Place DP tables'!A3092)","v":""}]
[{"$f":"IF('Place DP tables'!A3093=\"\",\"\",'Place DP tables'!A3093)","v":""}]
[{"$f":"IF('Place DP tables'!A3094=\"\",\"\",'Place DP tables'!A3094)","v":""}]
[{"$f":"IF('Place DP tables'!A3095=\"\",\"\",'Place DP tables'!A3095)","v":""}]
[{"$f":"IF('Place DP tables'!A3096=\"\",\"\",'Place DP tables'!A3096)","v":""}]
[{"$f":"IF('Place DP tables'!A3097=\"\",\"\",'Place DP tables'!A3097)","v":""}]
[{"$f":"IF('Place DP tables'!A3098=\"\",\"\",'Place DP tables'!A3098)","v":""}]
[{"$f":"IF('Place DP tables'!A3099=\"\",\"\",'Place DP tables'!A3099)","v":""}]
[{"$f":"IF('Place DP tables'!A3100=\"\",\"\",'Place DP tables'!A3100)","v":""}]
[{"$f":"IF('Place DP tables'!A3101=\"\",\"\",'Place DP tables'!A3101)","v":""}]
[{"$f":"IF('Place DP tables'!A3102=\"\",\"\",'Place DP tables'!A3102)","v":""}]
[{"$f":"IF('Place DP tables'!A3103=\"\",\"\",'Place DP tables'!A3103)","v":""}]
[{"$f":"IF('Place DP tables'!A3104=\"\",\"\",'Place DP tables'!A3104)","v":""}]
[{"$f":"IF('Place DP tables'!A3105=\"\",\"\",'Place DP tables'!A3105)","v":""}]
[{"$f":"IF('Place DP tables'!A3106=\"\",\"\",'Place DP tables'!A3106)","v":""}]
[{"$f":"IF('Place DP tables'!A3107=\"\",\"\",'Place DP tables'!A3107)","v":""}]
[{"$f":"IF('Place DP tables'!A3108=\"\",\"\",'Place DP tables'!A3108)","v":""}]
[{"$f":"IF('Place DP tables'!A3109=\"\",\"\",'Place DP tables'!A3109)","v":""}]
[{"$f":"IF('Place DP tables'!A3110=\"\",\"\",'Place DP tables'!A3110)","v":""}]
[{"$f":"IF('Place DP tables'!A3111=\"\",\"\",'Place DP tables'!A3111)","v":""}]
[{"$f":"IF('Place DP tables'!A3112=\"\",\"\",'Place DP tables'!A3112)","v":""}]
[{"$f":"IF('Place DP tables'!A3113=\"\",\"\",'Place DP tables'!A3113)","v":""}]
[{"$f":"IF('Place DP tables'!A3114=\"\",\"\",'Place DP tables'!A3114)","v":""}]
[{"$f":"IF('Place DP tables'!A3115=\"\",\"\",'Place DP tables'!A3115)","v":""}]
[{"$f":"IF('Place DP tables'!A3116=\"\",\"\",'Place DP tables'!A3116)","v":""}]
[{"$f":"IF('Place DP tables'!A3117=\"\",\"\",'Place DP tables'!A3117)","v":""}]
[{"$f":"IF('Place DP tables'!A3118=\"\",\"\",'Place DP tables'!A3118)","v":""}]
[{"$f":"IF('Place DP tables'!A3119=\"\",\"\",'Place DP tables'!A3119)","v":""}]
[{"$f":"IF('Place DP tables'!A3120=\"\",\"\",'Place DP tables'!A3120)","v":""}]
[{"$f":"IF('Place DP tables'!A3121=\"\",\"\",'Place DP tables'!A3121)","v":""}]
[{"$f":"IF('Place DP tables'!A3122=\"\",\"\",'Place DP tables'!A3122)","v":""}]
[{"$f":"IF('Place DP tables'!A3123=\"\",\"\",'Place DP tables'!A3123)","v":""}]
[{"$f":"IF('Place DP tables'!A3124=\"\",\"\",'Place DP tables'!A3124)","v":""}]
[{"$f":"IF('Place DP tables'!A3125=\"\",\"\",'Place DP tables'!A3125)","v":""}]
[{"$f":"IF('Place DP tables'!A3126=\"\",\"\",'Place DP tables'!A3126)","v":""}]
[{"$f":"IF('Place DP tables'!A3127=\"\",\"\",'Place DP tables'!A3127)","v":""}]
[{"$f":"IF('Place DP tables'!A3128=\"\",\"\",'Place DP tables'!A3128)","v":""}]
[{"$f":"IF('Place DP tables'!A3129=\"\",\"\",'Place DP tables'!A3129)","v":""}]
[{"$f":"IF('Place DP tables'!A3130=\"\",\"\",'Place DP tables'!A3130)","v":""}]
[{"$f":"IF('Place DP tables'!A3131=\"\",\"\",'Place DP tables'!A3131)","v":""}]
[{"$f":"IF('Place DP tables'!A3132=\"\",\"\",'Place DP tables'!A3132)","v":""}]
[{"$f":"IF('Place DP tables'!A3133=\"\",\"\",'Place DP tables'!A3133)","v":""}]
[{"$f":"IF('Place DP tables'!A3134=\"\",\"\",'Place DP tables'!A3134)","v":""}]
[{"$f":"IF('Place DP tables'!A3135=\"\",\"\",'Place DP tables'!A3135)","v":""}]
[{"$f":"IF('Place DP tables'!A3136=\"\",\"\",'Place DP tables'!A3136)","v":""}]
[{"$f":"IF('Place DP tables'!A3137=\"\",\"\",'Place DP tables'!A3137)","v":""}]
[{"$f":"IF('Place DP tables'!A3138=\"\",\"\",'Place DP tables'!A3138)","v":""}]
[{"$f":"IF('Place DP tables'!A3139=\"\",\"\",'Place DP tables'!A3139)","v":""}]
[{"$f":"IF('Place DP tables'!A3140=\"\",\"\",'Place DP tables'!A3140)","v":""}]
[{"$f":"IF('Place DP tables'!A3141=\"\",\"\",'Place DP tables'!A3141)","v":""}]
[{"$f":"IF('Place DP tables'!A3142=\"\",\"\",'Place DP tables'!A3142)","v":""}]
[{"$f":"IF('Place DP tables'!A3143=\"\",\"\",'Place DP tables'!A3143)","v":""}]
[{"$f":"IF('Place DP tables'!A3144=\"\",\"\",'Place DP tables'!A3144)","v":""}]
[{"$f":"IF('Place DP tables'!A3145=\"\",\"\",'Place DP tables'!A3145)","v":""}]
[{"$f":"IF('Place DP tables'!A3146=\"\",\"\",'Place DP tables'!A3146)","v":""}]
[{"$f":"IF('Place DP tables'!A3147=\"\",\"\",'Place DP tables'!A3147)","v":""}]
[{"$f":"IF('Place DP tables'!A3148=\"\",\"\",'Place DP tables'!A3148)","v":""}]
[{"$f":"IF('Place DP tables'!A3149=\"\",\"\",'Place DP tables'!A3149)","v":""}]
[{"$f":"IF('Place DP tables'!A3150=\"\",\"\",'Place DP tables'!A3150)","v":""}]
[{"$f":"IF('Place DP tables'!A3151=\"\",\"\",'Place DP tables'!A3151)","v":""}]
[{"$f":"IF('Place DP tables'!A3152=\"\",\"\",'Place DP tables'!A3152)","v":""}]
[{"$f":"IF('Place DP tables'!A3153=\"\",\"\",'Place DP tables'!A3153)","v":""}]
[{"$f":"IF('Place DP tables'!A3154=\"\",\"\",'Place DP tables'!A3154)","v":""}]
[{"$f":"IF('Place DP tables'!A3155=\"\",\"\",'Place DP tables'!A3155)","v":""}]
[{"$f":"IF('Place DP tables'!A3156=\"\",\"\",'Place DP tables'!A3156)","v":""}]
[{"$f":"IF('Place DP tables'!A3157=\"\",\"\",'Place DP tables'!A3157)","v":""}]
[{"$f":"IF('Place DP tables'!A3158=\"\",\"\",'Place DP tables'!A3158)","v":""}]
[{"$f":"IF('Place DP tables'!A3159=\"\",\"\",'Place DP tables'!A3159)","v":""}]
[{"$f":"IF('Place DP tables'!A3160=\"\",\"\",'Place DP tables'!A3160)","v":""}]
[{"$f":"IF('Place DP tables'!A3161=\"\",\"\",'Place DP tables'!A3161)","v":""}]
[{"$f":"IF('Place DP tables'!A3162=\"\",\"\",'Place DP tables'!A3162)","v":""}]
[{"$f":"IF('Place DP tables'!A3163=\"\",\"\",'Place DP tables'!A3163)","v":""}]
[{"$f":"IF('Place DP tables'!A3164=\"\",\"\",'Place DP tables'!A3164)","v":""}]
[{"$f":"IF('Place DP tables'!A3165=\"\",\"\",'Place DP tables'!A3165)","v":""}]
[{"$f":"IF('Place DP tables'!A3166=\"\",\"\",'Place DP tables'!A3166)","v":""}]
[{"$f":"IF('Place DP tables'!A3167=\"\",\"\",'Place DP tables'!A3167)","v":""}]
[{"$f":"IF('Place DP tables'!A3168=\"\",\"\",'Place DP tables'!A3168)","v":""}]
[{"$f":"IF('Place DP tables'!A3169=\"\",\"\",'Place DP tables'!A3169)","v":""}]
[{"$f":"IF('Place DP tables'!A3170=\"\",\"\",'Place DP tables'!A3170)","v":""}]
[{"$f":"IF('Place DP tables'!A3171=\"\",\"\",'Place DP tables'!A3171)","v":""}]
[{"$f":"IF('Place DP tables'!A3172=\"\",\"\",'Place DP tables'!A3172)","v":""}]
[{"$f":"IF('Place DP tables'!A3173=\"\",\"\",'Place DP tables'!A3173)","v":""}]
[{"$f":"IF('Place DP tables'!A3174=\"\",\"\",'Place DP tables'!A3174)","v":""}]
[{"$f":"IF('Place DP tables'!A3175=\"\",\"\",'Place DP tables'!A3175)","v":""}]
[{"$f":"IF('Place DP tables'!A3176=\"\",\"\",'Place DP tables'!A3176)","v":""}]
[{"$f":"IF('Place DP tables'!A3177=\"\",\"\",'Place DP tables'!A3177)","v":""}]
[{"$f":"IF('Place DP tables'!A3178=\"\",\"\",'Place DP tables'!A3178)","v":""}]
[{"$f":"IF('Place DP tables'!A3179=\"\",\"\",'Place DP tables'!A3179)","v":""}]
[{"$f":"IF('Place DP tables'!A3180=\"\",\"\",'Place DP tables'!A3180)","v":""}]
[{"$f":"IF('Place DP tables'!A3181=\"\",\"\",'Place DP tables'!A3181)","v":""}]
[{"$f":"IF('Place DP tables'!A3182=\"\",\"\",'Place DP tables'!A3182)","v":""}]
[{"$f":"IF('Place DP tables'!A3183=\"\",\"\",'Place DP tables'!A3183)","v":""}]
[{"$f":"IF('Place DP tables'!A3184=\"\",\"\",'Place DP tables'!A3184)","v":""}]
[{"$f":"IF('Place DP tables'!A3185=\"\",\"\",'Place DP tables'!A3185)","v":""}]
[{"$f":"IF('Place DP tables'!A3186=\"\",\"\",'Place DP tables'!A3186)","v":""}]
[{"$f":"IF('Place DP tables'!A3187=\"\",\"\",'Place DP tables'!A3187)","v":""}]
[{"$f":"IF('Place DP tables'!A3188=\"\",\"\",'Place DP tables'!A3188)","v":""}]
[{"$f":"IF('Place DP tables'!A3189=\"\",\"\",'Place DP tables'!A3189)","v":""}]
[{"$f":"IF('Place DP tables'!A3190=\"\",\"\",'Place DP tables'!A3190)","v":""}]
[{"$f":"IF('Place DP tables'!A3191=\"\",\"\",'Place DP tables'!A3191)","v":""}]
[{"$f":"IF('Place DP tables'!A3192=\"\",\"\",'Place DP tables'!A3192)","v":""}]
[{"$f":"IF('Place DP tables'!A3193=\"\",\"\",'Place DP tables'!A3193)","v":""}]
[{"$f":"IF('Place DP tables'!A3194=\"\",\"\",'Place DP tables'!A3194)","v":""}]
[{"$f":"IF('Place DP tables'!A3195=\"\",\"\",'Place DP tables'!A3195)","v":""}]
[{"$f":"IF('Place DP tables'!A3196=\"\",\"\",'Place DP tables'!A3196)","v":""}]
[{"$f":"IF('Place DP tables'!A3197=\"\",\"\",'Place DP tables'!A3197)","v":""}]
[{"$f":"IF('Place DP tables'!A3198=\"\",\"\",'Place DP tables'!A3198)","v":""}]
[{"$f":"IF('Place DP tables'!A3199=\"\",\"\",'Place DP tables'!A3199)","v":""}]
[{"$f":"IF('Place DP tables'!A3200=\"\",\"\",'Place DP tables'!A3200)","v":""}]
[{"$f":"IF('Place DP tables'!A3201=\"\",\"\",'Place DP tables'!A3201)","v":""}]
[{"$f":"IF('Place DP tables'!A3202=\"\",\"\",'Place DP tables'!A3202)","v":""}]
[{"$f":"IF('Place DP tables'!A3203=\"\",\"\",'Place DP tables'!A3203)","v":""}]
[{"$f":"IF('Place DP tables'!A3204=\"\",\"\",'Place DP tables'!A3204)","v":""}]
[{"$f":"IF('Place DP tables'!A3205=\"\",\"\",'Place DP tables'!A3205)","v":""}]
[{"$f":"IF('Place DP tables'!A3206=\"\",\"\",'Place DP tables'!A3206)","v":""}]
[{"$f":"IF('Place DP tables'!A3207=\"\",\"\",'Place DP tables'!A3207)","v":""}]
[{"$f":"IF('Place DP tables'!A3208=\"\",\"\",'Place DP tables'!A3208)","v":""}]
[{"$f":"IF('Place DP tables'!A3209=\"\",\"\",'Place DP tables'!A3209)","v":""}]
[{"$f":"IF('Place DP tables'!A3210=\"\",\"\",'Place DP tables'!A3210)","v":""}]
[{"$f":"IF('Place DP tables'!A3211=\"\",\"\",'Place DP tables'!A3211)","v":""}]
[{"$f":"IF('Place DP tables'!A3212=\"\",\"\",'Place DP tables'!A3212)","v":""}]
[{"$f":"IF('Place DP tables'!A3213=\"\",\"\",'Place DP tables'!A3213)","v":""}]
[{"$f":"IF('Place DP tables'!A3214=\"\",\"\",'Place DP tables'!A3214)","v":""}]
[{"$f":"IF('Place DP tables'!A3215=\"\",\"\",'Place DP tables'!A3215)","v":""}]
[{"$f":"IF('Place DP tables'!A3216=\"\",\"\",'Place DP tables'!A3216)","v":""}]
[{"$f":"IF('Place DP tables'!A3217=\"\",\"\",'Place DP tables'!A3217)","v":""}]
[{"$f":"IF('Place DP tables'!A3218=\"\",\"\",'Place DP tables'!A3218)","v":""}]
[{"$f":"IF('Place DP tables'!A3219=\"\",\"\",'Place DP tables'!A3219)","v":""}]
[{"$f":"IF('Place DP tables'!A3220=\"\",\"\",'Place DP tables'!A3220)","v":""}]
[{"$f":"IF('Place DP tables'!A3221=\"\",\"\",'Place DP tables'!A3221)","v":""}]
[{"$f":"IF('Place DP tables'!A3222=\"\",\"\",'Place DP tables'!A3222)","v":""}]
[{"$f":"IF('Place DP tables'!A3223=\"\",\"\",'Place DP tables'!A3223)","v":""}]
[{"$f":"IF('Place DP tables'!A3224=\"\",\"\",'Place DP tables'!A3224)","v":""}]
[{"$f":"IF('Place DP tables'!A3225=\"\",\"\",'Place DP tables'!A3225)","v":""}]
[{"$f":"IF('Place DP tables'!A3226=\"\",\"\",'Place DP tables'!A3226)","v":""}]
[{"$f":"IF('Place DP tables'!A3227=\"\",\"\",'Place DP tables'!A3227)","v":""}]
[{"$f":"IF('Place DP tables'!A3228=\"\",\"\",'Place DP tables'!A3228)","v":""}]
[{"$f":"IF('Place DP tables'!A3229=\"\",\"\",'Place DP tables'!A3229)","v":""}]
[{"$f":"IF('Place DP tables'!A3230=\"\",\"\",'Place DP tables'!A3230)","v":""}]
[{"$f":"IF('Place DP tables'!A3231=\"\",\"\",'Place DP tables'!A3231)","v":""}]
[{"$f":"IF('Place DP tables'!A3232=\"\",\"\",'Place DP tables'!A3232)","v":""}]
[{"$f":"IF('Place DP tables'!A3233=\"\",\"\",'Place DP tables'!A3233)","v":""}]
[{"$f":"IF('Place DP tables'!A3234=\"\",\"\",'Place DP tables'!A3234)","v":""}]
[{"$f":"IF('Place DP tables'!A3235=\"\",\"\",'Place DP tables'!A3235)","v":""}]
[{"$f":"IF('Place DP tables'!A3236=\"\",\"\",'Place DP tables'!A3236)","v":""}]
[{"$f":"IF('Place DP tables'!A3237=\"\",\"\",'Place DP tables'!A3237)","v":""}]
[{"$f":"IF('Place DP tables'!A3238=\"\",\"\",'Place DP tables'!A3238)","v":""}]
[{"$f":"IF('Place DP tables'!A3239=\"\",\"\",'Place DP tables'!A3239)","v":""}]
[{"$f":"IF('Place DP tables'!A3240=\"\",\"\",'Place DP tables'!A3240)","v":""}]
[{"$f":"IF('Place DP tables'!A3241=\"\",\"\",'Place DP tables'!A3241)","v":""}]
[{"$f":"IF('Place DP tables'!A3242=\"\",\"\",'Place DP tables'!A3242)","v":""}]
[{"$f":"IF('Place DP tables'!A3243=\"\",\"\",'Place DP tables'!A3243)","v":""}]
[{"$f":"IF('Place DP tables'!A3244=\"\",\"\",'Place DP tables'!A3244)","v":""}]
[{"$f":"IF('Place DP tables'!A3245=\"\",\"\",'Place DP tables'!A3245)","v":""}]
[{"$f":"IF('Place DP tables'!A3246=\"\",\"\",'Place DP tables'!A3246)","v":""}]
[{"$f":"IF('Place DP tables'!A3247=\"\",\"\",'Place DP tables'!A3247)","v":""}]
[{"$f":"IF('Place DP tables'!A3248=\"\",\"\",'Place DP tables'!A3248)","v":""}]
[{"$f":"IF('Place DP tables'!A3249=\"\",\"\",'Place DP tables'!A3249)","v":""}]
[{"$f":"IF('Place DP tables'!A3250=\"\",\"\",'Place DP tables'!A3250)","v":""}]
[{"$f":"IF('Place DP tables'!A3251=\"\",\"\",'Place DP tables'!A3251)","v":""}]
[{"$f":"IF('Place DP tables'!A3252=\"\",\"\",'Place DP tables'!A3252)","v":""}]
[{"$f":"IF('Place DP tables'!A3253=\"\",\"\",'Place DP tables'!A3253)","v":""}]
[{"$f":"IF('Place DP tables'!A3254=\"\",\"\",'Place DP tables'!A3254)","v":""}]
[{"$f":"IF('Place DP tables'!A3255=\"\",\"\",'Place DP tables'!A3255)","v":""}]
[{"$f":"IF('Place DP tables'!A3256=\"\",\"\",'Place DP tables'!A3256)","v":""}]
[{"$f":"IF('Place DP tables'!A3257=\"\",\"\",'Place DP tables'!A3257)","v":""}]
[{"$f":"IF('Place DP tables'!A3258=\"\",\"\",'Place DP tables'!A3258)","v":""}]
[{"$f":"IF('Place DP tables'!A3259=\"\",\"\",'Place DP tables'!A3259)","v":""}]
[{"$f":"IF('Place DP tables'!A3260=\"\",\"\",'Place DP tables'!A3260)","v":""}]
[{"$f":"IF('Place DP tables'!A3261=\"\",\"\",'Place DP tables'!A3261)","v":""}]
[{"$f":"IF('Place DP tables'!A3262=\"\",\"\",'Place DP tables'!A3262)","v":""}]
[{"$f":"IF('Place DP tables'!A3263=\"\",\"\",'Place DP tables'!A3263)","v":""}]
[{"$f":"IF('Place DP tables'!A3264=\"\",\"\",'Place DP tables'!A3264)","v":""}]
[{"$f":"IF('Place DP tables'!A3265=\"\",\"\",'Place DP tables'!A3265)","v":""}]
[{"$f":"IF('Place DP tables'!A3266=\"\",\"\",'Place DP tables'!A3266)","v":""}]
[{"$f":"IF('Place DP tables'!A3267=\"\",\"\",'Place DP tables'!A3267)","v":""}]
[{"$f":"IF('Place DP tables'!A3268=\"\",\"\",'Place DP tables'!A3268)","v":""}]
[{"$f":"IF('Place DP tables'!A3269=\"\",\"\",'Place DP tables'!A3269)","v":""}]
[{"$f":"IF('Place DP tables'!A3270=\"\",\"\",'Place DP tables'!A3270)","v":""}]
[{"$f":"IF('Place DP tables'!A3271=\"\",\"\",'Place DP tables'!A3271)","v":""}]
[{"$f":"IF('Place DP tables'!A3272=\"\",\"\",'Place DP tables'!A3272)","v":""}]
[{"$f":"IF('Place DP tables'!A3273=\"\",\"\",'Place DP tables'!A3273)","v":""}]
[{"$f":"IF('Place DP tables'!A3274=\"\",\"\",'Place DP tables'!A3274)","v":""}]
[{"$f":"IF('Place DP tables'!A3275=\"\",\"\",'Place DP tables'!A3275)","v":""}]
[{"$f":"IF('Place DP tables'!A3276=\"\",\"\",'Place DP tables'!A3276)","v":""}]
[{"$f":"IF('Place DP tables'!A3277=\"\",\"\",'Place DP tables'!A3277)","v":""}]
[{"$f":"IF('Place DP tables'!A3278=\"\",\"\",'Place DP tables'!A3278)","v":""}]
[{"$f":"IF('Place DP tables'!A3279=\"\",\"\",'Place DP tables'!A3279)","v":""}]
[{"$f":"IF('Place DP tables'!A3280=\"\",\"\",'Place DP tables'!A3280)","v":""}]
[{"$f":"IF('Place DP tables'!A3281=\"\",\"\",'Place DP tables'!A3281)","v":""}]
[{"$f":"IF('Place DP tables'!A3282=\"\",\"\",'Place DP tables'!A3282)","v":""}]
[{"$f":"IF('Place DP tables'!A3283=\"\",\"\",'Place DP tables'!A3283)","v":""}]
[{"$f":"IF('Place DP tables'!A3284=\"\",\"\",'Place DP tables'!A3284)","v":""}]
[{"$f":"IF('Place DP tables'!A3285=\"\",\"\",'Place DP tables'!A3285)","v":""}]
[{"$f":"IF('Place DP tables'!A3286=\"\",\"\",'Place DP tables'!A3286)","v":""}]
[{"$f":"IF('Place DP tables'!A3287=\"\",\"\",'Place DP tables'!A3287)","v":""}]
[{"$f":"IF('Place DP tables'!A3288=\"\",\"\",'Place DP tables'!A3288)","v":""}]
[{"$f":"IF('Place DP tables'!A3289=\"\",\"\",'Place DP tables'!A3289)","v":""}]
[{"$f":"IF('Place DP tables'!A3290=\"\",\"\",'Place DP tables'!A3290)","v":""}]
[{"$f":"IF('Place DP tables'!A3291=\"\",\"\",'Place DP tables'!A3291)","v":""}]
[{"$f":"IF('Place DP tables'!A3292=\"\",\"\",'Place DP tables'!A3292)","v":""}]
[{"$f":"IF('Place DP tables'!A3293=\"\",\"\",'Place DP tables'!A3293)","v":""}]
[{"$f":"IF('Place DP tables'!A3294=\"\",\"\",'Place DP tables'!A3294)","v":""}]
[{"$f":"IF('Place DP tables'!A3295=\"\",\"\",'Place DP tables'!A3295)","v":""}]
[{"$f":"IF('Place DP tables'!A3296=\"\",\"\",'Place DP tables'!A3296)","v":""}]
[{"$f":"IF('Place DP tables'!A3297=\"\",\"\",'Place DP tables'!A3297)","v":""}]
[{"$f":"IF('Place DP tables'!A3298=\"\",\"\",'Place DP tables'!A3298)","v":""}]
[{"$f":"IF('Place DP tables'!A3299=\"\",\"\",'Place DP tables'!A3299)","v":""}]
[{"$f":"IF('Place DP tables'!A3300=\"\",\"\",'Place DP tables'!A3300)","v":""}]
[{"$f":"IF('Place DP tables'!A3301=\"\",\"\",'Place DP tables'!A3301)","v":""}]
[{"$f":"IF('Place DP tables'!A3302=\"\",\"\",'Place DP tables'!A3302)","v":""}]
[{"$f":"IF('Place DP tables'!A3303=\"\",\"\",'Place DP tables'!A3303)","v":""}]
[{"$f":"IF('Place DP tables'!A3304=\"\",\"\",'Place DP tables'!A3304)","v":""}]
[{"$f":"IF('Place DP tables'!A3305=\"\",\"\",'Place DP tables'!A3305)","v":""}]
[{"$f":"IF('Place DP tables'!A3306=\"\",\"\",'Place DP tables'!A3306)","v":""}]
[{"$f":"IF('Place DP tables'!A3307=\"\",\"\",'Place DP tables'!A3307)","v":""}]
[{"$f":"IF('Place DP tables'!A3308=\"\",\"\",'Place DP tables'!A3308)","v":""}]
[{"$f":"IF('Place DP tables'!A3309=\"\",\"\",'Place DP tables'!A3309)","v":""}]
[{"$f":"IF('Place DP tables'!A3310=\"\",\"\",'Place DP tables'!A3310)","v":""}]
[{"$f":"IF('Place DP tables'!A3311=\"\",\"\",'Place DP tables'!A3311)","v":""}]
[{"$f":"IF('Place DP tables'!A3312=\"\",\"\",'Place DP tables'!A3312)","v":""}]
[{"$f":"IF('Place DP tables'!A3313=\"\",\"\",'Place DP tables'!A3313)","v":""}]
[{"$f":"IF('Place DP tables'!A3314=\"\",\"\",'Place DP tables'!A3314)","v":""}]
[{"$f":"IF('Place DP tables'!A3315=\"\",\"\",'Place DP tables'!A3315)","v":""}]
[{"$f":"IF('Place DP tables'!A3316=\"\",\"\",'Place DP tables'!A3316)","v":""}]
[{"$f":"IF('Place DP tables'!A3317=\"\",\"\",'Place DP tables'!A3317)","v":""}]
[{"$f":"IF('Place DP tables'!A3318=\"\",\"\",'Place DP tables'!A3318)","v":""}]
[{"$f":"IF('Place DP tables'!A3319=\"\",\"\",'Place DP tables'!A3319)","v":""}]
[{"$f":"IF('Place DP tables'!A3320=\"\",\"\",'Place DP tables'!A3320)","v":""}]
[{"$f":"IF('Place DP tables'!A3321=\"\",\"\",'Place DP tables'!A3321)","v":""}]
[{"$f":"IF('Place DP tables'!A3322=\"\",\"\",'Place DP tables'!A3322)","v":""}]
[{"$f":"IF('Place DP tables'!A3323=\"\",\"\",'Place DP tables'!A3323)","v":""}]
[{"$f":"IF('Place DP tables'!A3324=\"\",\"\",'Place DP tables'!A3324)","v":""}]
[{"$f":"IF('Place DP tables'!A3325=\"\",\"\",'Place DP tables'!A3325)","v":""}]
[{"$f":"IF('Place DP tables'!A3326=\"\",\"\",'Place DP tables'!A3326)","v":""}]
[{"$f":"IF('Place DP tables'!A3327=\"\",\"\",'Place DP tables'!A3327)","v":""}]
[{"$f":"IF('Place DP tables'!A3328=\"\",\"\",'Place DP tables'!A3328)","v":""}]
[{"$f":"IF('Place DP tables'!A3329=\"\",\"\",'Place DP tables'!A3329)","v":""}]
[{"$f":"IF('Place DP tables'!A3330=\"\",\"\",'Place DP tables'!A3330)","v":""}]
[{"$f":"IF('Place DP tables'!A3331=\"\",\"\",'Place DP tables'!A3331)","v":""}]
[{"$f":"IF('Place DP tables'!A3332=\"\",\"\",'Place DP tables'!A3332)","v":""}]
[{"$f":"IF('Place DP tables'!A3333=\"\",\"\",'Place DP tables'!A3333)","v":""}]
[{"$f":"IF('Place DP tables'!A3334=\"\",\"\",'Place DP tables'!A3334)","v":""}]
[{"$f":"IF('Place DP tables'!A3335=\"\",\"\",'Place DP tables'!A3335)","v":""}]
[{"$f":"IF('Place DP tables'!A3336=\"\",\"\",'Place DP tables'!A3336)","v":""}]
[{"$f":"IF('Place DP tables'!A3337=\"\",\"\",'Place DP tables'!A3337)","v":""}]
[{"$f":"IF('Place DP tables'!A3338=\"\",\"\",'Place DP tables'!A3338)","v":""}]
[{"$f":"IF('Place DP tables'!A3339=\"\",\"\",'Place DP tables'!A3339)","v":""}]
[{"$f":"IF('Place DP tables'!A3340=\"\",\"\",'Place DP tables'!A3340)","v":""}]
[{"$f":"IF('Place DP tables'!A3341=\"\",\"\",'Place DP tables'!A3341)","v":""}]
[{"$f":"IF('Place DP tables'!A3342=\"\",\"\",'Place DP tables'!A3342)","v":""}]
[{"$f":"IF('Place DP tables'!A3343=\"\",\"\",'Place DP tables'!A3343)","v":""}]
[{"$f":"IF('Place DP tables'!A3344=\"\",\"\",'Place DP tables'!A3344)","v":""}]
[{"$f":"IF('Place DP tables'!A3345=\"\",\"\",'Place DP tables'!A3345)","v":""}]
[{"$f":"IF('Place DP tables'!A3346=\"\",\"\",'Place DP tables'!A3346)","v":""}]
[{"$f":"IF('Place DP tables'!A3347=\"\",\"\",'Place DP tables'!A3347)","v":""}]
[{"$f":"IF('Place DP tables'!A3348=\"\",\"\",'Place DP tables'!A3348)","v":""}]
[{"$f":"IF('Place DP tables'!A3349=\"\",\"\",'Place DP tables'!A3349)","v":""}]
[{"$f":"IF('Place DP tables'!A3350=\"\",\"\",'Place DP tables'!A3350)","v":""}]
[{"$f":"IF('Place DP tables'!A3351=\"\",\"\",'Place DP tables'!A3351)","v":""}]
[{"$f":"IF('Place DP tables'!A3352=\"\",\"\",'Place DP tables'!A3352)","v":""}]
[{"$f":"IF('Place DP tables'!A3353=\"\",\"\",'Place DP tables'!A3353)","v":""}]
[{"$f":"IF('Place DP tables'!A3354=\"\",\"\",'Place DP tables'!A3354)","v":""}]
[{"$f":"IF('Place DP tables'!A3355=\"\",\"\",'Place DP tables'!A3355)","v":""}]
[{"$f":"IF('Place DP tables'!A3356=\"\",\"\",'Place DP tables'!A3356)","v":""}]
[{"$f":"IF('Place DP tables'!A3357=\"\",\"\",'Place DP tables'!A3357)","v":""}]
[{"$f":"IF('Place DP tables'!A3358=\"\",\"\",'Place DP tables'!A3358)","v":""}]
[{"$f":"IF('Place DP tables'!A3359=\"\",\"\",'Place DP tables'!A3359)","v":""}]
[{"$f":"IF('Place DP tables'!A3360=\"\",\"\",'Place DP tables'!A3360)","v":""}]
[{"$f":"IF('Place DP tables'!A3361=\"\",\"\",'Place DP tables'!A3361)","v":""}]
[{"$f":"IF('Place DP tables'!A3362=\"\",\"\",'Place DP tables'!A3362)","v":""}]
[{"$f":"IF('Place DP tables'!A3363=\"\",\"\",'Place DP tables'!A3363)","v":""}]
[{"$f":"IF('Place DP tables'!A3364=\"\",\"\",'Place DP tables'!A3364)","v":""}]
[{"$f":"IF('Place DP tables'!A3365=\"\",\"\",'Place DP tables'!A3365)","v":""}]
[{"$f":"IF('Place DP tables'!A3366=\"\",\"\",'Place DP tables'!A3366)","v":""}]
[{"$f":"IF('Place DP tables'!A3367=\"\",\"\",'Place DP tables'!A3367)","v":""}]
[{"$f":"IF('Place DP tables'!A3368=\"\",\"\",'Place DP tables'!A3368)","v":""}]
[{"$f":"IF('Place DP tables'!A3369=\"\",\"\",'Place DP tables'!A3369)","v":""}]
[{"$f":"IF('Place DP tables'!A3370=\"\",\"\",'Place DP tables'!A3370)","v":""}]
[{"$f":"IF('Place DP tables'!A3371=\"\",\"\",'Place DP tables'!A3371)","v":""}]
[{"$f":"IF('Place DP tables'!A3372=\"\",\"\",'Place DP tables'!A3372)","v":""}]
[{"$f":"IF('Place DP tables'!A3373=\"\",\"\",'Place DP tables'!A3373)","v":""}]
[{"$f":"IF('Place DP tables'!A3374=\"\",\"\",'Place DP tables'!A3374)","v":""}]
[{"$f":"IF('Place DP tables'!A3375=\"\",\"\",'Place DP tables'!A3375)","v":""}]
[{"$f":"IF('Place DP tables'!A3376=\"\",\"\",'Place DP tables'!A3376)","v":""}]
[{"$f":"IF('Place DP tables'!A3377=\"\",\"\",'Place DP tables'!A3377)","v":""}]
[{"$f":"IF('Place DP tables'!A3378=\"\",\"\",'Place DP tables'!A3378)","v":""}]
[{"$f":"IF('Place DP tables'!A3379=\"\",\"\",'Place DP tables'!A3379)","v":""}]
[{"$f":"IF('Place DP tables'!A3380=\"\",\"\",'Place DP tables'!A3380)","v":""}]
[{"$f":"IF('Place DP tables'!A3381=\"\",\"\",'Place DP tables'!A3381)","v":""}]
[{"$f":"IF('Place DP tables'!A3382=\"\",\"\",'Place DP tables'!A3382)","v":""}]
[{"$f":"IF('Place DP tables'!A3383=\"\",\"\",'Place DP tables'!A3383)","v":""}]
[{"$f":"IF('Place DP tables'!A3384=\"\",\"\",'Place DP tables'!A3384)","v":""}]
[{"$f":"IF('Place DP tables'!A3385=\"\",\"\",'Place DP tables'!A3385)","v":""}]
[{"$f":"IF('Place DP tables'!A3386=\"\",\"\",'Place DP tables'!A3386)","v":""}]
[{"$f":"IF('Place DP tables'!A3387=\"\",\"\",'Place DP tables'!A3387)","v":""}]
[{"$f":"IF('Place DP tables'!A3388=\"\",\"\",'Place DP tables'!A3388)","v":""}]
[{"$f":"IF('Place DP tables'!A3389=\"\",\"\",'Place DP tables'!A3389)","v":""}]
[{"$f":"IF('Place DP tables'!A3390=\"\",\"\",'Place DP tables'!A3390)","v":""}]
[{"$f":"IF('Place DP tables'!A3391=\"\",\"\",'Place DP tables'!A3391)","v":""}]
[{"$f":"IF('Place DP tables'!A3392=\"\",\"\",'Place DP tables'!A3392)","v":""}]
[{"$f":"IF('Place DP tables'!A3393=\"\",\"\",'Place DP tables'!A3393)","v":""}]
[{"$f":"IF('Place DP tables'!A3394=\"\",\"\",'Place DP tables'!A3394)","v":""}]
[{"$f":"IF('Place DP tables'!A3395=\"\",\"\",'Place DP tables'!A3395)","v":""}]
[{"$f":"IF('Place DP tables'!A3396=\"\",\"\",'Place DP tables'!A3396)","v":""}]
[{"$f":"IF('Place DP tables'!A3397=\"\",\"\",'Place DP tables'!A3397)","v":""}]
[{"$f":"IF('Place DP tables'!A3398=\"\",\"\",'Place DP tables'!A3398)","v":""}]
[{"$f":"IF('Place DP tables'!A3399=\"\",\"\",'Place DP tables'!A3399)","v":""}]
[{"$f":"IF('Place DP tables'!A3400=\"\",\"\",'Place DP tables'!A3400)","v":""}]
[{"$f":"IF('Place DP tables'!A3401=\"\",\"\",'Place DP tables'!A3401)","v":""}]
[{"$f":"IF('Place DP tables'!A3402=\"\",\"\",'Place DP tables'!A3402)","v":""}]
[{"$f":"IF('Place DP tables'!A3403=\"\",\"\",'Place DP tables'!A3403)","v":""}]
[{"$f":"IF('Place DP tables'!A3404=\"\",\"\",'Place DP tables'!A3404)","v":""}]
[{"$f":"IF('Place DP tables'!A3405=\"\",\"\",'Place DP tables'!A3405)","v":""}]
[{"$f":"IF('Place DP tables'!A3406=\"\",\"\",'Place DP tables'!A3406)","v":""}]
[{"$f":"IF('Place DP tables'!A3407=\"\",\"\",'Place DP tables'!A3407)","v":""}]
[{"$f":"IF('Place DP tables'!A3408=\"\",\"\",'Place DP tables'!A3408)","v":""}]
[{"$f":"IF('Place DP tables'!A3409=\"\",\"\",'Place DP tables'!A3409)","v":""}]
[{"$f":"IF('Place DP tables'!A3410=\"\",\"\",'Place DP tables'!A3410)","v":""}]
[{"$f":"IF('Place DP tables'!A3411=\"\",\"\",'Place DP tables'!A3411)","v":""}]
[{"$f":"IF('Place DP tables'!A3412=\"\",\"\",'Place DP tables'!A3412)","v":""}]
[{"$f":"IF('Place DP tables'!A3413=\"\",\"\",'Place DP tables'!A3413)","v":""}]
[{"$f":"IF('Place DP tables'!A3414=\"\",\"\",'Place DP tables'!A3414)","v":""}]
[{"$f":"IF('Place DP tables'!A3415=\"\",\"\",'Place DP tables'!A3415)","v":""}]
[{"$f":"IF('Place DP tables'!A3416=\"\",\"\",'Place DP tables'!A3416)","v":""}]
[{"$f":"IF('Place DP tables'!A3417=\"\",\"\",'Place DP tables'!A3417)","v":""}]
[{"$f":"IF('Place DP tables'!A3418=\"\",\"\",'Place DP tables'!A3418)","v":""}]
[{"$f":"IF('Place DP tables'!A3419=\"\",\"\",'Place DP tables'!A3419)","v":""}]
[{"$f":"IF('Place DP tables'!A3420=\"\",\"\",'Place DP tables'!A3420)","v":""}]
[{"$f":"IF('Place DP tables'!A3421=\"\",\"\",'Place DP tables'!A3421)","v":""}]
[{"$f":"IF('Place DP tables'!A3422=\"\",\"\",'Place DP tables'!A3422)","v":""}]
[{"$f":"IF('Place DP tables'!A3423=\"\",\"\",'Place DP tables'!A3423)","v":""}]
[{"$f":"IF('Place DP tables'!A3424=\"\",\"\",'Place DP tables'!A3424)","v":""}]
[{"$f":"IF('Place DP tables'!A3425=\"\",\"\",'Place DP tables'!A3425)","v":""}]
[{"$f":"IF('Place DP tables'!A3426=\"\",\"\",'Place DP tables'!A3426)","v":""}]
[{"$f":"IF('Place DP tables'!A3427=\"\",\"\",'Place DP tables'!A3427)","v":""}]
[{"$f":"IF('Place DP tables'!A3428=\"\",\"\",'Place DP tables'!A3428)","v":""}]
[{"$f":"IF('Place DP tables'!A3429=\"\",\"\",'Place DP tables'!A3429)","v":""}]
[{"$f":"IF('Place DP tables'!A3430=\"\",\"\",'Place DP tables'!A3430)","v":""}]
[{"$f":"IF('Place DP tables'!A3431=\"\",\"\",'Place DP tables'!A3431)","v":""}]
[{"$f":"IF('Place DP tables'!A3432=\"\",\"\",'Place DP tables'!A3432)","v":""}]
[{"$f":"IF('Place DP tables'!A3433=\"\",\"\",'Place DP tables'!A3433)","v":""}]
[{"$f":"IF('Place DP tables'!A3434=\"\",\"\",'Place DP tables'!A3434)","v":""}]
[{"$f":"IF('Place DP tables'!A3435=\"\",\"\",'Place DP tables'!A3435)","v":""}]
[{"$f":"IF('Place DP tables'!A3436=\"\",\"\",'Place DP tables'!A3436)","v":""}]
[{"$f":"IF('Place DP tables'!A3437=\"\",\"\",'Place DP tables'!A3437)","v":""}]
[{"$f":"IF('Place DP tables'!A3438=\"\",\"\",'Place DP tables'!A3438)","v":""}]
[{"$f":"IF('Place DP tables'!A3439=\"\",\"\",'Place DP tables'!A3439)","v":""}]
[{"$f":"IF('Place DP tables'!A3440=\"\",\"\",'Place DP tables'!A3440)","v":""}]
[{"$f":"IF('Place DP tables'!A3441=\"\",\"\",'Place DP tables'!A3441)","v":""}]
[{"$f":"IF('Place DP tables'!A3442=\"\",\"\",'Place DP tables'!A3442)","v":""}]
[{"$f":"IF('Place DP tables'!A3443=\"\",\"\",'Place DP tables'!A3443)","v":""}]
[{"$f":"IF('Place DP tables'!A3444=\"\",\"\",'Place DP tables'!A3444)","v":""}]
[{"$f":"IF('Place DP tables'!A3445=\"\",\"\",'Place DP tables'!A3445)","v":""}]
[{"$f":"IF('Place DP tables'!A3446=\"\",\"\",'Place DP tables'!A3446)","v":""}]
[{"$f":"IF('Place DP tables'!A3447=\"\",\"\",'Place DP tables'!A3447)","v":""}]
[{"$f":"IF('Place DP tables'!A3448=\"\",\"\",'Place DP tables'!A3448)","v":""}]
[{"$f":"IF('Place DP tables'!A3449=\"\",\"\",'Place DP tables'!A3449)","v":""}]
[{"$f":"IF('Place DP tables'!A3450=\"\",\"\",'Place DP tables'!A3450)","v":""}]
[{"$f":"IF('Place DP tables'!A3451=\"\",\"\",'Place DP tables'!A3451)","v":""}]
[{"$f":"IF('Place DP tables'!A3452=\"\",\"\",'Place DP tables'!A3452)","v":""}]
[{"$f":"IF('Place DP tables'!A3453=\"\",\"\",'Place DP tables'!A3453)","v":""}]
[{"$f":"IF('Place DP tables'!A3454=\"\",\"\",'Place DP tables'!A3454)","v":""}]
[{"$f":"IF('Place DP tables'!A3455=\"\",\"\",'Place DP tables'!A3455)","v":""}]
[{"$f":"IF('Place DP tables'!A3456=\"\",\"\",'Place DP tables'!A3456)","v":""}]
[{"$f":"IF('Place DP tables'!A3457=\"\",\"\",'Place DP tables'!A3457)","v":""}]
[{"$f":"IF('Place DP tables'!A3458=\"\",\"\",'Place DP tables'!A3458)","v":""}]
[{"$f":"IF('Place DP tables'!A3459=\"\",\"\",'Place DP tables'!A3459)","v":""}]
[{"$f":"IF('Place DP tables'!A3460=\"\",\"\",'Place DP tables'!A3460)","v":""}]
[{"$f":"IF('Place DP tables'!A3461=\"\",\"\",'Place DP tables'!A3461)","v":""}]
[{"$f":"IF('Place DP tables'!A3462=\"\",\"\",'Place DP tables'!A3462)","v":""}]
[{"$f":"IF('Place DP tables'!A3463=\"\",\"\",'Place DP tables'!A3463)","v":""}]
[{"$f":"IF('Place DP tables'!A3464=\"\",\"\",'Place DP tables'!A3464)","v":""}]
[{"$f":"IF('Place DP tables'!A3465=\"\",\"\",'Place DP tables'!A3465)","v":""}]
[{"$f":"IF('Place DP tables'!A3466=\"\",\"\",'Place DP tables'!A3466)","v":""}]
[{"$f":"IF('Place DP tables'!A3467=\"\",\"\",'Place DP tables'!A3467)","v":""}]
[{"$f":"IF('Place DP tables'!A3468=\"\",\"\",'Place DP tables'!A3468)","v":""}]
[{"$f":"IF('Place DP tables'!A3469=\"\",\"\",'Place DP tables'!A3469)","v":""}]
[{"$f":"IF('Place DP tables'!A3470=\"\",\"\",'Place DP tables'!A3470)","v":""}]
[{"$f":"IF('Place DP tables'!A3471=\"\",\"\",'Place DP tables'!A3471)","v":""}]
[{"$f":"IF('Place DP tables'!A3472=\"\",\"\",'Place DP tables'!A3472)","v":""}]
[{"$f":"IF('Place DP tables'!A3473=\"\",\"\",'Place DP tables'!A3473)","v":""}]
[{"$f":"IF('Place DP tables'!A3474=\"\",\"\",'Place DP tables'!A3474)","v":""}]
[{"$f":"IF('Place DP tables'!A3475=\"\",\"\",'Place DP tables'!A3475)","v":""}]
[{"$f":"IF('Place DP tables'!A3476=\"\",\"\",'Place DP tables'!A3476)","v":""}]
[{"$f":"IF('Place DP tables'!A3477=\"\",\"\",'Place DP tables'!A3477)","v":""}]
[{"$f":"IF('Place DP tables'!A3478=\"\",\"\",'Place DP tables'!A3478)","v":""}]
[{"$f":"IF('Place DP tables'!A3479=\"\",\"\",'Place DP tables'!A3479)","v":""}]
[{"$f":"IF('Place DP tables'!A3480=\"\",\"\",'Place DP tables'!A3480)","v":""}]
[{"$f":"IF('Place DP tables'!A3481=\"\",\"\",'Place DP tables'!A3481)","v":""}]
[{"$f":"IF('Place DP tables'!A3482=\"\",\"\",'Place DP tables'!A3482)","v":""}]
[{"$f":"IF('Place DP tables'!A3483=\"\",\"\",'Place DP tables'!A3483)","v":""}]
[{"$f":"IF('Place DP tables'!A3484=\"\",\"\",'Place DP tables'!A3484)","v":""}]
[{"$f":"IF('Place DP tables'!A3485=\"\",\"\",'Place DP tables'!A3485)","v":""}]
[{"$f":"IF('Place DP tables'!A3486=\"\",\"\",'Place DP tables'!A3486)","v":""}]
[{"$f":"IF('Place DP tables'!A3487=\"\",\"\",'Place DP tables'!A3487)","v":""}]
[{"$f":"IF('Place DP tables'!A3488=\"\",\"\",'Place DP tables'!A3488)","v":""}]
[{"$f":"IF('Place DP tables'!A3489=\"\",\"\",'Place DP tables'!A3489)","v":""}]
[{"$f":"IF('Place DP tables'!A3490=\"\",\"\",'Place DP tables'!A3490)","v":""}]
[{"$f":"IF('Place DP tables'!A3491=\"\",\"\",'Place DP tables'!A3491)","v":""}]
[{"$f":"IF('Place DP tables'!A3492=\"\",\"\",'Place DP tables'!A3492)","v":""}]
[{"$f":"IF('Place DP tables'!A3493=\"\",\"\",'Place DP tables'!A3493)","v":""}]
[{"$f":"IF('Place DP tables'!A3494=\"\",\"\",'Place DP tables'!A3494)","v":""}]
[{"$f":"IF('Place DP tables'!A3495=\"\",\"\",'Place DP tables'!A3495)","v":""}]
[{"$f":"IF('Place DP tables'!A3496=\"\",\"\",'Place DP tables'!A3496)","v":""}]
[{"$f":"IF('Place DP tables'!A3497=\"\",\"\",'Place DP tables'!A3497)","v":""}]
[{"$f":"IF('Place DP tables'!A3498=\"\",\"\",'Place DP tables'!A3498)","v":""}]
[{"$f":"IF('Place DP tables'!A3499=\"\",\"\",'Place DP tables'!A3499)","v":""}]
[{"$f":"IF('Place DP tables'!A3500=\"\",\"\",'Place DP tables'!A3500)","v":""}]
[{"$f":"IF('Place DP tables'!A3501=\"\",\"\",'Place DP tables'!A3501)","v":""}]
[{"$f":"IF('Place DP tables'!A3502=\"\",\"\",'Place DP tables'!A3502)","v":""}]
[{"$f":"IF('Place DP tables'!A3503=\"\",\"\",'Place DP tables'!A3503)","v":""}]
[{"$f":"IF('Place DP tables'!A3504=\"\",\"\",'Place DP tables'!A3504)","v":""}]
[{"$f":"IF('Place DP tables'!A3505=\"\",\"\",'Place DP tables'!A3505)","v":""}]
[{"$f":"IF('Place DP tables'!A3506=\"\",\"\",'Place DP tables'!A3506)","v":""}]
[{"$f":"IF('Place DP tables'!A3507=\"\",\"\",'Place DP tables'!A3507)","v":""}]
[{"$f":"IF('Place DP tables'!A3508=\"\",\"\",'Place DP tables'!A3508)","v":""}]
[{"$f":"IF('Place DP tables'!A3509=\"\",\"\",'Place DP tables'!A3509)","v":""}]
[{"$f":"IF('Place DP tables'!A3510=\"\",\"\",'Place DP tables'!A3510)","v":""}]
[{"$f":"IF('Place DP tables'!A3511=\"\",\"\",'Place DP tables'!A3511)","v":""}]
[{"$f":"IF('Place DP tables'!A3512=\"\",\"\",'Place DP tables'!A3512)","v":""}]
[{"$f":"IF('Place DP tables'!A3513=\"\",\"\",'Place DP tables'!A3513)","v":""}]
[{"$f":"IF('Place DP tables'!A3514=\"\",\"\",'Place DP tables'!A3514)","v":""}]
[{"$f":"IF('Place DP tables'!A3515=\"\",\"\",'Place DP tables'!A3515)","v":""}]
[{"$f":"IF('Place DP tables'!A3516=\"\",\"\",'Place DP tables'!A3516)","v":""}]
[{"$f":"IF('Place DP tables'!A3517=\"\",\"\",'Place DP tables'!A3517)","v":""}]
[{"$f":"IF('Place DP tables'!A3518=\"\",\"\",'Place DP tables'!A3518)","v":""}]
[{"$f":"IF('Place DP tables'!A3519=\"\",\"\",'Place DP tables'!A3519)","v":""}]
[{"$f":"IF('Place DP tables'!A3520=\"\",\"\",'Place DP tables'!A3520)","v":""}]
[{"$f":"IF('Place DP tables'!A3521=\"\",\"\",'Place DP tables'!A3521)","v":""}]
[{"$f":"IF('Place DP tables'!A3522=\"\",\"\",'Place DP tables'!A3522)","v":""}]
[{"$f":"IF('Place DP tables'!A3523=\"\",\"\",'Place DP tables'!A3523)","v":""}]
[{"$f":"IF('Place DP tables'!A3524=\"\",\"\",'Place DP tables'!A3524)","v":""}]
[{"$f":"IF('Place DP tables'!A3525=\"\",\"\",'Place DP tables'!A3525)","v":""}]
[{"$f":"IF('Place DP tables'!A3526=\"\",\"\",'Place DP tables'!A3526)","v":""}]
[{"$f":"IF('Place DP tables'!A3527=\"\",\"\",'Place DP tables'!A3527)","v":""}]
[{"$f":"IF('Place DP tables'!A3528=\"\",\"\",'Place DP tables'!A3528)","v":""}]
[{"$f":"IF('Place DP tables'!A3529=\"\",\"\",'Place DP tables'!A3529)","v":""}]
[{"$f":"IF('Place DP tables'!A3530=\"\",\"\",'Place DP tables'!A3530)","v":""}]
[{"$f":"IF('Place DP tables'!A3531=\"\",\"\",'Place DP tables'!A3531)","v":""}]
[{"$f":"IF('Place DP tables'!A3532=\"\",\"\",'Place DP tables'!A3532)","v":""}]
[{"$f":"IF('Place DP tables'!A3533=\"\",\"\",'Place DP tables'!A3533)","v":""}]
[{"$f":"IF('Place DP tables'!A3534=\"\",\"\",'Place DP tables'!A3534)","v":""}]
[{"$f":"IF('Place DP tables'!A3535=\"\",\"\",'Place DP tables'!A3535)","v":""}]
[{"$f":"IF('Place DP tables'!A3536=\"\",\"\",'Place DP tables'!A3536)","v":""}]
[{"$f":"IF('Place DP tables'!A3537=\"\",\"\",'Place DP tables'!A3537)","v":""}]
[{"$f":"IF('Place DP tables'!A3538=\"\",\"\",'Place DP tables'!A3538)","v":""}]
[{"$f":"IF('Place DP tables'!A3539=\"\",\"\",'Place DP tables'!A3539)","v":""}]
[{"$f":"IF('Place DP tables'!A3540=\"\",\"\",'Place DP tables'!A3540)","v":""}]
[{"$f":"IF('Place DP tables'!A3541=\"\",\"\",'Place DP tables'!A3541)","v":""}]
[{"$f":"IF('Place DP tables'!A3542=\"\",\"\",'Place DP tables'!A3542)","v":""}]
[{"$f":"IF('Place DP tables'!A3543=\"\",\"\",'Place DP tables'!A3543)","v":""}]
[{"$f":"IF('Place DP tables'!A3544=\"\",\"\",'Place DP tables'!A3544)","v":""}]
[{"$f":"IF('Place DP tables'!A3545=\"\",\"\",'Place DP tables'!A3545)","v":""}]
[{"$f":"IF('Place DP tables'!A3546=\"\",\"\",'Place DP tables'!A3546)","v":""}]
[{"$f":"IF('Place DP tables'!A3547=\"\",\"\",'Place DP tables'!A3547)","v":""}]
[{"$f":"IF('Place DP tables'!A3548=\"\",\"\",'Place DP tables'!A3548)","v":""}]
[{"$f":"IF('Place DP tables'!A3549=\"\",\"\",'Place DP tables'!A3549)","v":""}]
[{"$f":"IF('Place DP tables'!A3550=\"\",\"\",'Place DP tables'!A3550)","v":""}]
[{"$f":"IF('Place DP tables'!A3551=\"\",\"\",'Place DP tables'!A3551)","v":""}]
[{"$f":"IF('Place DP tables'!A3552=\"\",\"\",'Place DP tables'!A3552)","v":""}]
[{"$f":"IF('Place DP tables'!A3553=\"\",\"\",'Place DP tables'!A3553)","v":""}]
[{"$f":"IF('Place DP tables'!A3554=\"\",\"\",'Place DP tables'!A3554)","v":""}]
[{"$f":"IF('Place DP tables'!A3555=\"\",\"\",'Place DP tables'!A3555)","v":""}]
[{"$f":"IF('Place DP tables'!A3556=\"\",\"\",'Place DP tables'!A3556)","v":""}]
[{"$f":"IF('Place DP tables'!A3557=\"\",\"\",'Place DP tables'!A3557)","v":""}]
[{"$f":"IF('Place DP tables'!A3558=\"\",\"\",'Place DP tables'!A3558)","v":""}]
[{"$f":"IF('Place DP tables'!A3559=\"\",\"\",'Place DP tables'!A3559)","v":""}]
[{"$f":"IF('Place DP tables'!A3560=\"\",\"\",'Place DP tables'!A3560)","v":""}]
[{"$f":"IF('Place DP tables'!A3561=\"\",\"\",'Place DP tables'!A3561)","v":""}]
[{"$f":"IF('Place DP tables'!A3562=\"\",\"\",'Place DP tables'!A3562)","v":""}]
[{"$f":"IF('Place DP tables'!A3563=\"\",\"\",'Place DP tables'!A3563)","v":""}]
[{"$f":"IF('Place DP tables'!A3564=\"\",\"\",'Place DP tables'!A3564)","v":""}]
[{"$f":"IF('Place DP tables'!A3565=\"\",\"\",'Place DP tables'!A3565)","v":""}]
[{"$f":"IF('Place DP tables'!A3566=\"\",\"\",'Place DP tables'!A3566)","v":""}]
[{"$f":"IF('Place DP tables'!A3567=\"\",\"\",'Place DP tables'!A3567)","v":""}]
[{"$f":"IF('Place DP tables'!A3568=\"\",\"\",'Place DP tables'!A3568)","v":""}]
[{"$f":"IF('Place DP tables'!A3569=\"\",\"\",'Place DP tables'!A3569)","v":""}]
[{"$f":"IF('Place DP tables'!A3570=\"\",\"\",'Place DP tables'!A3570)","v":""}]
[{"$f":"IF('Place DP tables'!A3571=\"\",\"\",'Place DP tables'!A3571)","v":""}]
[{"$f":"IF('Place DP tables'!A3572=\"\",\"\",'Place DP tables'!A3572)","v":""}]
[{"$f":"IF('Place DP tables'!A3573=\"\",\"\",'Place DP tables'!A3573)","v":""}]
[{"$f":"IF('Place DP tables'!A3574=\"\",\"\",'Place DP tables'!A3574)","v":""}]
[{"$f":"IF('Place DP tables'!A3575=\"\",\"\",'Place DP tables'!A3575)","v":""}]
[{"$f":"IF('Place DP tables'!A3576=\"\",\"\",'Place DP tables'!A3576)","v":""}]
[{"$f":"IF('Place DP tables'!A3577=\"\",\"\",'Place DP tables'!A3577)","v":""}]
[{"$f":"IF('Place DP tables'!A3578=\"\",\"\",'Place DP tables'!A3578)","v":""}]
[{"$f":"IF('Place DP tables'!A3579=\"\",\"\",'Place DP tables'!A3579)","v":""}]
[{"$f":"IF('Place DP tables'!A3580=\"\",\"\",'Place DP tables'!A3580)","v":""}]
[{"$f":"IF('Place DP tables'!A3581=\"\",\"\",'Place DP tables'!A3581)","v":""}]
[{"$f":"IF('Place DP tables'!A3582=\"\",\"\",'Place DP tables'!A3582)","v":""}]
[{"$f":"IF('Place DP tables'!A3583=\"\",\"\",'Place DP tables'!A3583)","v":""}]
[{"$f":"IF('Place DP tables'!A3584=\"\",\"\",'Place DP tables'!A3584)","v":""}]
[{"$f":"IF('Place DP tables'!A3585=\"\",\"\",'Place DP tables'!A3585)","v":""}]
[{"$f":"IF('Place DP tables'!A3586=\"\",\"\",'Place DP tables'!A3586)","v":""}]
[{"$f":"IF('Place DP tables'!A3587=\"\",\"\",'Place DP tables'!A3587)","v":""}]
[{"$f":"IF('Place DP tables'!A3588=\"\",\"\",'Place DP tables'!A3588)","v":""}]
[{"$f":"IF('Place DP tables'!A3589=\"\",\"\",'Place DP tables'!A3589)","v":""}]
[{"$f":"IF('Place DP tables'!A3590=\"\",\"\",'Place DP tables'!A3590)","v":""}]
[{"$f":"IF('Place DP tables'!A3591=\"\",\"\",'Place DP tables'!A3591)","v":""}]
[{"$f":"IF('Place DP tables'!A3592=\"\",\"\",'Place DP tables'!A3592)","v":""}]
[{"$f":"IF('Place DP tables'!A3593=\"\",\"\",'Place DP tables'!A3593)","v":""}]
[{"$f":"IF('Place DP tables'!A3594=\"\",\"\",'Place DP tables'!A3594)","v":""}]
[{"$f":"IF('Place DP tables'!A3595=\"\",\"\",'Place DP tables'!A3595)","v":""}]
[{"$f":"IF('Place DP tables'!A3596=\"\",\"\",'Place DP tables'!A3596)","v":""}]
[{"$f":"IF('Place DP tables'!A3597=\"\",\"\",'Place DP tables'!A3597)","v":""}]
[{"$f":"IF('Place DP tables'!A3598=\"\",\"\",'Place DP tables'!A3598)","v":""}]
[{"$f":"IF('Place DP tables'!A3599=\"\",\"\",'Place DP tables'!A3599)","v":""}]
[{"$f":"IF('Place DP tables'!A3600=\"\",\"\",'Place DP tables'!A3600)","v":""}]
[{"$f":"IF('Place DP tables'!A3601=\"\",\"\",'Place DP tables'!A3601)","v":""}]
[{"$f":"IF('Place DP tables'!A3602=\"\",\"\",'Place DP tables'!A3602)","v":""}]
[{"$f":"IF('Place DP tables'!A3603=\"\",\"\",'Place DP tables'!A3603)","v":""}]
[{"$f":"IF('Place DP tables'!A3604=\"\",\"\",'Place DP tables'!A3604)","v":""}]
[{"$f":"IF('Place DP tables'!A3605=\"\",\"\",'Place DP tables'!A3605)","v":""}]
[{"$f":"IF('Place DP tables'!A3606=\"\",\"\",'Place DP tables'!A3606)","v":""}]
[{"$f":"IF('Place DP tables'!A3607=\"\",\"\",'Place DP tables'!A3607)","v":""}]
[{"$f":"IF('Place DP tables'!A3608=\"\",\"\",'Place DP tables'!A3608)","v":""}]
[{"$f":"IF('Place DP tables'!A3609=\"\",\"\",'Place DP tables'!A3609)","v":""}]
[{"$f":"IF('Place DP tables'!A3610=\"\",\"\",'Place DP tables'!A3610)","v":""}]
[{"$f":"IF('Place DP tables'!A3611=\"\",\"\",'Place DP tables'!A3611)","v":""}]
[{"$f":"IF('Place DP tables'!A3612=\"\",\"\",'Place DP tables'!A3612)","v":""}]
[{"$f":"IF('Place DP tables'!A3613=\"\",\"\",'Place DP tables'!A3613)","v":""}]
[{"$f":"IF('Place DP tables'!A3614=\"\",\"\",'Place DP tables'!A3614)","v":""}]
[{"$f":"IF('Place DP tables'!A3615=\"\",\"\",'Place DP tables'!A3615)","v":""}]
[{"$f":"IF('Place DP tables'!A3616=\"\",\"\",'Place DP tables'!A3616)","v":""}]
[{"$f":"IF('Place DP tables'!A3617=\"\",\"\",'Place DP tables'!A3617)","v":""}]
[{"$f":"IF('Place DP tables'!A3618=\"\",\"\",'Place DP tables'!A3618)","v":""}]
[{"$f":"IF('Place DP tables'!A3619=\"\",\"\",'Place DP tables'!A3619)","v":""}]
[{"$f":"IF('Place DP tables'!A3620=\"\",\"\",'Place DP tables'!A3620)","v":""}]
[{"$f":"IF('Place DP tables'!A3621=\"\",\"\",'Place DP tables'!A3621)","v":""}]
[{"$f":"IF('Place DP tables'!A3622=\"\",\"\",'Place DP tables'!A3622)","v":""}]
[{"$f":"IF('Place DP tables'!A3623=\"\",\"\",'Place DP tables'!A3623)","v":""}]
[{"$f":"IF('Place DP tables'!A3624=\"\",\"\",'Place DP tables'!A3624)","v":""}]
[{"$f":"IF('Place DP tables'!A3625=\"\",\"\",'Place DP tables'!A3625)","v":""}]
[{"$f":"IF('Place DP tables'!A3626=\"\",\"\",'Place DP tables'!A3626)","v":""}]
[{"$f":"IF('Place DP tables'!A3627=\"\",\"\",'Place DP tables'!A3627)","v":""}]
[{"$f":"IF('Place DP tables'!A3628=\"\",\"\",'Place DP tables'!A3628)","v":""}]
[{"$f":"IF('Place DP tables'!A3629=\"\",\"\",'Place DP tables'!A3629)","v":""}]
[{"$f":"IF('Place DP tables'!A3630=\"\",\"\",'Place DP tables'!A3630)","v":""}]
[{"$f":"IF('Place DP tables'!A3631=\"\",\"\",'Place DP tables'!A3631)","v":""}]
[{"$f":"IF('Place DP tables'!A3632=\"\",\"\",'Place DP tables'!A3632)","v":""}]
[{"$f":"IF('Place DP tables'!A3633=\"\",\"\",'Place DP tables'!A3633)","v":""}]
[{"$f":"IF('Place DP tables'!A3634=\"\",\"\",'Place DP tables'!A3634)","v":""}]
[{"$f":"IF('Place DP tables'!A3635=\"\",\"\",'Place DP tables'!A3635)","v":""}]
[{"$f":"IF('Place DP tables'!A3636=\"\",\"\",'Place DP tables'!A3636)","v":""}]
[{"$f":"IF('Place DP tables'!A3637=\"\",\"\",'Place DP tables'!A3637)","v":""}]
[{"$f":"IF('Place DP tables'!A3638=\"\",\"\",'Place DP tables'!A3638)","v":""}]
[{"$f":"IF('Place DP tables'!A3639=\"\",\"\",'Place DP tables'!A3639)","v":""}]
[{"$f":"IF('Place DP tables'!A3640=\"\",\"\",'Place DP tables'!A3640)","v":""}]
[{"$f":"IF('Place DP tables'!A3641=\"\",\"\",'Place DP tables'!A3641)","v":""}]
[{"$f":"IF('Place DP tables'!A3642=\"\",\"\",'Place DP tables'!A3642)","v":""}]
[{"$f":"IF('Place DP tables'!A3643=\"\",\"\",'Place DP tables'!A3643)","v":""}]
[{"$f":"IF('Place DP tables'!A3644=\"\",\"\",'Place DP tables'!A3644)","v":""}]
[{"$f":"IF('Place DP tables'!A3645=\"\",\"\",'Place DP tables'!A3645)","v":""}]
[{"$f":"IF('Place DP tables'!A3646=\"\",\"\",'Place DP tables'!A3646)","v":""}]
[{"$f":"IF('Place DP tables'!A3647=\"\",\"\",'Place DP tables'!A3647)","v":""}]
[{"$f":"IF('Place DP tables'!A3648=\"\",\"\",'Place DP tables'!A3648)","v":""}]
[{"$f":"IF('Place DP tables'!A3649=\"\",\"\",'Place DP tables'!A3649)","v":""}]
[{"$f":"IF('Place DP tables'!A3650=\"\",\"\",'Place DP tables'!A3650)","v":""}]
[{"$f":"IF('Place DP tables'!A3651=\"\",\"\",'Place DP tables'!A3651)","v":""}]
[{"$f":"IF('Place DP tables'!A3652=\"\",\"\",'Place DP tables'!A3652)","v":""}]
[{"$f":"IF('Place DP tables'!A3653=\"\",\"\",'Place DP tables'!A3653)","v":""}]
[{"$f":"IF('Place DP tables'!A3654=\"\",\"\",'Place DP tables'!A3654)","v":""}]
[{"$f":"IF('Place DP tables'!A3655=\"\",\"\",'Place DP tables'!A3655)","v":""}]
[{"$f":"IF('Place DP tables'!A3656=\"\",\"\",'Place DP tables'!A3656)","v":""}]
[{"$f":"IF('Place DP tables'!A3657=\"\",\"\",'Place DP tables'!A3657)","v":""}]
[{"$f":"IF('Place DP tables'!A3658=\"\",\"\",'Place DP tables'!A3658)","v":""}]
[{"$f":"IF('Place DP tables'!A3659=\"\",\"\",'Place DP tables'!A3659)","v":""}]
[{"$f":"IF('Place DP tables'!A3660=\"\",\"\",'Place DP tables'!A3660)","v":""}]
[{"$f":"IF('Place DP tables'!A3661=\"\",\"\",'Place DP tables'!A3661)","v":""}]
[{"$f":"IF('Place DP tables'!A3662=\"\",\"\",'Place DP tables'!A3662)","v":""}]
[{"$f":"IF('Place DP tables'!A3663=\"\",\"\",'Place DP tables'!A3663)","v":""}]
[{"$f":"IF('Place DP tables'!A3664=\"\",\"\",'Place DP tables'!A3664)","v":""}]
[{"$f":"IF('Place DP tables'!A3665=\"\",\"\",'Place DP tables'!A3665)","v":""}]
[{"$f":"IF('Place DP tables'!A3666=\"\",\"\",'Place DP tables'!A3666)","v":""}]
[{"$f":"IF('Place DP tables'!A3667=\"\",\"\",'Place DP tables'!A3667)","v":""}]
[{"$f":"IF('Place DP tables'!A3668=\"\",\"\",'Place DP tables'!A3668)","v":""}]
[{"$f":"IF('Place DP tables'!A3669=\"\",\"\",'Place DP tables'!A3669)","v":""}]
[{"$f":"IF('Place DP tables'!A3670=\"\",\"\",'Place DP tables'!A3670)","v":""}]
[{"$f":"IF('Place DP tables'!A3671=\"\",\"\",'Place DP tables'!A3671)","v":""}]
[{"$f":"IF('Place DP tables'!A3672=\"\",\"\",'Place DP tables'!A3672)","v":""}]
[{"$f":"IF('Place DP tables'!A3673=\"\",\"\",'Place DP tables'!A3673)","v":""}]
[{"$f":"IF('Place DP tables'!A3674=\"\",\"\",'Place DP tables'!A3674)","v":""}]
[{"$f":"IF('Place DP tables'!A3675=\"\",\"\",'Place DP tables'!A3675)","v":""}]
[{"$f":"IF('Place DP tables'!A3676=\"\",\"\",'Place DP tables'!A3676)","v":""}]
[{"$f":"IF('Place DP tables'!A3677=\"\",\"\",'Place DP tables'!A3677)","v":""}]
[{"$f":"IF('Place DP tables'!A3678=\"\",\"\",'Place DP tables'!A3678)","v":""}]
[{"$f":"IF('Place DP tables'!A3679=\"\",\"\",'Place DP tables'!A3679)","v":""}]
[{"$f":"IF('Place DP tables'!A3680=\"\",\"\",'Place DP tables'!A3680)","v":""}]
[{"$f":"IF('Place DP tables'!A3681=\"\",\"\",'Place DP tables'!A3681)","v":""}]
[{"$f":"IF('Place DP tables'!A3682=\"\",\"\",'Place DP tables'!A3682)","v":""}]
[{"$f":"IF('Place DP tables'!A3683=\"\",\"\",'Place DP tables'!A3683)","v":""}]
[{"$f":"IF('Place DP tables'!A3684=\"\",\"\",'Place DP tables'!A3684)","v":""}]
[{"$f":"IF('Place DP tables'!A3685=\"\",\"\",'Place DP tables'!A3685)","v":""}]
[{"$f":"IF('Place DP tables'!A3686=\"\",\"\",'Place DP tables'!A3686)","v":""}]
[{"$f":"IF('Place DP tables'!A3687=\"\",\"\",'Place DP tables'!A3687)","v":""}]
[{"$f":"IF('Place DP tables'!A3688=\"\",\"\",'Place DP tables'!A3688)","v":""}]
[{"$f":"IF('Place DP tables'!A3689=\"\",\"\",'Place DP tables'!A3689)","v":""}]
[{"$f":"IF('Place DP tables'!A3690=\"\",\"\",'Place DP tables'!A3690)","v":""}]
[{"$f":"IF('Place DP tables'!A3691=\"\",\"\",'Place DP tables'!A3691)","v":""}]
[{"$f":"IF('Place DP tables'!A3692=\"\",\"\",'Place DP tables'!A3692)","v":""}]
[{"$f":"IF('Place DP tables'!A3693=\"\",\"\",'Place DP tables'!A3693)","v":""}]
[{"$f":"IF('Place DP tables'!A3694=\"\",\"\",'Place DP tables'!A3694)","v":""}]
[{"$f":"IF('Place DP tables'!A3695=\"\",\"\",'Place DP tables'!A3695)","v":""}]
[{"$f":"IF('Place DP tables'!A3696=\"\",\"\",'Place DP tables'!A3696)","v":""}]
[{"$f":"IF('Place DP tables'!A3697=\"\",\"\",'Place DP tables'!A3697)","v":""}]
[{"$f":"IF('Place DP tables'!A3698=\"\",\"\",'Place DP tables'!A3698)","v":""}]
[{"$f":"IF('Place DP tables'!A3699=\"\",\"\",'Place DP tables'!A3699)","v":""}]
[{"$f":"IF('Place DP tables'!A3700=\"\",\"\",'Place DP tables'!A3700)","v":""}]
[{"$f":"IF('Place DP tables'!A3701=\"\",\"\",'Place DP tables'!A3701)","v":""}]
[{"$f":"IF('Place DP tables'!A3702=\"\",\"\",'Place DP tables'!A3702)","v":""}]
[{"$f":"IF('Place DP tables'!A3703=\"\",\"\",'Place DP tables'!A3703)","v":""}]
[{"$f":"IF('Place DP tables'!A3704=\"\",\"\",'Place DP tables'!A3704)","v":""}]
[{"$f":"IF('Place DP tables'!A3705=\"\",\"\",'Place DP tables'!A3705)","v":""}]
[{"$f":"IF('Place DP tables'!A3706=\"\",\"\",'Place DP tables'!A3706)","v":""}]
[{"$f":"IF('Place DP tables'!A3707=\"\",\"\",'Place DP tables'!A3707)","v":""}]
[{"$f":"IF('Place DP tables'!A3708=\"\",\"\",'Place DP tables'!A3708)","v":""}]
[{"$f":"IF('Place DP tables'!A3709=\"\",\"\",'Place DP tables'!A3709)","v":""}]
[{"$f":"IF('Place DP tables'!A3710=\"\",\"\",'Place DP tables'!A3710)","v":""}]
[{"$f":"IF('Place DP tables'!A3711=\"\",\"\",'Place DP tables'!A3711)","v":""}]
[{"$f":"IF('Place DP tables'!A3712=\"\",\"\",'Place DP tables'!A3712)","v":""}]
[{"$f":"IF('Place DP tables'!A3713=\"\",\"\",'Place DP tables'!A3713)","v":""}]
[{"$f":"IF('Place DP tables'!A3714=\"\",\"\",'Place DP tables'!A3714)","v":""}]
[{"$f":"IF('Place DP tables'!A3715=\"\",\"\",'Place DP tables'!A3715)","v":""}]
[{"$f":"IF('Place DP tables'!A3716=\"\",\"\",'Place DP tables'!A3716)","v":""}]
[{"$f":"IF('Place DP tables'!A3717=\"\",\"\",'Place DP tables'!A3717)","v":""}]
[{"$f":"IF('Place DP tables'!A3718=\"\",\"\",'Place DP tables'!A3718)","v":""}]
[{"$f":"IF('Place DP tables'!A3719=\"\",\"\",'Place DP tables'!A3719)","v":""}]
[{"$f":"IF('Place DP tables'!A3720=\"\",\"\",'Place DP tables'!A3720)","v":""}]
[{"$f":"IF('Place DP tables'!A3721=\"\",\"\",'Place DP tables'!A3721)","v":""}]
[{"$f":"IF('Place DP tables'!A3722=\"\",\"\",'Place DP tables'!A3722)","v":""}]
[{"$f":"IF('Place DP tables'!A3723=\"\",\"\",'Place DP tables'!A3723)","v":""}]
[{"$f":"IF('Place DP tables'!A3724=\"\",\"\",'Place DP tables'!A3724)","v":""}]
[{"$f":"IF('Place DP tables'!A3725=\"\",\"\",'Place DP tables'!A3725)","v":""}]
[{"$f":"IF('Place DP tables'!A3726=\"\",\"\",'Place DP tables'!A3726)","v":""}]
[{"$f":"IF('Place DP tables'!A3727=\"\",\"\",'Place DP tables'!A3727)","v":""}]
[{"$f":"IF('Place DP tables'!A3728=\"\",\"\",'Place DP tables'!A3728)","v":""}]
[{"$f":"IF('Place DP tables'!A3729=\"\",\"\",'Place DP tables'!A3729)","v":""}]
[{"$f":"IF('Place DP tables'!A3730=\"\",\"\",'Place DP tables'!A3730)","v":""}]
[{"$f":"IF('Place DP tables'!A3731=\"\",\"\",'Place DP tables'!A3731)","v":""}]
[{"$f":"IF('Place DP tables'!A3732=\"\",\"\",'Place DP tables'!A3732)","v":""}]
[{"$f":"IF('Place DP tables'!A3733=\"\",\"\",'Place DP tables'!A3733)","v":""}]
[{"$f":"IF('Place DP tables'!A3734=\"\",\"\",'Place DP tables'!A3734)","v":""}]
[{"$f":"IF('Place DP tables'!A3735=\"\",\"\",'Place DP tables'!A3735)","v":""}]
[{"$f":"IF('Place DP tables'!A3736=\"\",\"\",'Place DP tables'!A3736)","v":""}]
[{"$f":"IF('Place DP tables'!A3737=\"\",\"\",'Place DP tables'!A3737)","v":""}]
[{"$f":"IF('Place DP tables'!A3738=\"\",\"\",'Place DP tables'!A3738)","v":""}]
[{"$f":"IF('Place DP tables'!A3739=\"\",\"\",'Place DP tables'!A3739)","v":""}]
[{"$f":"IF('Place DP tables'!A3740=\"\",\"\",'Place DP tables'!A3740)","v":""}]
[{"$f":"IF('Place DP tables'!A3741=\"\",\"\",'Place DP tables'!A3741)","v":""}]
[{"$f":"IF('Place DP tables'!A3742=\"\",\"\",'Place DP tables'!A3742)","v":""}]
[{"$f":"IF('Place DP tables'!A3743=\"\",\"\",'Place DP tables'!A3743)","v":""}]
[{"$f":"IF('Place DP tables'!A3744=\"\",\"\",'Place DP tables'!A3744)","v":""}]
[{"$f":"IF('Place DP tables'!A3745=\"\",\"\",'Place DP tables'!A3745)","v":""}]
[{"$f":"IF('Place DP tables'!A3746=\"\",\"\",'Place DP tables'!A3746)","v":""}]
[{"$f":"IF('Place DP tables'!A3747=\"\",\"\",'Place DP tables'!A3747)","v":""}]
[{"$f":"IF('Place DP tables'!A3748=\"\",\"\",'Place DP tables'!A3748)","v":""}]
[{"$f":"IF('Place DP tables'!A3749=\"\",\"\",'Place DP tables'!A3749)","v":""}]
[{"$f":"IF('Place DP tables'!A3750=\"\",\"\",'Place DP tables'!A3750)","v":""}]
[{"$f":"IF('Place DP tables'!A3751=\"\",\"\",'Place DP tables'!A3751)","v":""}]
[{"$f":"IF('Place DP tables'!A3752=\"\",\"\",'Place DP tables'!A3752)","v":""}]
[{"$f":"IF('Place DP tables'!A3753=\"\",\"\",'Place DP tables'!A3753)","v":""}]
[{"$f":"IF('Place DP tables'!A3754=\"\",\"\",'Place DP tables'!A3754)","v":""}]
[{"$f":"IF('Place DP tables'!A3755=\"\",\"\",'Place DP tables'!A3755)","v":""}]
[{"$f":"IF('Place DP tables'!A3756=\"\",\"\",'Place DP tables'!A3756)","v":""}]
[{"$f":"IF('Place DP tables'!A3757=\"\",\"\",'Place DP tables'!A3757)","v":""}]
[{"$f":"IF('Place DP tables'!A3758=\"\",\"\",'Place DP tables'!A3758)","v":""}]
[{"$f":"IF('Place DP tables'!A3759=\"\",\"\",'Place DP tables'!A3759)","v":""}]
[{"$f":"IF('Place DP tables'!A3760=\"\",\"\",'Place DP tables'!A3760)","v":""}]
[{"$f":"IF('Place DP tables'!A3761=\"\",\"\",'Place DP tables'!A3761)","v":""}]
[{"$f":"IF('Place DP tables'!A3762=\"\",\"\",'Place DP tables'!A3762)","v":""}]
[{"$f":"IF('Place DP tables'!A3763=\"\",\"\",'Place DP tables'!A3763)","v":""}]
[{"$f":"IF('Place DP tables'!A3764=\"\",\"\",'Place DP tables'!A3764)","v":""}]
[{"$f":"IF('Place DP tables'!A3765=\"\",\"\",'Place DP tables'!A3765)","v":""}]
[{"$f":"IF('Place DP tables'!A3766=\"\",\"\",'Place DP tables'!A3766)","v":""}]
[{"$f":"IF('Place DP tables'!A3767=\"\",\"\",'Place DP tables'!A3767)","v":""}]
[{"$f":"IF('Place DP tables'!A3768=\"\",\"\",'Place DP tables'!A3768)","v":""}]
[{"$f":"IF('Place DP tables'!A3769=\"\",\"\",'Place DP tables'!A3769)","v":""}]
[{"$f":"IF('Place DP tables'!A3770=\"\",\"\",'Place DP tables'!A3770)","v":""}]
[{"$f":"IF('Place DP tables'!A3771=\"\",\"\",'Place DP tables'!A3771)","v":""}]
[{"$f":"IF('Place DP tables'!A3772=\"\",\"\",'Place DP tables'!A3772)","v":""}]
[{"$f":"IF('Place DP tables'!A3773=\"\",\"\",'Place DP tables'!A3773)","v":""}]
[{"$f":"IF('Place DP tables'!A3774=\"\",\"\",'Place DP tables'!A3774)","v":""}]
[{"$f":"IF('Place DP tables'!A3775=\"\",\"\",'Place DP tables'!A3775)","v":""}]
[{"$f":"IF('Place DP tables'!A3776=\"\",\"\",'Place DP tables'!A3776)","v":""}]
[{"$f":"IF('Place DP tables'!A3777=\"\",\"\",'Place DP tables'!A3777)","v":""}]
[{"$f":"IF('Place DP tables'!A3778=\"\",\"\",'Place DP tables'!A3778)","v":""}]
[{"$f":"IF('Place DP tables'!A3779=\"\",\"\",'Place DP tables'!A3779)","v":""}]
[{"$f":"IF('Place DP tables'!A3780=\"\",\"\",'Place DP tables'!A3780)","v":""}]
[{"$f":"IF('Place DP tables'!A3781=\"\",\"\",'Place DP tables'!A3781)","v":""}]
[{"$f":"IF('Place DP tables'!A3782=\"\",\"\",'Place DP tables'!A3782)","v":""}]
[{"$f":"IF('Place DP tables'!A3783=\"\",\"\",'Place DP tables'!A3783)","v":""}]
[{"$f":"IF('Place DP tables'!A3784=\"\",\"\",'Place DP tables'!A3784)","v":""}]
[{"$f":"IF('Place DP tables'!A3785=\"\",\"\",'Place DP tables'!A3785)","v":""}]
[{"$f":"IF('Place DP tables'!A3786=\"\",\"\",'Place DP tables'!A3786)","v":""}]
[{"$f":"IF('Place DP tables'!A3787=\"\",\"\",'Place DP tables'!A3787)","v":""}]
[{"$f":"IF('Place DP tables'!A3788=\"\",\"\",'Place DP tables'!A3788)","v":""}]
[{"$f":"IF('Place DP tables'!A3789=\"\",\"\",'Place DP tables'!A3789)","v":""}]
[{"$f":"IF('Place DP tables'!A3790=\"\",\"\",'Place DP tables'!A3790)","v":""}]
[{"$f":"IF('Place DP tables'!A3791=\"\",\"\",'Place DP tables'!A3791)","v":""}]
[{"$f":"IF('Place DP tables'!A3792=\"\",\"\",'Place DP tables'!A3792)","v":""}]
[{"$f":"IF('Place DP tables'!A3793=\"\",\"\",'Place DP tables'!A3793)","v":""}]
[{"$f":"IF('Place DP tables'!A3794=\"\",\"\",'Place DP tables'!A3794)","v":""}]
[{"$f":"IF('Place DP tables'!A3795=\"\",\"\",'Place DP tables'!A3795)","v":""}]
[{"$f":"IF('Place DP tables'!A3796=\"\",\"\",'Place DP tables'!A3796)","v":""}]
[{"$f":"IF('Place DP tables'!A3797=\"\",\"\",'Place DP tables'!A3797)","v":""}]
[{"$f":"IF('Place DP tables'!A3798=\"\",\"\",'Place DP tables'!A3798)","v":""}]
[{"$f":"IF('Place DP tables'!A3799=\"\",\"\",'Place DP tables'!A3799)","v":""}]
[{"$f":"IF('Place DP tables'!A3800=\"\",\"\",'Place DP tables'!A3800)","v":""}]
[{"$f":"IF('Place DP tables'!A3801=\"\",\"\",'Place DP tables'!A3801)","v":""}]
[{"$f":"IF('Place DP tables'!A3802=\"\",\"\",'Place DP tables'!A3802)","v":""}]
[{"$f":"IF('Place DP tables'!A3803=\"\",\"\",'Place DP tables'!A3803)","v":""}]
[{"$f":"IF('Place DP tables'!A3804=\"\",\"\",'Place DP tables'!A3804)","v":""}]
[{"$f":"IF('Place DP tables'!A3805=\"\",\"\",'Place DP tables'!A3805)","v":""}]
[{"$f":"IF('Place DP tables'!A3806=\"\",\"\",'Place DP tables'!A3806)","v":""}]
[{"$f":"IF('Place DP tables'!A3807=\"\",\"\",'Place DP tables'!A3807)","v":""}]
[{"$f":"IF('Place DP tables'!A3808=\"\",\"\",'Place DP tables'!A3808)","v":""}]
[{"$f":"IF('Place DP tables'!A3809=\"\",\"\",'Place DP tables'!A3809)","v":""}]
[{"$f":"IF('Place DP tables'!A3810=\"\",\"\",'Place DP tables'!A3810)","v":""}]
[{"$f":"IF('Place DP tables'!A3811=\"\",\"\",'Place DP tables'!A3811)","v":""}]
[{"$f":"IF('Place DP tables'!A3812=\"\",\"\",'Place DP tables'!A3812)","v":""}]
[{"$f":"IF('Place DP tables'!A3813=\"\",\"\",'Place DP tables'!A3813)","v":""}]
[{"$f":"IF('Place DP tables'!A3814=\"\",\"\",'Place DP tables'!A3814)","v":""}]
[{"$f":"IF('Place DP tables'!A3815=\"\",\"\",'Place DP tables'!A3815)","v":""}]
[{"$f":"IF('Place DP tables'!A3816=\"\",\"\",'Place DP tables'!A3816)","v":""}]
[{"$f":"IF('Place DP tables'!A3817=\"\",\"\",'Place DP tables'!A3817)","v":""}]
[{"$f":"IF('Place DP tables'!A3818=\"\",\"\",'Place DP tables'!A3818)","v":""}]
[{"$f":"IF('Place DP tables'!A3819=\"\",\"\",'Place DP tables'!A3819)","v":""}]
[{"$f":"IF('Place DP tables'!A3820=\"\",\"\",'Place DP tables'!A3820)","v":""}]
[{"$f":"IF('Place DP tables'!A3821=\"\",\"\",'Place DP tables'!A3821)","v":""}]
[{"$f":"IF('Place DP tables'!A3822=\"\",\"\",'Place DP tables'!A3822)","v":""}]
[{"$f":"IF('Place DP tables'!A3823=\"\",\"\",'Place DP tables'!A3823)","v":""}]
[{"$f":"IF('Place DP tables'!A3824=\"\",\"\",'Place DP tables'!A3824)","v":""}]
[{"$f":"IF('Place DP tables'!A3825=\"\",\"\",'Place DP tables'!A3825)","v":""}]
[{"$f":"IF('Place DP tables'!A3826=\"\",\"\",'Place DP tables'!A3826)","v":""}]
[{"$f":"IF('Place DP tables'!A3827=\"\",\"\",'Place DP tables'!A3827)","v":""}]
[{"$f":"IF('Place DP tables'!A3828=\"\",\"\",'Place DP tables'!A3828)","v":""}]
[{"$f":"IF('Place DP tables'!A3829=\"\",\"\",'Place DP tables'!A3829)","v":""}]
[{"$f":"IF('Place DP tables'!A3830=\"\",\"\",'Place DP tables'!A3830)","v":""}]
[{"$f":"IF('Place DP tables'!A3831=\"\",\"\",'Place DP tables'!A3831)","v":""}]
[{"$f":"IF('Place DP tables'!A3832=\"\",\"\",'Place DP tables'!A3832)","v":""}]
[{"$f":"IF('Place DP tables'!A3833=\"\",\"\",'Place DP tables'!A3833)","v":""}]
[{"$f":"IF('Place DP tables'!A3834=\"\",\"\",'Place DP tables'!A3834)","v":""}]
[{"$f":"IF('Place DP tables'!A3835=\"\",\"\",'Place DP tables'!A3835)","v":""}]
[{"$f":"IF('Place DP tables'!A3836=\"\",\"\",'Place DP tables'!A3836)","v":""}]
[{"$f":"IF('Place DP tables'!A3837=\"\",\"\",'Place DP tables'!A3837)","v":""}]
[{"$f":"IF('Place DP tables'!A3838=\"\",\"\",'Place DP tables'!A3838)","v":""}]
[{"$f":"IF('Place DP tables'!A3839=\"\",\"\",'Place DP tables'!A3839)","v":""}]
[{"$f":"IF('Place DP tables'!A3840=\"\",\"\",'Place DP tables'!A3840)","v":""}]
[{"$f":"IF('Place DP tables'!A3841=\"\",\"\",'Place DP tables'!A3841)","v":""}]
[{"$f":"IF('Place DP tables'!A3842=\"\",\"\",'Place DP tables'!A3842)","v":""}]
[{"$f":"IF('Place DP tables'!A3843=\"\",\"\",'Place DP tables'!A3843)","v":""}]
[{"$f":"IF('Place DP tables'!A3844=\"\",\"\",'Place DP tables'!A3844)","v":""}]
[{"$f":"IF('Place DP tables'!A3845=\"\",\"\",'Place DP tables'!A3845)","v":""}]
[{"$f":"IF('Place DP tables'!A3846=\"\",\"\",'Place DP tables'!A3846)","v":""}]
[{"$f":"IF('Place DP tables'!A3847=\"\",\"\",'Place DP tables'!A3847)","v":""}]
[{"$f":"IF('Place DP tables'!A3848=\"\",\"\",'Place DP tables'!A3848)","v":""}]
[{"$f":"IF('Place DP tables'!A3849=\"\",\"\",'Place DP tables'!A3849)","v":""}]
[{"$f":"IF('Place DP tables'!A3850=\"\",\"\",'Place DP tables'!A3850)","v":""}]
[{"$f":"IF('Place DP tables'!A3851=\"\",\"\",'Place DP tables'!A3851)","v":""}]
[{"$f":"IF('Place DP tables'!A3852=\"\",\"\",'Place DP tables'!A3852)","v":""}]
[{"$f":"IF('Place DP tables'!A3853=\"\",\"\",'Place DP tables'!A3853)","v":""}]
[{"$f":"IF('Place DP tables'!A3854=\"\",\"\",'Place DP tables'!A3854)","v":""}]
[{"$f":"IF('Place DP tables'!A3855=\"\",\"\",'Place DP tables'!A3855)","v":""}]
[{"$f":"IF('Place DP tables'!A3856=\"\",\"\",'Place DP tables'!A3856)","v":""}]
[{"$f":"IF('Place DP tables'!A3857=\"\",\"\",'Place DP tables'!A3857)","v":""}]
[{"$f":"IF('Place DP tables'!A3858=\"\",\"\",'Place DP tables'!A3858)","v":""}]
[{"$f":"IF('Place DP tables'!A3859=\"\",\"\",'Place DP tables'!A3859)","v":""}]
[{"$f":"IF('Place DP tables'!A3860=\"\",\"\",'Place DP tables'!A3860)","v":""}]
[{"$f":"IF('Place DP tables'!A3861=\"\",\"\",'Place DP tables'!A3861)","v":""}]
[{"$f":"IF('Place DP tables'!A3862=\"\",\"\",'Place DP tables'!A3862)","v":""}]
[{"$f":"IF('Place DP tables'!A3863=\"\",\"\",'Place DP tables'!A3863)","v":""}]
[{"$f":"IF('Place DP tables'!A3864=\"\",\"\",'Place DP tables'!A3864)","v":""}]
[{"$f":"IF('Place DP tables'!A3865=\"\",\"\",'Place DP tables'!A3865)","v":""}]
[{"$f":"IF('Place DP tables'!A3866=\"\",\"\",'Place DP tables'!A3866)","v":""}]
[{"$f":"IF('Place DP tables'!A3867=\"\",\"\",'Place DP tables'!A3867)","v":""}]
[{"$f":"IF('Place DP tables'!A3868=\"\",\"\",'Place DP tables'!A3868)","v":""}]
[{"$f":"IF('Place DP tables'!A3869=\"\",\"\",'Place DP tables'!A3869)","v":""}]
[{"$f":"IF('Place DP tables'!A3870=\"\",\"\",'Place DP tables'!A3870)","v":""}]
[{"$f":"IF('Place DP tables'!A3871=\"\",\"\",'Place DP tables'!A3871)","v":""}]
[{"$f":"IF('Place DP tables'!A3872=\"\",\"\",'Place DP tables'!A3872)","v":""}]
[{"$f":"IF('Place DP tables'!A3873=\"\",\"\",'Place DP tables'!A3873)","v":""}]
[{"$f":"IF('Place DP tables'!A3874=\"\",\"\",'Place DP tables'!A3874)","v":""}]
[{"$f":"IF('Place DP tables'!A3875=\"\",\"\",'Place DP tables'!A3875)","v":""}]
[{"$f":"IF('Place DP tables'!A3876=\"\",\"\",'Place DP tables'!A3876)","v":""}]
[{"$f":"IF('Place DP tables'!A3877=\"\",\"\",'Place DP tables'!A3877)","v":""}]
[{"$f":"IF('Place DP tables'!A3878=\"\",\"\",'Place DP tables'!A3878)","v":""}]
[{"$f":"IF('Place DP tables'!A3879=\"\",\"\",'Place DP tables'!A3879)","v":""}]
[{"$f":"IF('Place DP tables'!A3880=\"\",\"\",'Place DP tables'!A3880)","v":""}]
[{"$f":"IF('Place DP tables'!A3881=\"\",\"\",'Place DP tables'!A3881)","v":""}]
[{"$f":"IF('Place DP tables'!A3882=\"\",\"\",'Place DP tables'!A3882)","v":""}]
[{"$f":"IF('Place DP tables'!A3883=\"\",\"\",'Place DP tables'!A3883)","v":""}]
[{"$f":"IF('Place DP tables'!A3884=\"\",\"\",'Place DP tables'!A3884)","v":""}]
[{"$f":"IF('Place DP tables'!A3885=\"\",\"\",'Place DP tables'!A3885)","v":""}]
[{"$f":"IF('Place DP tables'!A3886=\"\",\"\",'Place DP tables'!A3886)","v":""}]
[{"$f":"IF('Place DP tables'!A3887=\"\",\"\",'Place DP tables'!A3887)","v":""}]
[{"$f":"IF('Place DP tables'!A3888=\"\",\"\",'Place DP tables'!A3888)","v":""}]
[{"$f":"IF('Place DP tables'!A3889=\"\",\"\",'Place DP tables'!A3889)","v":""}]
[{"$f":"IF('Place DP tables'!A3890=\"\",\"\",'Place DP tables'!A3890)","v":""}]
[{"$f":"IF('Place DP tables'!A3891=\"\",\"\",'Place DP tables'!A3891)","v":""}]
[{"$f":"IF('Place DP tables'!A3892=\"\",\"\",'Place DP tables'!A3892)","v":""}]
[{"$f":"IF('Place DP tables'!A3893=\"\",\"\",'Place DP tables'!A3893)","v":""}]
[{"$f":"IF('Place DP tables'!A3894=\"\",\"\",'Place DP tables'!A3894)","v":""}]
[{"$f":"IF('Place DP tables'!A3895=\"\",\"\",'Place DP tables'!A3895)","v":""}]
[{"$f":"IF('Place DP tables'!A3896=\"\",\"\",'Place DP tables'!A3896)","v":""}]
[{"$f":"IF('Place DP tables'!A3897=\"\",\"\",'Place DP tables'!A3897)","v":""}]
[{"$f":"IF('Place DP tables'!A3898=\"\",\"\",'Place DP tables'!A3898)","v":""}]
[{"$f":"IF('Place DP tables'!A3899=\"\",\"\",'Place DP tables'!A3899)","v":""}]
[{"$f":"IF('Place DP tables'!A3900=\"\",\"\",'Place DP tables'!A3900)","v":""}]
[{"$f":"IF('Place DP tables'!A3901=\"\",\"\",'Place DP tables'!A3901)","v":""}]
[{"$f":"IF('Place DP tables'!A3902=\"\",\"\",'Place DP tables'!A3902)","v":""}]
[{"$f":"IF('Place DP tables'!A3903=\"\",\"\",'Place DP tables'!A3903)","v":""}]
[{"$f":"IF('Place DP tables'!A3904=\"\",\"\",'Place DP tables'!A3904)","v":""}]
[{"$f":"IF('Place DP tables'!A3905=\"\",\"\",'Place DP tables'!A3905)","v":""}]
[{"$f":"IF('Place DP tables'!A3906=\"\",\"\",'Place DP tables'!A3906)","v":""}]
[{"$f":"IF('Place DP tables'!A3907=\"\",\"\",'Place DP tables'!A3907)","v":""}]
[{"$f":"IF('Place DP tables'!A3908=\"\",\"\",'Place DP tables'!A3908)","v":""}]
[{"$f":"IF('Place DP tables'!A3909=\"\",\"\",'Place DP tables'!A3909)","v":""}]
[{"$f":"IF('Place DP tables'!A3910=\"\",\"\",'Place DP tables'!A3910)","v":""}]
[{"$f":"IF('Place DP tables'!A3911=\"\",\"\",'Place DP tables'!A3911)","v":""}]
[{"$f":"IF('Place DP tables'!A3912=\"\",\"\",'Place DP tables'!A3912)","v":""}]
[{"$f":"IF('Place DP tables'!A3913=\"\",\"\",'Place DP tables'!A3913)","v":""}]
[{"$f":"IF('Place DP tables'!A3914=\"\",\"\",'Place DP tables'!A3914)","v":""}]
[{"$f":"IF('Place DP tables'!A3915=\"\",\"\",'Place DP tables'!A3915)","v":""}]
[{"$f":"IF('Place DP tables'!A3916=\"\",\"\",'Place DP tables'!A3916)","v":""}]
[{"$f":"IF('Place DP tables'!A3917=\"\",\"\",'Place DP tables'!A3917)","v":""}]
[{"$f":"IF('Place DP tables'!A3918=\"\",\"\",'Place DP tables'!A3918)","v":""}]
[{"$f":"IF('Place DP tables'!A3919=\"\",\"\",'Place DP tables'!A3919)","v":""}]
[{"$f":"IF('Place DP tables'!A3920=\"\",\"\",'Place DP tables'!A3920)","v":""}]
[{"$f":"IF('Place DP tables'!A3921=\"\",\"\",'Place DP tables'!A3921)","v":""}]
[{"$f":"IF('Place DP tables'!A3922=\"\",\"\",'Place DP tables'!A3922)","v":""}]
[{"$f":"IF('Place DP tables'!A3923=\"\",\"\",'Place DP tables'!A3923)","v":""}]
[{"$f":"IF('Place DP tables'!A3924=\"\",\"\",'Place DP tables'!A3924)","v":""}]
[{"$f":"IF('Place DP tables'!A3925=\"\",\"\",'Place DP tables'!A3925)","v":""}]
[{"$f":"IF('Place DP tables'!A3926=\"\",\"\",'Place DP tables'!A3926)","v":""}]
[{"$f":"IF('Place DP tables'!A3927=\"\",\"\",'Place DP tables'!A3927)","v":""}]
[{"$f":"IF('Place DP tables'!A3928=\"\",\"\",'Place DP tables'!A3928)","v":""}]
[{"$f":"IF('Place DP tables'!A3929=\"\",\"\",'Place DP tables'!A3929)","v":""}]
[{"$f":"IF('Place DP tables'!A3930=\"\",\"\",'Place DP tables'!A3930)","v":""}]
[{"$f":"IF('Place DP tables'!A3931=\"\",\"\",'Place DP tables'!A3931)","v":""}]
[{"$f":"IF('Place DP tables'!A3932=\"\",\"\",'Place DP tables'!A3932)","v":""}]
[{"$f":"IF('Place DP tables'!A3933=\"\",\"\",'Place DP tables'!A3933)","v":""}]
[{"$f":"IF('Place DP tables'!A3934=\"\",\"\",'Place DP tables'!A3934)","v":""}]
[{"$f":"IF('Place DP tables'!A3935=\"\",\"\",'Place DP tables'!A3935)","v":""}]
[{"$f":"IF('Place DP tables'!A3936=\"\",\"\",'Place DP tables'!A3936)","v":""}]
[{"$f":"IF('Place DP tables'!A3937=\"\",\"\",'Place DP tables'!A3937)","v":""}]
[{"$f":"IF('Place DP tables'!A3938=\"\",\"\",'Place DP tables'!A3938)","v":""}]
[{"$f":"IF('Place DP tables'!A3939=\"\",\"\",'Place DP tables'!A3939)","v":""}]
[{"$f":"IF('Place DP tables'!A3940=\"\",\"\",'Place DP tables'!A3940)","v":""}]
[{"$f":"IF('Place DP tables'!A3941=\"\",\"\",'Place DP tables'!A3941)","v":""}]
[{"$f":"IF('Place DP tables'!A3942=\"\",\"\",'Place DP tables'!A3942)","v":""}]
[{"$f":"IF('Place DP tables'!A3943=\"\",\"\",'Place DP tables'!A3943)","v":""}]
[{"$f":"IF('Place DP tables'!A3944=\"\",\"\",'Place DP tables'!A3944)","v":""}]
[{"$f":"IF('Place DP tables'!A3945=\"\",\"\",'Place DP tables'!A3945)","v":""}]
[{"$f":"IF('Place DP tables'!A3946=\"\",\"\",'Place DP tables'!A3946)","v":""}]
[{"$f":"IF('Place DP tables'!A3947=\"\",\"\",'Place DP tables'!A3947)","v":""}]
[{"$f":"IF('Place DP tables'!A3948=\"\",\"\",'Place DP tables'!A3948)","v":""}]
[{"$f":"IF('Place DP tables'!A3949=\"\",\"\",'Place DP tables'!A3949)","v":""}]
[{"$f":"IF('Place DP tables'!A3950=\"\",\"\",'Place DP tables'!A3950)","v":""}]
[{"$f":"IF('Place DP tables'!A3951=\"\",\"\",'Place DP tables'!A3951)","v":""}]
[{"$f":"IF('Place DP tables'!A3952=\"\",\"\",'Place DP tables'!A3952)","v":""}]
[{"$f":"IF('Place DP tables'!A3953=\"\",\"\",'Place DP tables'!A3953)","v":""}]
[{"$f":"IF('Place DP tables'!A3954=\"\",\"\",'Place DP tables'!A3954)","v":""}]
[{"$f":"IF('Place DP tables'!A3955=\"\",\"\",'Place DP tables'!A3955)","v":""}]
[{"$f":"IF('Place DP tables'!A3956=\"\",\"\",'Place DP tables'!A3956)","v":""}]
[{"$f":"IF('Place DP tables'!A3957=\"\",\"\",'Place DP tables'!A3957)","v":""}]
[{"$f":"IF('Place DP tables'!A3958=\"\",\"\",'Place DP tables'!A3958)","v":""}]
[{"$f":"IF('Place DP tables'!A3959=\"\",\"\",'Place DP tables'!A3959)","v":""}]
[{"$f":"IF('Place DP tables'!A3960=\"\",\"\",'Place DP tables'!A3960)","v":""}]
[{"$f":"IF('Place DP tables'!A3961=\"\",\"\",'Place DP tables'!A3961)","v":""}]
[{"$f":"IF('Place DP tables'!A3962=\"\",\"\",'Place DP tables'!A3962)","v":""}]
[{"$f":"IF('Place DP tables'!A3963=\"\",\"\",'Place DP tables'!A3963)","v":""}]
[{"$f":"IF('Place DP tables'!A3964=\"\",\"\",'Place DP tables'!A3964)","v":""}]
[{"$f":"IF('Place DP tables'!A3965=\"\",\"\",'Place DP tables'!A3965)","v":""}]
[{"$f":"IF('Place DP tables'!A3966=\"\",\"\",'Place DP tables'!A3966)","v":""}]
[{"$f":"IF('Place DP tables'!A3967=\"\",\"\",'Place DP tables'!A3967)","v":""}]
[{"$f":"IF('Place DP tables'!A3968=\"\",\"\",'Place DP tables'!A3968)","v":""}]
[{"$f":"IF('Place DP tables'!A3969=\"\",\"\",'Place DP tables'!A3969)","v":""}]
[{"$f":"IF('Place DP tables'!A3970=\"\",\"\",'Place DP tables'!A3970)","v":""}]
[{"$f":"IF('Place DP tables'!A3971=\"\",\"\",'Place DP tables'!A3971)","v":""}]
[{"$f":"IF('Place DP tables'!A3972=\"\",\"\",'Place DP tables'!A3972)","v":""}]
[{"$f":"IF('Place DP tables'!A3973=\"\",\"\",'Place DP tables'!A3973)","v":""}]
[{"$f":"IF('Place DP tables'!A3974=\"\",\"\",'Place DP tables'!A3974)","v":""}]
[{"$f":"IF('Place DP tables'!A3975=\"\",\"\",'Place DP tables'!A3975)","v":""}]
[{"$f":"IF('Place DP tables'!A3976=\"\",\"\",'Place DP tables'!A3976)","v":""}]
[{"$f":"IF('Place DP tables'!A3977=\"\",\"\",'Place DP tables'!A3977)","v":""}]
[{"$f":"IF('Place DP tables'!A3978=\"\",\"\",'Place DP tables'!A3978)","v":""}]
[{"$f":"IF('Place DP tables'!A3979=\"\",\"\",'Place DP tables'!A3979)","v":""}]
[{"$f":"IF('Place DP tables'!A3980=\"\",\"\",'Place DP tables'!A3980)","v":""}]
[{"$f":"IF('Place DP tables'!A3981=\"\",\"\",'Place DP tables'!A3981)","v":""}]
[{"$f":"IF('Place DP tables'!A3982=\"\",\"\",'Place DP tables'!A3982)","v":""}]
[{"$f":"IF('Place DP tables'!A3983=\"\",\"\",'Place DP tables'!A3983)","v":""}]
[{"$f":"IF('Place DP tables'!A3984=\"\",\"\",'Place DP tables'!A3984)","v":""}]
[{"$f":"IF('Place DP tables'!A3985=\"\",\"\",'Place DP tables'!A3985)","v":""}]
[{"$f":"IF('Place DP tables'!A3986=\"\",\"\",'Place DP tables'!A3986)","v":""}]
[{"$f":"IF('Place DP tables'!A3987=\"\",\"\",'Place DP tables'!A3987)","v":""}]
[{"$f":"IF('Place DP tables'!A3988=\"\",\"\",'Place DP tables'!A3988)","v":""}]
[{"$f":"IF('Place DP tables'!A3989=\"\",\"\",'Place DP tables'!A3989)","v":""}]
[{"$f":"IF('Place DP tables'!A3990=\"\",\"\",'Place DP tables'!A3990)","v":""}]
[{"$f":"IF('Place DP tables'!A3991=\"\",\"\",'Place DP tables'!A3991)","v":""}]
[{"$f":"IF('Place DP tables'!A3992=\"\",\"\",'Place DP tables'!A3992)","v":""}]
[{"$f":"IF('Place DP tables'!A3993=\"\",\"\",'Place DP tables'!A3993)","v":""}]
[{"$f":"IF('Place DP tables'!A3994=\"\",\"\",'Place DP tables'!A3994)","v":""}]
[{"$f":"IF('Place DP tables'!A3995=\"\",\"\",'Place DP tables'!A3995)","v":""}]
[{"$f":"IF('Place DP tables'!A3996=\"\",\"\",'Place DP tables'!A3996)","v":""}]
[{"$f":"IF('Place DP tables'!A3997=\"\",\"\",'Place DP tables'!A3997)","v":""}]
[{"$f":"IF('Place DP tables'!A3998=\"\",\"\",'Place DP tables'!A3998)","v":""}]
[{"$f":"IF('Place DP tables'!A3999=\"\",\"\",'Place DP tables'!A3999)","v":""}]
[{"$f":"IF('Place DP tables'!A4000=\"\",\"\",'Place DP tables'!A4000)","v":""}]
[{"$f":"IF('Place DP tables'!A4001=\"\",\"\",'Place DP tables'!A4001)","v":""}]
[{"$f":"IF('Place DP tables'!A4002=\"\",\"\",'Place DP tables'!A4002)","v":""}]
[{"$f":"IF('Place DP tables'!A4003=\"\",\"\",'Place DP tables'!A4003)","v":""}]
[{"$f":"IF('Place DP tables'!A4004=\"\",\"\",'Place DP tables'!A4004)","v":""}]
[{"$f":"IF('Place DP tables'!A4005=\"\",\"\",'Place DP tables'!A4005)","v":""}]
[{"$f":"IF('Place DP tables'!A4006=\"\",\"\",'Place DP tables'!A4006)","v":""}]
[{"$f":"IF('Place DP tables'!A4007=\"\",\"\",'Place DP tables'!A4007)","v":""}]
[{"$f":"IF('Place DP tables'!A4008=\"\",\"\",'Place DP tables'!A4008)","v":""}]
[{"$f":"IF('Place DP tables'!A4009=\"\",\"\",'Place DP tables'!A4009)","v":""}]
[{"$f":"IF('Place DP tables'!A4010=\"\",\"\",'Place DP tables'!A4010)","v":""}]
[{"$f":"IF('Place DP tables'!A4011=\"\",\"\",'Place DP tables'!A4011)","v":""}]
[{"$f":"IF('Place DP tables'!A4012=\"\",\"\",'Place DP tables'!A4012)","v":""}]
[{"$f":"IF('Place DP tables'!A4013=\"\",\"\",'Place DP tables'!A4013)","v":""}]
[{"$f":"IF('Place DP tables'!A4014=\"\",\"\",'Place DP tables'!A4014)","v":""}]
[{"$f":"IF('Place DP tables'!A4015=\"\",\"\",'Place DP tables'!A4015)","v":""}]
[{"$f":"IF('Place DP tables'!A4016=\"\",\"\",'Place DP tables'!A4016)","v":""}]
[{"$f":"IF('Place DP tables'!A4017=\"\",\"\",'Place DP tables'!A4017)","v":""}]
[{"$f":"IF('Place DP tables'!A4018=\"\",\"\",'Place DP tables'!A4018)","v":""}]
[{"$f":"IF('Place DP tables'!A4019=\"\",\"\",'Place DP tables'!A4019)","v":""}]
[{"$f":"IF('Place DP tables'!A4020=\"\",\"\",'Place DP tables'!A4020)","v":""}]
[{"$f":"IF('Place DP tables'!A4021=\"\",\"\",'Place DP tables'!A4021)","v":""}]
[{"$f":"IF('Place DP tables'!A4022=\"\",\"\",'Place DP tables'!A4022)","v":""}]
[{"$f":"IF('Place DP tables'!A4023=\"\",\"\",'Place DP tables'!A4023)","v":""}]
[{"$f":"IF('Place DP tables'!A4024=\"\",\"\",'Place DP tables'!A4024)","v":""}]
[{"$f":"IF('Place DP tables'!A4025=\"\",\"\",'Place DP tables'!A4025)","v":""}]
[{"$f":"IF('Place DP tables'!A4026=\"\",\"\",'Place DP tables'!A4026)","v":""}]
[{"$f":"IF('Place DP tables'!A4027=\"\",\"\",'Place DP tables'!A4027)","v":""}]
[{"$f":"IF('Place DP tables'!A4028=\"\",\"\",'Place DP tables'!A4028)","v":""}]
[{"$f":"IF('Place DP tables'!A4029=\"\",\"\",'Place DP tables'!A4029)","v":""}]
[{"$f":"IF('Place DP tables'!A4030=\"\",\"\",'Place DP tables'!A4030)","v":""}]
[{"$f":"IF('Place DP tables'!A4031=\"\",\"\",'Place DP tables'!A4031)","v":""}]
[{"$f":"IF('Place DP tables'!A4032=\"\",\"\",'Place DP tables'!A4032)","v":""}]
[{"$f":"IF('Place DP tables'!A4033=\"\",\"\",'Place DP tables'!A4033)","v":""}]
[{"$f":"IF('Place DP tables'!A4034=\"\",\"\",'Place DP tables'!A4034)","v":""}]
[{"$f":"IF('Place DP tables'!A4035=\"\",\"\",'Place DP tables'!A4035)","v":""}]
[{"$f":"IF('Place DP tables'!A4036=\"\",\"\",'Place DP tables'!A4036)","v":""}]
[{"$f":"IF('Place DP tables'!A4037=\"\",\"\",'Place DP tables'!A4037)","v":""}]
[{"$f":"IF('Place DP tables'!A4038=\"\",\"\",'Place DP tables'!A4038)","v":""}]
[{"$f":"IF('Place DP tables'!A4039=\"\",\"\",'Place DP tables'!A4039)","v":""}]
[{"$f":"IF('Place DP tables'!A4040=\"\",\"\",'Place DP tables'!A4040)","v":""}]
[{"$f":"IF('Place DP tables'!A4041=\"\",\"\",'Place DP tables'!A4041)","v":""}]
[{"$f":"IF('Place DP tables'!A4042=\"\",\"\",'Place DP tables'!A4042)","v":""}]
[{"$f":"IF('Place DP tables'!A4043=\"\",\"\",'Place DP tables'!A4043)","v":""}]
[{"$f":"IF('Place DP tables'!A4044=\"\",\"\",'Place DP tables'!A4044)","v":""}]
[{"$f":"IF('Place DP tables'!A4045=\"\",\"\",'Place DP tables'!A4045)","v":""}]
[{"$f":"IF('Place DP tables'!A4046=\"\",\"\",'Place DP tables'!A4046)","v":""}]
[{"$f":"IF('Place DP tables'!A4047=\"\",\"\",'Place DP tables'!A4047)","v":""}]
[{"$f":"IF('Place DP tables'!A4048=\"\",\"\",'Place DP tables'!A4048)","v":""}]
[{"$f":"IF('Place DP tables'!A4049=\"\",\"\",'Place DP tables'!A4049)","v":""}]
[{"$f":"IF('Place DP tables'!A4050=\"\",\"\",'Place DP tables'!A4050)","v":""}]
[{"$f":"IF('Place DP tables'!A4051=\"\",\"\",'Place DP tables'!A4051)","v":""}]
[{"$f":"IF('Place DP tables'!A4052=\"\",\"\",'Place DP tables'!A4052)","v":""}]
[{"$f":"IF('Place DP tables'!A4053=\"\",\"\",'Place DP tables'!A4053)","v":""}]
[{"$f":"IF('Place DP tables'!A4054=\"\",\"\",'Place DP tables'!A4054)","v":""}]
[{"$f":"IF('Place DP tables'!A4055=\"\",\"\",'Place DP tables'!A4055)","v":""}]
[{"$f":"IF('Place DP tables'!A4056=\"\",\"\",'Place DP tables'!A4056)","v":""}]
[{"$f":"IF('Place DP tables'!A4057=\"\",\"\",'Place DP tables'!A4057)","v":""}]
[{"$f":"IF('Place DP tables'!A4058=\"\",\"\",'Place DP tables'!A4058)","v":""}]
[{"$f":"IF('Place DP tables'!A4059=\"\",\"\",'Place DP tables'!A4059)","v":""}]
[{"$f":"IF('Place DP tables'!A4060=\"\",\"\",'Place DP tables'!A4060)","v":""}]
[{"$f":"IF('Place DP tables'!A4061=\"\",\"\",'Place DP tables'!A4061)","v":""}]
[{"$f":"IF('Place DP tables'!A4062=\"\",\"\",'Place DP tables'!A4062)","v":""}]
[{"$f":"IF('Place DP tables'!A4063=\"\",\"\",'Place DP tables'!A4063)","v":""}]
[{"$f":"IF('Place DP tables'!A4064=\"\",\"\",'Place DP tables'!A4064)","v":""}]
[{"$f":"IF('Place DP tables'!A4065=\"\",\"\",'Place DP tables'!A4065)","v":""}]
[{"$f":"IF('Place DP tables'!A4066=\"\",\"\",'Place DP tables'!A4066)","v":""}]
[{"$f":"IF('Place DP tables'!A4067=\"\",\"\",'Place DP tables'!A4067)","v":""}]
[{"$f":"IF('Place DP tables'!A4068=\"\",\"\",'Place DP tables'!A4068)","v":""}]
[{"$f":"IF('Place DP tables'!A4069=\"\",\"\",'Place DP tables'!A4069)","v":""}]
[{"$f":"IF('Place DP tables'!A4070=\"\",\"\",'Place DP tables'!A4070)","v":""}]
[{"$f":"IF('Place DP tables'!A4071=\"\",\"\",'Place DP tables'!A4071)","v":""}]
[{"$f":"IF('Place DP tables'!A4072=\"\",\"\",'Place DP tables'!A4072)","v":""}]
[{"$f":"IF('Place DP tables'!A4073=\"\",\"\",'Place DP tables'!A4073)","v":""}]
[{"$f":"IF('Place DP tables'!A4074=\"\",\"\",'Place DP tables'!A4074)","v":""}]
[{"$f":"IF('Place DP tables'!A4075=\"\",\"\",'Place DP tables'!A4075)","v":""}]
[{"$f":"IF('Place DP tables'!A4076=\"\",\"\",'Place DP tables'!A4076)","v":""}]
[{"$f":"IF('Place DP tables'!A4077=\"\",\"\",'Place DP tables'!A4077)","v":""}]
[{"$f":"IF('Place DP tables'!A4078=\"\",\"\",'Place DP tables'!A4078)","v":""}]
[{"$f":"IF('Place DP tables'!A4079=\"\",\"\",'Place DP tables'!A4079)","v":""}]
[{"$f":"IF('Place DP tables'!A4080=\"\",\"\",'Place DP tables'!A4080)","v":""}]
[{"$f":"IF('Place DP tables'!A4081=\"\",\"\",'Place DP tables'!A4081)","v":""}]
[{"$f":"IF('Place DP tables'!A4082=\"\",\"\",'Place DP tables'!A4082)","v":""}]
[{"$f":"IF('Place DP tables'!A4083=\"\",\"\",'Place DP tables'!A4083)","v":""}]
[{"$f":"IF('Place DP tables'!A4084=\"\",\"\",'Place DP tables'!A4084)","v":""}]
[{"$f":"IF('Place DP tables'!A4085=\"\",\"\",'Place DP tables'!A4085)","v":""}]
[{"$f":"IF('Place DP tables'!A4086=\"\",\"\",'Place DP tables'!A4086)","v":""}]
[{"$f":"IF('Place DP tables'!A4087=\"\",\"\",'Place DP tables'!A4087)","v":""}]
[{"$f":"IF('Place DP tables'!A4088=\"\",\"\",'Place DP tables'!A4088)","v":""}]
[{"$f":"IF('Place DP tables'!A4089=\"\",\"\",'Place DP tables'!A4089)","v":""}]
[{"$f":"IF('Place DP tables'!A4090=\"\",\"\",'Place DP tables'!A4090)","v":""}]
[{"$f":"IF('Place DP tables'!A4091=\"\",\"\",'Place DP tables'!A4091)","v":""}]
[{"$f":"IF('Place DP tables'!A4092=\"\",\"\",'Place DP tables'!A4092)","v":""}]
[{"$f":"IF('Place DP tables'!A4093=\"\",\"\",'Place DP tables'!A4093)","v":""}]
[{"$f":"IF('Place DP tables'!A4094=\"\",\"\",'Place DP tables'!A4094)","v":""}]
[{"$f":"IF('Place DP tables'!A4095=\"\",\"\",'Place DP tables'!A4095)","v":""}]
[{"$f":"IF('Place DP tables'!A4096=\"\",\"\",'Place DP tables'!A4096)","v":""}]
[{"$f":"IF('Place DP tables'!A4097=\"\",\"\",'Place DP tables'!A4097)","v":""}]
[{"$f":"IF('Place DP tables'!A4098=\"\",\"\",'Place DP tables'!A4098)","v":""}]
[{"$f":"IF('Place DP tables'!A4099=\"\",\"\",'Place DP tables'!A4099)","v":""}]
[{"$f":"IF('Place DP tables'!A4100=\"\",\"\",'Place DP tables'!A4100)","v":""}]
[{"$f":"IF('Place DP tables'!A4101=\"\",\"\",'Place DP tables'!A4101)","v":""}]
[{"$f":"IF('Place DP tables'!A4102=\"\",\"\",'Place DP tables'!A4102)","v":""}]
[{"$f":"IF('Place DP tables'!A4103=\"\",\"\",'Place DP tables'!A4103)","v":""}]
[{"$f":"IF('Place DP tables'!A4104=\"\",\"\",'Place DP tables'!A4104)","v":""}]
[{"$f":"IF('Place DP tables'!A4105=\"\",\"\",'Place DP tables'!A4105)","v":""}]
[{"$f":"IF('Place DP tables'!A4106=\"\",\"\",'Place DP tables'!A4106)","v":""}]
[{"$f":"IF('Place DP tables'!A4107=\"\",\"\",'Place DP tables'!A4107)","v":""}]
[{"$f":"IF('Place DP tables'!A4108=\"\",\"\",'Place DP tables'!A4108)","v":""}]
[{"$f":"IF('Place DP tables'!A4109=\"\",\"\",'Place DP tables'!A4109)","v":""}]
[{"$f":"IF('Place DP tables'!A4110=\"\",\"\",'Place DP tables'!A4110)","v":""}]
[{"$f":"IF('Place DP tables'!A4111=\"\",\"\",'Place DP tables'!A4111)","v":""}]
[{"$f":"IF('Place DP tables'!A4112=\"\",\"\",'Place DP tables'!A4112)","v":""}]
[{"$f":"IF('Place DP tables'!A4113=\"\",\"\",'Place DP tables'!A4113)","v":""}]
[{"$f":"IF('Place DP tables'!A4114=\"\",\"\",'Place DP tables'!A4114)","v":""}]
[{"$f":"IF('Place DP tables'!A4115=\"\",\"\",'Place DP tables'!A4115)","v":""}]
[{"$f":"IF('Place DP tables'!A4116=\"\",\"\",'Place DP tables'!A4116)","v":""}]
[{"$f":"IF('Place DP tables'!A4117=\"\",\"\",'Place DP tables'!A4117)","v":""}]
[{"$f":"IF('Place DP tables'!A4118=\"\",\"\",'Place DP tables'!A4118)","v":""}]
[{"$f":"IF('Place DP tables'!A4119=\"\",\"\",'Place DP tables'!A4119)","v":""}]
[{"$f":"IF('Place DP tables'!A4120=\"\",\"\",'Place DP tables'!A4120)","v":""}]
[{"$f":"IF('Place DP tables'!A4121=\"\",\"\",'Place DP tables'!A4121)","v":""}]
[{"$f":"IF('Place DP tables'!A4122=\"\",\"\",'Place DP tables'!A4122)","v":""}]
[{"$f":"IF('Place DP tables'!A4123=\"\",\"\",'Place DP tables'!A4123)","v":""}]
[{"$f":"IF('Place DP tables'!A4124=\"\",\"\",'Place DP tables'!A4124)","v":""}]
[{"$f":"IF('Place DP tables'!A4125=\"\",\"\",'Place DP tables'!A4125)","v":""}]
[{"$f":"IF('Place DP tables'!A4126=\"\",\"\",'Place DP tables'!A4126)","v":""}]
[{"$f":"IF('Place DP tables'!A4127=\"\",\"\",'Place DP tables'!A4127)","v":""}]
[{"$f":"IF('Place DP tables'!A4128=\"\",\"\",'Place DP tables'!A4128)","v":""}]
[{"$f":"IF('Place DP tables'!A4129=\"\",\"\",'Place DP tables'!A4129)","v":""}]
[{"$f":"IF('Place DP tables'!A4130=\"\",\"\",'Place DP tables'!A4130)","v":""}]
[{"$f":"IF('Place DP tables'!A4131=\"\",\"\",'Place DP tables'!A4131)","v":""}]
[{"$f":"IF('Place DP tables'!A4132=\"\",\"\",'Place DP tables'!A4132)","v":""}]
[{"$f":"IF('Place DP tables'!A4133=\"\",\"\",'Place DP tables'!A4133)","v":""}]
[{"$f":"IF('Place DP tables'!A4134=\"\",\"\",'Place DP tables'!A4134)","v":""}]
[{"$f":"IF('Place DP tables'!A4135=\"\",\"\",'Place DP tables'!A4135)","v":""}]
[{"$f":"IF('Place DP tables'!A4136=\"\",\"\",'Place DP tables'!A4136)","v":""}]
[{"$f":"IF('Place DP tables'!A4137=\"\",\"\",'Place DP tables'!A4137)","v":""}]
[{"$f":"IF('Place DP tables'!A4138=\"\",\"\",'Place DP tables'!A4138)","v":""}]
[{"$f":"IF('Place DP tables'!A4139=\"\",\"\",'Place DP tables'!A4139)","v":""}]
[{"$f":"IF('Place DP tables'!A4140=\"\",\"\",'Place DP tables'!A4140)","v":""}]
[{"$f":"IF('Place DP tables'!A4141=\"\",\"\",'Place DP tables'!A4141)","v":""}]
[{"$f":"IF('Place DP tables'!A4142=\"\",\"\",'Place DP tables'!A4142)","v":""}]
[{"$f":"IF('Place DP tables'!A4143=\"\",\"\",'Place DP tables'!A4143)","v":""}]
[{"$f":"IF('Place DP tables'!A4144=\"\",\"\",'Place DP tables'!A4144)","v":""}]
[{"$f":"IF('Place DP tables'!A4145=\"\",\"\",'Place DP tables'!A4145)","v":""}]
[{"$f":"IF('Place DP tables'!A4146=\"\",\"\",'Place DP tables'!A4146)","v":""}]
[{"$f":"IF('Place DP tables'!A4147=\"\",\"\",'Place DP tables'!A4147)","v":""}]
[{"$f":"IF('Place DP tables'!A4148=\"\",\"\",'Place DP tables'!A4148)","v":""}]
[{"$f":"IF('Place DP tables'!A4149=\"\",\"\",'Place DP tables'!A4149)","v":""}]
[{"$f":"IF('Place DP tables'!A4150=\"\",\"\",'Place DP tables'!A4150)","v":""}]
[{"$f":"IF('Place DP tables'!A4151=\"\",\"\",'Place DP tables'!A4151)","v":""}]
[{"$f":"IF('Place DP tables'!A4152=\"\",\"\",'Place DP tables'!A4152)","v":""}]
[{"$f":"IF('Place DP tables'!A4153=\"\",\"\",'Place DP tables'!A4153)","v":""}]
[{"$f":"IF('Place DP tables'!A4154=\"\",\"\",'Place DP tables'!A4154)","v":""}]
[{"$f":"IF('Place DP tables'!A4155=\"\",\"\",'Place DP tables'!A4155)","v":""}]
[{"$f":"IF('Place DP tables'!A4156=\"\",\"\",'Place DP tables'!A4156)","v":""}]
[{"$f":"IF('Place DP tables'!A4157=\"\",\"\",'Place DP tables'!A4157)","v":""}]
[{"$f":"IF('Place DP tables'!A4158=\"\",\"\",'Place DP tables'!A4158)","v":""}]
[{"$f":"IF('Place DP tables'!A4159=\"\",\"\",'Place DP tables'!A4159)","v":""}]
[{"$f":"IF('Place DP tables'!A4160=\"\",\"\",'Place DP tables'!A4160)","v":""}]
[{"$f":"IF('Place DP tables'!A4161=\"\",\"\",'Place DP tables'!A4161)","v":""}]
[{"$f":"IF('Place DP tables'!A4162=\"\",\"\",'Place DP tables'!A4162)","v":""}]
[{"$f":"IF('Place DP tables'!A4163=\"\",\"\",'Place DP tables'!A4163)","v":""}]
[{"$f":"IF('Place DP tables'!A4164=\"\",\"\",'Place DP tables'!A4164)","v":""}]
[{"$f":"IF('Place DP tables'!A4165=\"\",\"\",'Place DP tables'!A4165)","v":""}]
[{"$f":"IF('Place DP tables'!A4166=\"\",\"\",'Place DP tables'!A4166)","v":""}]
[{"$f":"IF('Place DP tables'!A4167=\"\",\"\",'Place DP tables'!A4167)","v":""}]
[{"$f":"IF('Place DP tables'!A4168=\"\",\"\",'Place DP tables'!A4168)","v":""}]
[{"$f":"IF('Place DP tables'!A4169=\"\",\"\",'Place DP tables'!A4169)","v":""}]
[{"$f":"IF('Place DP tables'!A4170=\"\",\"\",'Place DP tables'!A4170)","v":""}]
[{"$f":"IF('Place DP tables'!A4171=\"\",\"\",'Place DP tables'!A4171)","v":""}]
[{"$f":"IF('Place DP tables'!A4172=\"\",\"\",'Place DP tables'!A4172)","v":""}]
[{"$f":"IF('Place DP tables'!A4173=\"\",\"\",'Place DP tables'!A4173)","v":""}]
[{"$f":"IF('Place DP tables'!A4174=\"\",\"\",'Place DP tables'!A4174)","v":""}]
[{"$f":"IF('Place DP tables'!A4175=\"\",\"\",'Place DP tables'!A4175)","v":""}]
[{"$f":"IF('Place DP tables'!A4176=\"\",\"\",'Place DP tables'!A4176)","v":""}]
[{"$f":"IF('Place DP tables'!A4177=\"\",\"\",'Place DP tables'!A4177)","v":""}]
[{"$f":"IF('Place DP tables'!A4178=\"\",\"\",'Place DP tables'!A4178)","v":""}]
[{"$f":"IF('Place DP tables'!A4179=\"\",\"\",'Place DP tables'!A4179)","v":""}]
[{"$f":"IF('Place DP tables'!A4180=\"\",\"\",'Place DP tables'!A4180)","v":""}]
[{"$f":"IF('Place DP tables'!A4181=\"\",\"\",'Place DP tables'!A4181)","v":""}]
[{"$f":"IF('Place DP tables'!A4182=\"\",\"\",'Place DP tables'!A4182)","v":""}]
[{"$f":"IF('Place DP tables'!A4183=\"\",\"\",'Place DP tables'!A4183)","v":""}]
[{"$f":"IF('Place DP tables'!A4184=\"\",\"\",'Place DP tables'!A4184)","v":""}]
[{"$f":"IF('Place DP tables'!A4185=\"\",\"\",'Place DP tables'!A4185)","v":""}]
[{"$f":"IF('Place DP tables'!A4186=\"\",\"\",'Place DP tables'!A4186)","v":""}]
[{"$f":"IF('Place DP tables'!A4187=\"\",\"\",'Place DP tables'!A4187)","v":""}]
[{"$f":"IF('Place DP tables'!A4188=\"\",\"\",'Place DP tables'!A4188)","v":""}]
[{"$f":"IF('Place DP tables'!A4189=\"\",\"\",'Place DP tables'!A4189)","v":""}]
[{"$f":"IF('Place DP tables'!A4190=\"\",\"\",'Place DP tables'!A4190)","v":""}]
[{"$f":"IF('Place DP tables'!A4191=\"\",\"\",'Place DP tables'!A4191)","v":""}]
[{"$f":"IF('Place DP tables'!A4192=\"\",\"\",'Place DP tables'!A4192)","v":""}]
[{"$f":"IF('Place DP tables'!A4193=\"\",\"\",'Place DP tables'!A4193)","v":""}]
[{"$f":"IF('Place DP tables'!A4194=\"\",\"\",'Place DP tables'!A4194)","v":""}]
[{"$f":"IF('Place DP tables'!A4195=\"\",\"\",'Place DP tables'!A4195)","v":""}]
[{"$f":"IF('Place DP tables'!A4196=\"\",\"\",'Place DP tables'!A4196)","v":""}]
[{"$f":"IF('Place DP tables'!A4197=\"\",\"\",'Place DP tables'!A4197)","v":""}]
[{"$f":"IF('Place DP tables'!A4198=\"\",\"\",'Place DP tables'!A4198)","v":""}]
[{"$f":"IF('Place DP tables'!A4199=\"\",\"\",'Place DP tables'!A4199)","v":""}]
[{"$f":"IF('Place DP tables'!A4200=\"\",\"\",'Place DP tables'!A4200)","v":""}]
[{"$f":"IF('Place DP tables'!A4201=\"\",\"\",'Place DP tables'!A4201)","v":""}]
[{"$f":"IF('Place DP tables'!A4202=\"\",\"\",'Place DP tables'!A4202)","v":""}]
[{"$f":"IF('Place DP tables'!A4203=\"\",\"\",'Place DP tables'!A4203)","v":""}]
[{"$f":"IF('Place DP tables'!A4204=\"\",\"\",'Place DP tables'!A4204)","v":""}]
[{"$f":"IF('Place DP tables'!A4205=\"\",\"\",'Place DP tables'!A4205)","v":""}]
[{"$f":"IF('Place DP tables'!A4206=\"\",\"\",'Place DP tables'!A4206)","v":""}]
[{"$f":"IF('Place DP tables'!A4207=\"\",\"\",'Place DP tables'!A4207)","v":""}]
[{"$f":"IF('Place DP tables'!A4208=\"\",\"\",'Place DP tables'!A4208)","v":""}]
[{"$f":"IF('Place DP tables'!A4209=\"\",\"\",'Place DP tables'!A4209)","v":""}]
[{"$f":"IF('Place DP tables'!A4210=\"\",\"\",'Place DP tables'!A4210)","v":""}]
[{"$f":"IF('Place DP tables'!A4211=\"\",\"\",'Place DP tables'!A4211)","v":""}]
[{"$f":"IF('Place DP tables'!A4212=\"\",\"\",'Place DP tables'!A4212)","v":""}]
[{"$f":"IF('Place DP tables'!A4213=\"\",\"\",'Place DP tables'!A4213)","v":""}]
[{"$f":"IF('Place DP tables'!A4214=\"\",\"\",'Place DP tables'!A4214)","v":""}]
[{"$f":"IF('Place DP tables'!A4215=\"\",\"\",'Place DP tables'!A4215)","v":""}]
[{"$f":"IF('Place DP tables'!A4216=\"\",\"\",'Place DP tables'!A4216)","v":""}]
[{"$f":"IF('Place DP tables'!A4217=\"\",\"\",'Place DP tables'!A4217)","v":""}]
[{"$f":"IF('Place DP tables'!A4218=\"\",\"\",'Place DP tables'!A4218)","v":""}]
[{"$f":"IF('Place DP tables'!A4219=\"\",\"\",'Place DP tables'!A4219)","v":""}]
[{"$f":"IF('Place DP tables'!A4220=\"\",\"\",'Place DP tables'!A4220)","v":""}]
[{"$f":"IF('Place DP tables'!A4221=\"\",\"\",'Place DP tables'!A4221)","v":""}]
[{"$f":"IF('Place DP tables'!A4222=\"\",\"\",'Place DP tables'!A4222)","v":""}]
[{"$f":"IF('Place DP tables'!A4223=\"\",\"\",'Place DP tables'!A4223)","v":""}]
[{"$f":"IF('Place DP tables'!A4224=\"\",\"\",'Place DP tables'!A4224)","v":""}]
[{"$f":"IF('Place DP tables'!A4225=\"\",\"\",'Place DP tables'!A4225)","v":""}]
[{"$f":"IF('Place DP tables'!A4226=\"\",\"\",'Place DP tables'!A4226)","v":""}]
[{"$f":"IF('Place DP tables'!A4227=\"\",\"\",'Place DP tables'!A4227)","v":""}]
[{"$f":"IF('Place DP tables'!A4228=\"\",\"\",'Place DP tables'!A4228)","v":""}]
[{"$f":"IF('Place DP tables'!A4229=\"\",\"\",'Place DP tables'!A4229)","v":""}]
[{"$f":"IF('Place DP tables'!A4230=\"\",\"\",'Place DP tables'!A4230)","v":""}]
[{"$f":"IF('Place DP tables'!A4231=\"\",\"\",'Place DP tables'!A4231)","v":""}]
[{"$f":"IF('Place DP tables'!A4232=\"\",\"\",'Place DP tables'!A4232)","v":""}]
[{"$f":"IF('Place DP tables'!A4233=\"\",\"\",'Place DP tables'!A4233)","v":""}]
[{"$f":"IF('Place DP tables'!A4234=\"\",\"\",'Place DP tables'!A4234)","v":""}]
[{"$f":"IF('Place DP tables'!A4235=\"\",\"\",'Place DP tables'!A4235)","v":""}]
[{"$f":"IF('Place DP tables'!A4236=\"\",\"\",'Place DP tables'!A4236)","v":""}]
[{"$f":"IF('Place DP tables'!A4237=\"\",\"\",'Place DP tables'!A4237)","v":""}]
[{"$f":"IF('Place DP tables'!A4238=\"\",\"\",'Place DP tables'!A4238)","v":""}]
[{"$f":"IF('Place DP tables'!A4239=\"\",\"\",'Place DP tables'!A4239)","v":""}]
[{"$f":"IF('Place DP tables'!A4240=\"\",\"\",'Place DP tables'!A4240)","v":""}]
[{"$f":"IF('Place DP tables'!A4241=\"\",\"\",'Place DP tables'!A4241)","v":""}]
[{"$f":"IF('Place DP tables'!A4242=\"\",\"\",'Place DP tables'!A4242)","v":""}]
[{"$f":"IF('Place DP tables'!A4243=\"\",\"\",'Place DP tables'!A4243)","v":""}]
[{"$f":"IF('Place DP tables'!A4244=\"\",\"\",'Place DP tables'!A4244)","v":""}]
[{"$f":"IF('Place DP tables'!A4245=\"\",\"\",'Place DP tables'!A4245)","v":""}]
[{"$f":"IF('Place DP tables'!A4246=\"\",\"\",'Place DP tables'!A4246)","v":""}]
[{"$f":"IF('Place DP tables'!A4247=\"\",\"\",'Place DP tables'!A4247)","v":""}]
[{"$f":"IF('Place DP tables'!A4248=\"\",\"\",'Place DP tables'!A4248)","v":""}]
[{"$f":"IF('Place DP tables'!A4249=\"\",\"\",'Place DP tables'!A4249)","v":""}]
[{"$f":"IF('Place DP tables'!A4250=\"\",\"\",'Place DP tables'!A4250)","v":""}]
[{"$f":"IF('Place DP tables'!A4251=\"\",\"\",'Place DP tables'!A4251)","v":""}]
[{"$f":"IF('Place DP tables'!A4252=\"\",\"\",'Place DP tables'!A4252)","v":""}]
[{"$f":"IF('Place DP tables'!A4253=\"\",\"\",'Place DP tables'!A4253)","v":""}]
[{"$f":"IF('Place DP tables'!A4254=\"\",\"\",'Place DP tables'!A4254)","v":""}]
[{"$f":"IF('Place DP tables'!A4255=\"\",\"\",'Place DP tables'!A4255)","v":""}]
[{"$f":"IF('Place DP tables'!A4256=\"\",\"\",'Place DP tables'!A4256)","v":""}]
[{"$f":"IF('Place DP tables'!A4257=\"\",\"\",'Place DP tables'!A4257)","v":""}]
[{"$f":"IF('Place DP tables'!A4258=\"\",\"\",'Place DP tables'!A4258)","v":""}]
[{"$f":"IF('Place DP tables'!A4259=\"\",\"\",'Place DP tables'!A4259)","v":""}]
[{"$f":"IF('Place DP tables'!A4260=\"\",\"\",'Place DP tables'!A4260)","v":""}]
[{"$f":"IF('Place DP tables'!A4261=\"\",\"\",'Place DP tables'!A4261)","v":""}]
[{"$f":"IF('Place DP tables'!A4262=\"\",\"\",'Place DP tables'!A4262)","v":""}]
[{"$f":"IF('Place DP tables'!A4263=\"\",\"\",'Place DP tables'!A4263)","v":""}]
[{"$f":"IF('Place DP tables'!A4264=\"\",\"\",'Place DP tables'!A4264)","v":""}]
[{"$f":"IF('Place DP tables'!A4265=\"\",\"\",'Place DP tables'!A4265)","v":""}]
[{"$f":"IF('Place DP tables'!A4266=\"\",\"\",'Place DP tables'!A4266)","v":""}]
[{"$f":"IF('Place DP tables'!A4267=\"\",\"\",'Place DP tables'!A4267)","v":""}]
[{"$f":"IF('Place DP tables'!A4268=\"\",\"\",'Place DP tables'!A4268)","v":""}]
[{"$f":"IF('Place DP tables'!A4269=\"\",\"\",'Place DP tables'!A4269)","v":""}]
[{"$f":"IF('Place DP tables'!A4270=\"\",\"\",'Place DP tables'!A4270)","v":""}]
[{"$f":"IF('Place DP tables'!A4271=\"\",\"\",'Place DP tables'!A4271)","v":""}]
[{"$f":"IF('Place DP tables'!A4272=\"\",\"\",'Place DP tables'!A4272)","v":""}]
[{"$f":"IF('Place DP tables'!A4273=\"\",\"\",'Place DP tables'!A4273)","v":""}]
[{"$f":"IF('Place DP tables'!A4274=\"\",\"\",'Place DP tables'!A4274)","v":""}]
[{"$f":"IF('Place DP tables'!A4275=\"\",\"\",'Place DP tables'!A4275)","v":""}]
[{"$f":"IF('Place DP tables'!A4276=\"\",\"\",'Place DP tables'!A4276)","v":""}]
[{"$f":"IF('Place DP tables'!A4277=\"\",\"\",'Place DP tables'!A4277)","v":""}]
[{"$f":"IF('Place DP tables'!A4278=\"\",\"\",'Place DP tables'!A4278)","v":""}]
[{"$f":"IF('Place DP tables'!A4279=\"\",\"\",'Place DP tables'!A4279)","v":""}]
[{"$f":"IF('Place DP tables'!A4280=\"\",\"\",'Place DP tables'!A4280)","v":""}]
[{"$f":"IF('Place DP tables'!A4281=\"\",\"\",'Place DP tables'!A4281)","v":""}]
[{"$f":"IF('Place DP tables'!A4282=\"\",\"\",'Place DP tables'!A4282)","v":""}]
[{"$f":"IF('Place DP tables'!A4283=\"\",\"\",'Place DP tables'!A4283)","v":""}]
[{"$f":"IF('Place DP tables'!A4284=\"\",\"\",'Place DP tables'!A4284)","v":""}]
[{"$f":"IF('Place DP tables'!A4285=\"\",\"\",'Place DP tables'!A4285)","v":""}]
[{"$f":"IF('Place DP tables'!A4286=\"\",\"\",'Place DP tables'!A4286)","v":""}]
[{"$f":"IF('Place DP tables'!A4287=\"\",\"\",'Place DP tables'!A4287)","v":""}]
[{"$f":"IF('Place DP tables'!A4288=\"\",\"\",'Place DP tables'!A4288)","v":""}]
[{"$f":"IF('Place DP tables'!A4289=\"\",\"\",'Place DP tables'!A4289)","v":""}]
[{"$f":"IF('Place DP tables'!A4290=\"\",\"\",'Place DP tables'!A4290)","v":""}]
[{"$f":"IF('Place DP tables'!A4291=\"\",\"\",'Place DP tables'!A4291)","v":""}]
[{"$f":"IF('Place DP tables'!A4292=\"\",\"\",'Place DP tables'!A4292)","v":""}]
[{"$f":"IF('Place DP tables'!A4293=\"\",\"\",'Place DP tables'!A4293)","v":""}]
[{"$f":"IF('Place DP tables'!A4294=\"\",\"\",'Place DP tables'!A4294)","v":""}]
[{"$f":"IF('Place DP tables'!A4295=\"\",\"\",'Place DP tables'!A4295)","v":""}]
[{"$f":"IF('Place DP tables'!A4296=\"\",\"\",'Place DP tables'!A4296)","v":""}]
[{"$f":"IF('Place DP tables'!A4297=\"\",\"\",'Place DP tables'!A4297)","v":""}]
[{"$f":"IF('Place DP tables'!A4298=\"\",\"\",'Place DP tables'!A4298)","v":""}]
[{"$f":"IF('Place DP tables'!A4299=\"\",\"\",'Place DP tables'!A4299)","v":""}]
[{"$f":"IF('Place DP tables'!A4300=\"\",\"\",'Place DP tables'!A4300)","v":""}]
[{"$f":"IF('Place DP tables'!A4301=\"\",\"\",'Place DP tables'!A4301)","v":""}]
[{"$f":"IF('Place DP tables'!A4302=\"\",\"\",'Place DP tables'!A4302)","v":""}]
[{"$f":"IF('Place DP tables'!A4303=\"\",\"\",'Place DP tables'!A4303)","v":""}]
[{"$f":"IF('Place DP tables'!A4304=\"\",\"\",'Place DP tables'!A4304)","v":""}]
[{"$f":"IF('Place DP tables'!A4305=\"\",\"\",'Place DP tables'!A4305)","v":""}]
[{"$f":"IF('Place DP tables'!A4306=\"\",\"\",'Place DP tables'!A4306)","v":""}]
[{"$f":"IF('Place DP tables'!A4307=\"\",\"\",'Place DP tables'!A4307)","v":""}]
[{"$f":"IF('Place DP tables'!A4308=\"\",\"\",'Place DP tables'!A4308)","v":""}]
[{"$f":"IF('Place DP tables'!A4309=\"\",\"\",'Place DP tables'!A4309)","v":""}]
[{"$f":"IF('Place DP tables'!A4310=\"\",\"\",'Place DP tables'!A4310)","v":""}]
[{"$f":"IF('Place DP tables'!A4311=\"\",\"\",'Place DP tables'!A4311)","v":""}]
[{"$f":"IF('Place DP tables'!A4312=\"\",\"\",'Place DP tables'!A4312)","v":""}]
[{"$f":"IF('Place DP tables'!A4313=\"\",\"\",'Place DP tables'!A4313)","v":""}]
[{"$f":"IF('Place DP tables'!A4314=\"\",\"\",'Place DP tables'!A4314)","v":""}]
[{"$f":"IF('Place DP tables'!A4315=\"\",\"\",'Place DP tables'!A4315)","v":""}]
[{"$f":"IF('Place DP tables'!A4316=\"\",\"\",'Place DP tables'!A4316)","v":""}]
[{"$f":"IF('Place DP tables'!A4317=\"\",\"\",'Place DP tables'!A4317)","v":""}]
[{"$f":"IF('Place DP tables'!A4318=\"\",\"\",'Place DP tables'!A4318)","v":""}]
[{"$f":"IF('Place DP tables'!A4319=\"\",\"\",'Place DP tables'!A4319)","v":""}]
[{"$f":"IF('Place DP tables'!A4320=\"\",\"\",'Place DP tables'!A4320)","v":""}]
[{"$f":"IF('Place DP tables'!A4321=\"\",\"\",'Place DP tables'!A4321)","v":""}]
[{"$f":"IF('Place DP tables'!A4322=\"\",\"\",'Place DP tables'!A4322)","v":""}]
[{"$f":"IF('Place DP tables'!A4323=\"\",\"\",'Place DP tables'!A4323)","v":""}]
[{"$f":"IF('Place DP tables'!A4324=\"\",\"\",'Place DP tables'!A4324)","v":""}]
[{"$f":"IF('Place DP tables'!A4325=\"\",\"\",'Place DP tables'!A4325)","v":""}]
[{"$f":"IF('Place DP tables'!A4326=\"\",\"\",'Place DP tables'!A4326)","v":""}]
[{"$f":"IF('Place DP tables'!A4327=\"\",\"\",'Place DP tables'!A4327)","v":""}]
[{"$f":"IF('Place DP tables'!A4328=\"\",\"\",'Place DP tables'!A4328)","v":""}]
[{"$f":"IF('Place DP tables'!A4329=\"\",\"\",'Place DP tables'!A4329)","v":""}]
[{"$f":"IF('Place DP tables'!A4330=\"\",\"\",'Place DP tables'!A4330)","v":""}]
[{"$f":"IF('Place DP tables'!A4331=\"\",\"\",'Place DP tables'!A4331)","v":""}]
[{"$f":"IF('Place DP tables'!A4332=\"\",\"\",'Place DP tables'!A4332)","v":""}]
[{"$f":"IF('Place DP tables'!A4333=\"\",\"\",'Place DP tables'!A4333)","v":""}]
[{"$f":"IF('Place DP tables'!A4334=\"\",\"\",'Place DP tables'!A4334)","v":""}]
[{"$f":"IF('Place DP tables'!A4335=\"\",\"\",'Place DP tables'!A4335)","v":""}]
[{"$f":"IF('Place DP tables'!A4336=\"\",\"\",'Place DP tables'!A4336)","v":""}]
[{"$f":"IF('Place DP tables'!A4337=\"\",\"\",'Place DP tables'!A4337)","v":""}]
[{"$f":"IF('Place DP tables'!A4338=\"\",\"\",'Place DP tables'!A4338)","v":""}]
[{"$f":"IF('Place DP tables'!A4339=\"\",\"\",'Place DP tables'!A4339)","v":""}]
[{"$f":"IF('Place DP tables'!A4340=\"\",\"\",'Place DP tables'!A4340)","v":""}]
[{"$f":"IF('Place DP tables'!A4341=\"\",\"\",'Place DP tables'!A4341)","v":""}]
[{"$f":"IF('Place DP tables'!A4342=\"\",\"\",'Place DP tables'!A4342)","v":""}]
[{"$f":"IF('Place DP tables'!A4343=\"\",\"\",'Place DP tables'!A4343)","v":""}]
[{"$f":"IF('Place DP tables'!A4344=\"\",\"\",'Place DP tables'!A4344)","v":""}]
[{"$f":"IF('Place DP tables'!A4345=\"\",\"\",'Place DP tables'!A4345)","v":""}]
[{"$f":"IF('Place DP tables'!A4346=\"\",\"\",'Place DP tables'!A4346)","v":""}]
[{"$f":"IF('Place DP tables'!A4347=\"\",\"\",'Place DP tables'!A4347)","v":""}]
[{"$f":"IF('Place DP tables'!A4348=\"\",\"\",'Place DP tables'!A4348)","v":""}]
[{"$f":"IF('Place DP tables'!A4349=\"\",\"\",'Place DP tables'!A4349)","v":""}]
[{"$f":"IF('Place DP tables'!A4350=\"\",\"\",'Place DP tables'!A4350)","v":""}]
[{"$f":"IF('Place DP tables'!A4351=\"\",\"\",'Place DP tables'!A4351)","v":""}]
[{"$f":"IF('Place DP tables'!A4352=\"\",\"\",'Place DP tables'!A4352)","v":""}]
[{"$f":"IF('Place DP tables'!A4353=\"\",\"\",'Place DP tables'!A4353)","v":""}]
[{"$f":"IF('Place DP tables'!A4354=\"\",\"\",'Place DP tables'!A4354)","v":""}]
[{"$f":"IF('Place DP tables'!A4355=\"\",\"\",'Place DP tables'!A4355)","v":""}]
[{"$f":"IF('Place DP tables'!A4356=\"\",\"\",'Place DP tables'!A4356)","v":""}]
[{"$f":"IF('Place DP tables'!A4357=\"\",\"\",'Place DP tables'!A4357)","v":""}]
[{"$f":"IF('Place DP tables'!A4358=\"\",\"\",'Place DP tables'!A4358)","v":""}]
[{"$f":"IF('Place DP tables'!A4359=\"\",\"\",'Place DP tables'!A4359)","v":""}]
[{"$f":"IF('Place DP tables'!A4360=\"\",\"\",'Place DP tables'!A4360)","v":""}]
[{"$f":"IF('Place DP tables'!A4361=\"\",\"\",'Place DP tables'!A4361)","v":""}]
[{"$f":"IF('Place DP tables'!A4362=\"\",\"\",'Place DP tables'!A4362)","v":""}]
[{"$f":"IF('Place DP tables'!A4363=\"\",\"\",'Place DP tables'!A4363)","v":""}]
[{"$f":"IF('Place DP tables'!A4364=\"\",\"\",'Place DP tables'!A4364)","v":""}]
[{"$f":"IF('Place DP tables'!A4365=\"\",\"\",'Place DP tables'!A4365)","v":""}]
[{"$f":"IF('Place DP tables'!A4366=\"\",\"\",'Place DP tables'!A4366)","v":""}]
[{"$f":"IF('Place DP tables'!A4367=\"\",\"\",'Place DP tables'!A4367)","v":""}]
[{"$f":"IF('Place DP tables'!A4368=\"\",\"\",'Place DP tables'!A4368)","v":""}]
[{"$f":"IF('Place DP tables'!A4369=\"\",\"\",'Place DP tables'!A4369)","v":""}]
[{"$f":"IF('Place DP tables'!A4370=\"\",\"\",'Place DP tables'!A4370)","v":""}]
[{"$f":"IF('Place DP tables'!A4371=\"\",\"\",'Place DP tables'!A4371)","v":""}]
[{"$f":"IF('Place DP tables'!A4372=\"\",\"\",'Place DP tables'!A4372)","v":""}]
[{"$f":"IF('Place DP tables'!A4373=\"\",\"\",'Place DP tables'!A4373)","v":""}]
[{"$f":"IF('Place DP tables'!A4374=\"\",\"\",'Place DP tables'!A4374)","v":""}]
[{"$f":"IF('Place DP tables'!A4375=\"\",\"\",'Place DP tables'!A4375)","v":""}]
[{"$f":"IF('Place DP tables'!A4376=\"\",\"\",'Place DP tables'!A4376)","v":""}]
[{"$f":"IF('Place DP tables'!A4377=\"\",\"\",'Place DP tables'!A4377)","v":""}]
[{"$f":"IF('Place DP tables'!A4378=\"\",\"\",'Place DP tables'!A4378)","v":""}]
[{"$f":"IF('Place DP tables'!A4379=\"\",\"\",'Place DP tables'!A4379)","v":""}]
[{"$f":"IF('Place DP tables'!A4380=\"\",\"\",'Place DP tables'!A4380)","v":""}]
[{"$f":"IF('Place DP tables'!A4381=\"\",\"\",'Place DP tables'!A4381)","v":""}]
[{"$f":"IF('Place DP tables'!A4382=\"\",\"\",'Place DP tables'!A4382)","v":""}]
[{"$f":"IF('Place DP tables'!A4383=\"\",\"\",'Place DP tables'!A4383)","v":""}]
[{"$f":"IF('Place DP tables'!A4384=\"\",\"\",'Place DP tables'!A4384)","v":""}]
[{"$f":"IF('Place DP tables'!A4385=\"\",\"\",'Place DP tables'!A4385)","v":""}]
[{"$f":"IF('Place DP tables'!A4386=\"\",\"\",'Place DP tables'!A4386)","v":""}]
[{"$f":"IF('Place DP tables'!A4387=\"\",\"\",'Place DP tables'!A4387)","v":""}]
[{"$f":"IF('Place DP tables'!A4388=\"\",\"\",'Place DP tables'!A4388)","v":""}]
[{"$f":"IF('Place DP tables'!A4389=\"\",\"\",'Place DP tables'!A4389)","v":""}]
[{"$f":"IF('Place DP tables'!A4390=\"\",\"\",'Place DP tables'!A4390)","v":""}]
[{"$f":"IF('Place DP tables'!A4391=\"\",\"\",'Place DP tables'!A4391)","v":""}]
[{"$f":"IF('Place DP tables'!A4392=\"\",\"\",'Place DP tables'!A4392)","v":""}]
[{"$f":"IF('Place DP tables'!A4393=\"\",\"\",'Place DP tables'!A4393)","v":""}]
[{"$f":"IF('Place DP tables'!A4394=\"\",\"\",'Place DP tables'!A4394)","v":""}]
[{"$f":"IF('Place DP tables'!A4395=\"\",\"\",'Place DP tables'!A4395)","v":""}]
[{"$f":"IF('Place DP tables'!A4396=\"\",\"\",'Place DP tables'!A4396)","v":""}]
[{"$f":"IF('Place DP tables'!A4397=\"\",\"\",'Place DP tables'!A4397)","v":""}]
[{"$f":"IF('Place DP tables'!A4398=\"\",\"\",'Place DP tables'!A4398)","v":""}]
[{"$f":"IF('Place DP tables'!A4399=\"\",\"\",'Place DP tables'!A4399)","v":""}]
[{"$f":"IF('Place DP tables'!A4400=\"\",\"\",'Place DP tables'!A4400)","v":""}]
[{"$f":"IF('Place DP tables'!A4401=\"\",\"\",'Place DP tables'!A4401)","v":""}]
[{"$f":"IF('Place DP tables'!A4402=\"\",\"\",'Place DP tables'!A4402)","v":""}]
[{"$f":"IF('Place DP tables'!A4403=\"\",\"\",'Place DP tables'!A4403)","v":""}]
[{"$f":"IF('Place DP tables'!A4404=\"\",\"\",'Place DP tables'!A4404)","v":""}]
[{"$f":"IF('Place DP tables'!A4405=\"\",\"\",'Place DP tables'!A4405)","v":""}]
[{"$f":"IF('Place DP tables'!A4406=\"\",\"\",'Place DP tables'!A4406)","v":""}]
[{"$f":"IF('Place DP tables'!A4407=\"\",\"\",'Place DP tables'!A4407)","v":""}]
[{"$f":"IF('Place DP tables'!A4408=\"\",\"\",'Place DP tables'!A4408)","v":""}]
[{"$f":"IF('Place DP tables'!A4409=\"\",\"\",'Place DP tables'!A4409)","v":""}]
[{"$f":"IF('Place DP tables'!A4410=\"\",\"\",'Place DP tables'!A4410)","v":""}]
[{"$f":"IF('Place DP tables'!A4411=\"\",\"\",'Place DP tables'!A4411)","v":""}]
[{"$f":"IF('Place DP tables'!A4412=\"\",\"\",'Place DP tables'!A4412)","v":""}]
[{"$f":"IF('Place DP tables'!A4413=\"\",\"\",'Place DP tables'!A4413)","v":""}]
[{"$f":"IF('Place DP tables'!A4414=\"\",\"\",'Place DP tables'!A4414)","v":""}]
[{"$f":"IF('Place DP tables'!A4415=\"\",\"\",'Place DP tables'!A4415)","v":""}]
[{"$f":"IF('Place DP tables'!A4416=\"\",\"\",'Place DP tables'!A4416)","v":""}]
[{"$f":"IF('Place DP tables'!A4417=\"\",\"\",'Place DP tables'!A4417)","v":""}]
[{"$f":"IF('Place DP tables'!A4418=\"\",\"\",'Place DP tables'!A4418)","v":""}]
[{"$f":"IF('Place DP tables'!A4419=\"\",\"\",'Place DP tables'!A4419)","v":""}]
[{"$f":"IF('Place DP tables'!A4420=\"\",\"\",'Place DP tables'!A4420)","v":""}]
[{"$f":"IF('Place DP tables'!A4421=\"\",\"\",'Place DP tables'!A4421)","v":""}]
[{"$f":"IF('Place DP tables'!A4422=\"\",\"\",'Place DP tables'!A4422)","v":""}]
[{"$f":"IF('Place DP tables'!A4423=\"\",\"\",'Place DP tables'!A4423)","v":""}]
[{"$f":"IF('Place DP tables'!A4424=\"\",\"\",'Place DP tables'!A4424)","v":""}]
[{"$f":"IF('Place DP tables'!A4425=\"\",\"\",'Place DP tables'!A4425)","v":""}]
[{"$f":"IF('Place DP tables'!A4426=\"\",\"\",'Place DP tables'!A4426)","v":""}]
[{"$f":"IF('Place DP tables'!A4427=\"\",\"\",'Place DP tables'!A4427)","v":""}]
[{"$f":"IF('Place DP tables'!A4428=\"\",\"\",'Place DP tables'!A4428)","v":""}]
[{"$f":"IF('Place DP tables'!A4429=\"\",\"\",'Place DP tables'!A4429)","v":""}]
[{"$f":"IF('Place DP tables'!A4430=\"\",\"\",'Place DP tables'!A4430)","v":""}]
[{"$f":"IF('Place DP tables'!A4431=\"\",\"\",'Place DP tables'!A4431)","v":""}]
[{"$f":"IF('Place DP tables'!A4432=\"\",\"\",'Place DP tables'!A4432)","v":""}]
[{"$f":"IF('Place DP tables'!A4433=\"\",\"\",'Place DP tables'!A4433)","v":""}]
[{"$f":"IF('Place DP tables'!A4434=\"\",\"\",'Place DP tables'!A4434)","v":""}]
[{"$f":"IF('Place DP tables'!A4435=\"\",\"\",'Place DP tables'!A4435)","v":""}]
[{"$f":"IF('Place DP tables'!A4436=\"\",\"\",'Place DP tables'!A4436)","v":""}]
[{"$f":"IF('Place DP tables'!A4437=\"\",\"\",'Place DP tables'!A4437)","v":""}]
[{"$f":"IF('Place DP tables'!A4438=\"\",\"\",'Place DP tables'!A4438)","v":""}]
[{"$f":"IF('Place DP tables'!A4439=\"\",\"\",'Place DP tables'!A4439)","v":""}]
[{"$f":"IF('Place DP tables'!A4440=\"\",\"\",'Place DP tables'!A4440)","v":""}]
[{"$f":"IF('Place DP tables'!A4441=\"\",\"\",'Place DP tables'!A4441)","v":""}]
[{"$f":"IF('Place DP tables'!A4442=\"\",\"\",'Place DP tables'!A4442)","v":""}]
[{"$f":"IF('Place DP tables'!A4443=\"\",\"\",'Place DP tables'!A4443)","v":""}]
[{"$f":"IF('Place DP tables'!A4444=\"\",\"\",'Place DP tables'!A4444)","v":""}]
[{"$f":"IF('Place DP tables'!A4445=\"\",\"\",'Place DP tables'!A4445)","v":""}]
[{"$f":"IF('Place DP tables'!A4446=\"\",\"\",'Place DP tables'!A4446)","v":""}]
[{"$f":"IF('Place DP tables'!A4447=\"\",\"\",'Place DP tables'!A4447)","v":""}]
[{"$f":"IF('Place DP tables'!A4448=\"\",\"\",'Place DP tables'!A4448)","v":""}]
[{"$f":"IF('Place DP tables'!A4449=\"\",\"\",'Place DP tables'!A4449)","v":""}]
[{"$f":"IF('Place DP tables'!A4450=\"\",\"\",'Place DP tables'!A4450)","v":""}]
[{"$f":"IF('Place DP tables'!A4451=\"\",\"\",'Place DP tables'!A4451)","v":""}]
[{"$f":"IF('Place DP tables'!A4452=\"\",\"\",'Place DP tables'!A4452)","v":""}]
[{"$f":"IF('Place DP tables'!A4453=\"\",\"\",'Place DP tables'!A4453)","v":""}]
[{"$f":"IF('Place DP tables'!A4454=\"\",\"\",'Place DP tables'!A4454)","v":""}]
[{"$f":"IF('Place DP tables'!A4455=\"\",\"\",'Place DP tables'!A4455)","v":""}]
[{"$f":"IF('Place DP tables'!A4456=\"\",\"\",'Place DP tables'!A4456)","v":""}]
[{"$f":"IF('Place DP tables'!A4457=\"\",\"\",'Place DP tables'!A4457)","v":""}]
[{"$f":"IF('Place DP tables'!A4458=\"\",\"\",'Place DP tables'!A4458)","v":""}]
[{"$f":"IF('Place DP tables'!A4459=\"\",\"\",'Place DP tables'!A4459)","v":""}]
[{"$f":"IF('Place DP tables'!A4460=\"\",\"\",'Place DP tables'!A4460)","v":""}]
[{"$f":"IF('Place DP tables'!A4461=\"\",\"\",'Place DP tables'!A4461)","v":""}]
[{"$f":"IF('Place DP tables'!A4462=\"\",\"\",'Place DP tables'!A4462)","v":""}]
[{"$f":"IF('Place DP tables'!A4463=\"\",\"\",'Place DP tables'!A4463)","v":""}]
[{"$f":"IF('Place DP tables'!A4464=\"\",\"\",'Place DP tables'!A4464)","v":""}]
[{"$f":"IF('Place DP tables'!A4465=\"\",\"\",'Place DP tables'!A4465)","v":""}]
[{"$f":"IF('Place DP tables'!A4466=\"\",\"\",'Place DP tables'!A4466)","v":""}]
[{"$f":"IF('Place DP tables'!A4467=\"\",\"\",'Place DP tables'!A4467)","v":""}]
[{"$f":"IF('Place DP tables'!A4468=\"\",\"\",'Place DP tables'!A4468)","v":""}]
[{"$f":"IF('Place DP tables'!A4469=\"\",\"\",'Place DP tables'!A4469)","v":""}]
[{"$f":"IF('Place DP tables'!A4470=\"\",\"\",'Place DP tables'!A4470)","v":""}]
[{"$f":"IF('Place DP tables'!A4471=\"\",\"\",'Place DP tables'!A4471)","v":""}]
[{"$f":"IF('Place DP tables'!A4472=\"\",\"\",'Place DP tables'!A4472)","v":""}]
[{"$f":"IF('Place DP tables'!A4473=\"\",\"\",'Place DP tables'!A4473)","v":""}]
[{"$f":"IF('Place DP tables'!A4474=\"\",\"\",'Place DP tables'!A4474)","v":""}]
[{"$f":"IF('Place DP tables'!A4475=\"\",\"\",'Place DP tables'!A4475)","v":""}]
[{"$f":"IF('Place DP tables'!A4476=\"\",\"\",'Place DP tables'!A4476)","v":""}]
[{"$f":"IF('Place DP tables'!A4477=\"\",\"\",'Place DP tables'!A4477)","v":""}]
[{"$f":"IF('Place DP tables'!A4478=\"\",\"\",'Place DP tables'!A4478)","v":""}]
[{"$f":"IF('Place DP tables'!A4479=\"\",\"\",'Place DP tables'!A4479)","v":""}]
[{"$f":"IF('Place DP tables'!A4480=\"\",\"\",'Place DP tables'!A4480)","v":""}]
[{"$f":"IF('Place DP tables'!A4481=\"\",\"\",'Place DP tables'!A4481)","v":""}]
[{"$f":"IF('Place DP tables'!A4482=\"\",\"\",'Place DP tables'!A4482)","v":""}]
[{"$f":"IF('Place DP tables'!A4483=\"\",\"\",'Place DP tables'!A4483)","v":""}]
[{"$f":"IF('Place DP tables'!A4484=\"\",\"\",'Place DP tables'!A4484)","v":""}]
[{"$f":"IF('Place DP tables'!A4485=\"\",\"\",'Place DP tables'!A4485)","v":""}]
[{"$f":"IF('Place DP tables'!A4486=\"\",\"\",'Place DP tables'!A4486)","v":""}]
[{"$f":"IF('Place DP tables'!A4487=\"\",\"\",'Place DP tables'!A4487)","v":""}]
[{"$f":"IF('Place DP tables'!A4488=\"\",\"\",'Place DP tables'!A4488)","v":""}]
[{"$f":"IF('Place DP tables'!A4489=\"\",\"\",'Place DP tables'!A4489)","v":""}]
[{"$f":"IF('Place DP tables'!A4490=\"\",\"\",'Place DP tables'!A4490)","v":""}]
[{"$f":"IF('Place DP tables'!A4491=\"\",\"\",'Place DP tables'!A4491)","v":""}]
[{"$f":"IF('Place DP tables'!A4492=\"\",\"\",'Place DP tables'!A4492)","v":""}]
[{"$f":"IF('Place DP tables'!A4493=\"\",\"\",'Place DP tables'!A4493)","v":""}]
[{"$f":"IF('Place DP tables'!A4494=\"\",\"\",'Place DP tables'!A4494)","v":""}]
[{"$f":"IF('Place DP tables'!A4495=\"\",\"\",'Place DP tables'!A4495)","v":""}]
[{"$f":"IF('Place DP tables'!A4496=\"\",\"\",'Place DP tables'!A4496)","v":""}]
[{"$f":"IF('Place DP tables'!A4497=\"\",\"\",'Place DP tables'!A4497)","v":""}]
[{"$f":"IF('Place DP tables'!A4498=\"\",\"\",'Place DP tables'!A4498)","v":""}]
[{"$f":"IF('Place DP tables'!A4499=\"\",\"\",'Place DP tables'!A4499)","v":""}]
[{"$f":"IF('Place DP tables'!A4500=\"\",\"\",'Place DP tables'!A4500)","v":""}]
[{"$f":"IF('Place DP tables'!A4501=\"\",\"\",'Place DP tables'!A4501)","v":""}]
[{"$f":"IF('Place DP tables'!A4502=\"\",\"\",'Place DP tables'!A4502)","v":""}]
[{"$f":"IF('Place DP tables'!A4503=\"\",\"\",'Place DP tables'!A4503)","v":""}]
[{"$f":"IF('Place DP tables'!A4504=\"\",\"\",'Place DP tables'!A4504)","v":""}]
[{"$f":"IF('Place DP tables'!A4505=\"\",\"\",'Place DP tables'!A4505)","v":""}]
[{"$f":"IF('Place DP tables'!A4506=\"\",\"\",'Place DP tables'!A4506)","v":""}]
[{"$f":"IF('Place DP tables'!A4507=\"\",\"\",'Place DP tables'!A4507)","v":""}]
[{"$f":"IF('Place DP tables'!A4508=\"\",\"\",'Place DP tables'!A4508)","v":""}]
[{"$f":"IF('Place DP tables'!A4509=\"\",\"\",'Place DP tables'!A4509)","v":""}]
[{"$f":"IF('Place DP tables'!A4510=\"\",\"\",'Place DP tables'!A4510)","v":""}]
[{"$f":"IF('Place DP tables'!A4511=\"\",\"\",'Place DP tables'!A4511)","v":""}]
[{"$f":"IF('Place DP tables'!A4512=\"\",\"\",'Place DP tables'!A4512)","v":""}]
[{"$f":"IF('Place DP tables'!A4513=\"\",\"\",'Place DP tables'!A4513)","v":""}]
[{"$f":"IF('Place DP tables'!A4514=\"\",\"\",'Place DP tables'!A4514)","v":""}]
[{"$f":"IF('Place DP tables'!A4515=\"\",\"\",'Place DP tables'!A4515)","v":""}]
[{"$f":"IF('Place DP tables'!A4516=\"\",\"\",'Place DP tables'!A4516)","v":""}]
[{"$f":"IF('Place DP tables'!A4517=\"\",\"\",'Place DP tables'!A4517)","v":""}]
[{"$f":"IF('Place DP tables'!A4518=\"\",\"\",'Place DP tables'!A4518)","v":""}]
[{"$f":"IF('Place DP tables'!A4519=\"\",\"\",'Place DP tables'!A4519)","v":""}]
[{"$f":"IF('Place DP tables'!A4520=\"\",\"\",'Place DP tables'!A4520)","v":""}]
[{"$f":"IF('Place DP tables'!A4521=\"\",\"\",'Place DP tables'!A4521)","v":""}]
[{"$f":"IF('Place DP tables'!A4522=\"\",\"\",'Place DP tables'!A4522)","v":""}]
[{"$f":"IF('Place DP tables'!A4523=\"\",\"\",'Place DP tables'!A4523)","v":""}]
[{"$f":"IF('Place DP tables'!A4524=\"\",\"\",'Place DP tables'!A4524)","v":""}]
[{"$f":"IF('Place DP tables'!A4525=\"\",\"\",'Place DP tables'!A4525)","v":""}]
[{"$f":"IF('Place DP tables'!A4526=\"\",\"\",'Place DP tables'!A4526)","v":""}]
[{"$f":"IF('Place DP tables'!A4527=\"\",\"\",'Place DP tables'!A4527)","v":""}]
[{"$f":"IF('Place DP tables'!A4528=\"\",\"\",'Place DP tables'!A4528)","v":""}]
[{"$f":"IF('Place DP tables'!A4529=\"\",\"\",'Place DP tables'!A4529)","v":""}]
[{"$f":"IF('Place DP tables'!A4530=\"\",\"\",'Place DP tables'!A4530)","v":""}]
[{"$f":"IF('Place DP tables'!A4531=\"\",\"\",'Place DP tables'!A4531)","v":""}]
[{"$f":"IF('Place DP tables'!A4532=\"\",\"\",'Place DP tables'!A4532)","v":""}]
[{"$f":"IF('Place DP tables'!A4533=\"\",\"\",'Place DP tables'!A4533)","v":""}]
[{"$f":"IF('Place DP tables'!A4534=\"\",\"\",'Place DP tables'!A4534)","v":""}]
[{"$f":"IF('Place DP tables'!A4535=\"\",\"\",'Place DP tables'!A4535)","v":""}]
[{"$f":"IF('Place DP tables'!A4536=\"\",\"\",'Place DP tables'!A4536)","v":""}]
[{"$f":"IF('Place DP tables'!A4537=\"\",\"\",'Place DP tables'!A4537)","v":""}]
[{"$f":"IF('Place DP tables'!A4538=\"\",\"\",'Place DP tables'!A4538)","v":""}]
[{"$f":"IF('Place DP tables'!A4539=\"\",\"\",'Place DP tables'!A4539)","v":""}]
[{"$f":"IF('Place DP tables'!A4540=\"\",\"\",'Place DP tables'!A4540)","v":""}]
[{"$f":"IF('Place DP tables'!A4541=\"\",\"\",'Place DP tables'!A4541)","v":""}]
[{"$f":"IF('Place DP tables'!A4542=\"\",\"\",'Place DP tables'!A4542)","v":""}]
[{"$f":"IF('Place DP tables'!A4543=\"\",\"\",'Place DP tables'!A4543)","v":""}]
[{"$f":"IF('Place DP tables'!A4544=\"\",\"\",'Place DP tables'!A4544)","v":""}]
[{"$f":"IF('Place DP tables'!A4545=\"\",\"\",'Place DP tables'!A4545)","v":""}]
[{"$f":"IF('Place DP tables'!A4546=\"\",\"\",'Place DP tables'!A4546)","v":""}]
[{"$f":"IF('Place DP tables'!A4547=\"\",\"\",'Place DP tables'!A4547)","v":""}]
[{"$f":"IF('Place DP tables'!A4548=\"\",\"\",'Place DP tables'!A4548)","v":""}]
[{"$f":"IF('Place DP tables'!A4549=\"\",\"\",'Place DP tables'!A4549)","v":""}]
[{"$f":"IF('Place DP tables'!A4550=\"\",\"\",'Place DP tables'!A4550)","v":""}]
[{"$f":"IF('Place DP tables'!A4551=\"\",\"\",'Place DP tables'!A4551)","v":""}]
[{"$f":"IF('Place DP tables'!A4552=\"\",\"\",'Place DP tables'!A4552)","v":""}]
[{"$f":"IF('Place DP tables'!A4553=\"\",\"\",'Place DP tables'!A4553)","v":""}]
[{"$f":"IF('Place DP tables'!A4554=\"\",\"\",'Place DP tables'!A4554)","v":""}]
[{"$f":"IF('Place DP tables'!A4555=\"\",\"\",'Place DP tables'!A4555)","v":""}]
[{"$f":"IF('Place DP tables'!A4556=\"\",\"\",'Place DP tables'!A4556)","v":""}]
[{"$f":"IF('Place DP tables'!A4557=\"\",\"\",'Place DP tables'!A4557)","v":""}]
[{"$f":"IF('Place DP tables'!A4558=\"\",\"\",'Place DP tables'!A4558)","v":""}]
[{"$f":"IF('Place DP tables'!A4559=\"\",\"\",'Place DP tables'!A4559)","v":""}]
[{"$f":"IF('Place DP tables'!A4560=\"\",\"\",'Place DP tables'!A4560)","v":""}]
[{"$f":"IF('Place DP tables'!A4561=\"\",\"\",'Place DP tables'!A4561)","v":""}]
[{"$f":"IF('Place DP tables'!A4562=\"\",\"\",'Place DP tables'!A4562)","v":""}]
[{"$f":"IF('Place DP tables'!A4563=\"\",\"\",'Place DP tables'!A4563)","v":""}]
[{"$f":"IF('Place DP tables'!A4564=\"\",\"\",'Place DP tables'!A4564)","v":""}]
[{"$f":"IF('Place DP tables'!A4565=\"\",\"\",'Place DP tables'!A4565)","v":""}]
[{"$f":"IF('Place DP tables'!A4566=\"\",\"\",'Place DP tables'!A4566)","v":""}]
[{"$f":"IF('Place DP tables'!A4567=\"\",\"\",'Place DP tables'!A4567)","v":""}]
[{"$f":"IF('Place DP tables'!A4568=\"\",\"\",'Place DP tables'!A4568)","v":""}]
[{"$f":"IF('Place DP tables'!A4569=\"\",\"\",'Place DP tables'!A4569)","v":""}]
[{"$f":"IF('Place DP tables'!A4570=\"\",\"\",'Place DP tables'!A4570)","v":""}]
[{"$f":"IF('Place DP tables'!A4571=\"\",\"\",'Place DP tables'!A4571)","v":""}]
[{"$f":"IF('Place DP tables'!A4572=\"\",\"\",'Place DP tables'!A4572)","v":""}]
[{"$f":"IF('Place DP tables'!A4573=\"\",\"\",'Place DP tables'!A4573)","v":""}]
[{"$f":"IF('Place DP tables'!A4574=\"\",\"\",'Place DP tables'!A4574)","v":""}]
[{"$f":"IF('Place DP tables'!A4575=\"\",\"\",'Place DP tables'!A4575)","v":""}]
[{"$f":"IF('Place DP tables'!A4576=\"\",\"\",'Place DP tables'!A4576)","v":""}]
[{"$f":"IF('Place DP tables'!A4577=\"\",\"\",'Place DP tables'!A4577)","v":""}]
[{"$f":"IF('Place DP tables'!A4578=\"\",\"\",'Place DP tables'!A4578)","v":""}]
[{"$f":"IF('Place DP tables'!A4579=\"\",\"\",'Place DP tables'!A4579)","v":""}]
[{"$f":"IF('Place DP tables'!A4580=\"\",\"\",'Place DP tables'!A4580)","v":""}]
[{"$f":"IF('Place DP tables'!A4581=\"\",\"\",'Place DP tables'!A4581)","v":""}]
[{"$f":"IF('Place DP tables'!A4582=\"\",\"\",'Place DP tables'!A4582)","v":""}]
[{"$f":"IF('Place DP tables'!A4583=\"\",\"\",'Place DP tables'!A4583)","v":""}]
[{"$f":"IF('Place DP tables'!A4584=\"\",\"\",'Place DP tables'!A4584)","v":""}]
[{"$f":"IF('Place DP tables'!A4585=\"\",\"\",'Place DP tables'!A4585)","v":""}]
[{"$f":"IF('Place DP tables'!A4586=\"\",\"\",'Place DP tables'!A4586)","v":""}]
[{"$f":"IF('Place DP tables'!A4587=\"\",\"\",'Place DP tables'!A4587)","v":""}]
[{"$f":"IF('Place DP tables'!A4588=\"\",\"\",'Place DP tables'!A4588)","v":""}]
[{"$f":"IF('Place DP tables'!A4589=\"\",\"\",'Place DP tables'!A4589)","v":""}]
[{"$f":"IF('Place DP tables'!A4590=\"\",\"\",'Place DP tables'!A4590)","v":""}]
[{"$f":"IF('Place DP tables'!A4591=\"\",\"\",'Place DP tables'!A4591)","v":""}]
[{"$f":"IF('Place DP tables'!A4592=\"\",\"\",'Place DP tables'!A4592)","v":""}]
[{"$f":"IF('Place DP tables'!A4593=\"\",\"\",'Place DP tables'!A4593)","v":""}]
[{"$f":"IF('Place DP tables'!A4594=\"\",\"\",'Place DP tables'!A4594)","v":""}]
[{"$f":"IF('Place DP tables'!A4595=\"\",\"\",'Place DP tables'!A4595)","v":""}]
[{"$f":"IF('Place DP tables'!A4596=\"\",\"\",'Place DP tables'!A4596)","v":""}]
[{"$f":"IF('Place DP tables'!A4597=\"\",\"\",'Place DP tables'!A4597)","v":""}]
[{"$f":"IF('Place DP tables'!A4598=\"\",\"\",'Place DP tables'!A4598)","v":""}]
[{"$f":"IF('Place DP tables'!A4599=\"\",\"\",'Place DP tables'!A4599)","v":""}]
[{"$f":"IF('Place DP tables'!A4600=\"\",\"\",'Place DP tables'!A4600)","v":""}]
[{"$f":"IF('Place DP tables'!A4601=\"\",\"\",'Place DP tables'!A4601)","v":""}]
[{"$f":"IF('Place DP tables'!A4602=\"\",\"\",'Place DP tables'!A4602)","v":""}]
[{"$f":"IF('Place DP tables'!A4603=\"\",\"\",'Place DP tables'!A4603)","v":""}]
[{"$f":"IF('Place DP tables'!A4604=\"\",\"\",'Place DP tables'!A4604)","v":""}]
[{"$f":"IF('Place DP tables'!A4605=\"\",\"\",'Place DP tables'!A4605)","v":""}]
[{"$f":"IF('Place DP tables'!A4606=\"\",\"\",'Place DP tables'!A4606)","v":""}]
[{"$f":"IF('Place DP tables'!A4607=\"\",\"\",'Place DP tables'!A4607)","v":""}]
[{"$f":"IF('Place DP tables'!A4608=\"\",\"\",'Place DP tables'!A4608)","v":""}]
[{"$f":"IF('Place DP tables'!A4609=\"\",\"\",'Place DP tables'!A4609)","v":""}]
[{"$f":"IF('Place DP tables'!A4610=\"\",\"\",'Place DP tables'!A4610)","v":""}]
[{"$f":"IF('Place DP tables'!A4611=\"\",\"\",'Place DP tables'!A4611)","v":""}]
[{"$f":"IF('Place DP tables'!A4612=\"\",\"\",'Place DP tables'!A4612)","v":""}]
[{"$f":"IF('Place DP tables'!A4613=\"\",\"\",'Place DP tables'!A4613)","v":""}]
[{"$f":"IF('Place DP tables'!A4614=\"\",\"\",'Place DP tables'!A4614)","v":""}]
[{"$f":"IF('Place DP tables'!A4615=\"\",\"\",'Place DP tables'!A4615)","v":""}]
[{"$f":"IF('Place DP tables'!A4616=\"\",\"\",'Place DP tables'!A4616)","v":""}]
[{"$f":"IF('Place DP tables'!A4617=\"\",\"\",'Place DP tables'!A4617)","v":""}]
[{"$f":"IF('Place DP tables'!A4618=\"\",\"\",'Place DP tables'!A4618)","v":""}]
[{"$f":"IF('Place DP tables'!A4619=\"\",\"\",'Place DP tables'!A4619)","v":""}]
[{"$f":"IF('Place DP tables'!A4620=\"\",\"\",'Place DP tables'!A4620)","v":""}]
[{"$f":"IF('Place DP tables'!A4621=\"\",\"\",'Place DP tables'!A4621)","v":""}]
[{"$f":"IF('Place DP tables'!A4622=\"\",\"\",'Place DP tables'!A4622)","v":""}]
[{"$f":"IF('Place DP tables'!A4623=\"\",\"\",'Place DP tables'!A4623)","v":""}]
[{"$f":"IF('Place DP tables'!A4624=\"\",\"\",'Place DP tables'!A4624)","v":""}]
[{"$f":"IF('Place DP tables'!A4625=\"\",\"\",'Place DP tables'!A4625)","v":""}]
[{"$f":"IF('Place DP tables'!A4626=\"\",\"\",'Place DP tables'!A4626)","v":""}]
[{"$f":"IF('Place DP tables'!A4627=\"\",\"\",'Place DP tables'!A4627)","v":""}]
[{"$f":"IF('Place DP tables'!A4628=\"\",\"\",'Place DP tables'!A4628)","v":""}]
[{"$f":"IF('Place DP tables'!A4629=\"\",\"\",'Place DP tables'!A4629)","v":""}]
[{"$f":"IF('Place DP tables'!A4630=\"\",\"\",'Place DP tables'!A4630)","v":""}]
[{"$f":"IF('Place DP tables'!A4631=\"\",\"\",'Place DP tables'!A4631)","v":""}]
[{"$f":"IF('Place DP tables'!A4632=\"\",\"\",'Place DP tables'!A4632)","v":""}]
[{"$f":"IF('Place DP tables'!A4633=\"\",\"\",'Place DP tables'!A4633)","v":""}]
[{"$f":"IF('Place DP tables'!A4634=\"\",\"\",'Place DP tables'!A4634)","v":""}]
[{"$f":"IF('Place DP tables'!A4635=\"\",\"\",'Place DP tables'!A4635)","v":""}]
[{"$f":"IF('Place DP tables'!A4636=\"\",\"\",'Place DP tables'!A4636)","v":""}]
[{"$f":"IF('Place DP tables'!A4637=\"\",\"\",'Place DP tables'!A4637)","v":""}]
[{"$f":"IF('Place DP tables'!A4638=\"\",\"\",'Place DP tables'!A4638)","v":""}]
[{"$f":"IF('Place DP tables'!A4639=\"\",\"\",'Place DP tables'!A4639)","v":""}]
[{"$f":"IF('Place DP tables'!A4640=\"\",\"\",'Place DP tables'!A4640)","v":""}]
[{"$f":"IF('Place DP tables'!A4641=\"\",\"\",'Place DP tables'!A4641)","v":""}]
[{"$f":"IF('Place DP tables'!A4642=\"\",\"\",'Place DP tables'!A4642)","v":""}]
[{"$f":"IF('Place DP tables'!A4643=\"\",\"\",'Place DP tables'!A4643)","v":""}]
[{"$f":"IF('Place DP tables'!A4644=\"\",\"\",'Place DP tables'!A4644)","v":""}]
[{"$f":"IF('Place DP tables'!A4645=\"\",\"\",'Place DP tables'!A4645)","v":""}]
[{"$f":"IF('Place DP tables'!A4646=\"\",\"\",'Place DP tables'!A4646)","v":""}]
[{"$f":"IF('Place DP tables'!A4647=\"\",\"\",'Place DP tables'!A4647)","v":""}]
[{"$f":"IF('Place DP tables'!A4648=\"\",\"\",'Place DP tables'!A4648)","v":""}]
[{"$f":"IF('Place DP tables'!A4649=\"\",\"\",'Place DP tables'!A4649)","v":""}]
[{"$f":"IF('Place DP tables'!A4650=\"\",\"\",'Place DP tables'!A4650)","v":""}]
[{"$f":"IF('Place DP tables'!A4651=\"\",\"\",'Place DP tables'!A4651)","v":""}]
[{"$f":"IF('Place DP tables'!A4652=\"\",\"\",'Place DP tables'!A4652)","v":""}]
[{"$f":"IF('Place DP tables'!A4653=\"\",\"\",'Place DP tables'!A4653)","v":""}]
[{"$f":"IF('Place DP tables'!A4654=\"\",\"\",'Place DP tables'!A4654)","v":""}]
[{"$f":"IF('Place DP tables'!A4655=\"\",\"\",'Place DP tables'!A4655)","v":""}]
[{"$f":"IF('Place DP tables'!A4656=\"\",\"\",'Place DP tables'!A4656)","v":""}]
[{"$f":"IF('Place DP tables'!A4657=\"\",\"\",'Place DP tables'!A4657)","v":""}]
[{"$f":"IF('Place DP tables'!A4658=\"\",\"\",'Place DP tables'!A4658)","v":""}]
[{"$f":"IF('Place DP tables'!A4659=\"\",\"\",'Place DP tables'!A4659)","v":""}]
[{"$f":"IF('Place DP tables'!A4660=\"\",\"\",'Place DP tables'!A4660)","v":""}]
[{"$f":"IF('Place DP tables'!A4661=\"\",\"\",'Place DP tables'!A4661)","v":""}]
[{"$f":"IF('Place DP tables'!A4662=\"\",\"\",'Place DP tables'!A4662)","v":""}]
[{"$f":"IF('Place DP tables'!A4663=\"\",\"\",'Place DP tables'!A4663)","v":""}]
[{"$f":"IF('Place DP tables'!A4664=\"\",\"\",'Place DP tables'!A4664)","v":""}]
[{"$f":"IF('Place DP tables'!A4665=\"\",\"\",'Place DP tables'!A4665)","v":""}]
[{"$f":"IF('Place DP tables'!A4666=\"\",\"\",'Place DP tables'!A4666)","v":""}]
[{"$f":"IF('Place DP tables'!A4667=\"\",\"\",'Place DP tables'!A4667)","v":""}]
[{"$f":"IF('Place DP tables'!A4668=\"\",\"\",'Place DP tables'!A4668)","v":""}]
[{"$f":"IF('Place DP tables'!A4669=\"\",\"\",'Place DP tables'!A4669)","v":""}]
[{"$f":"IF('Place DP tables'!A4670=\"\",\"\",'Place DP tables'!A4670)","v":""}]
[{"$f":"IF('Place DP tables'!A4671=\"\",\"\",'Place DP tables'!A4671)","v":""}]
[{"$f":"IF('Place DP tables'!A4672=\"\",\"\",'Place DP tables'!A4672)","v":""}]
[{"$f":"IF('Place DP tables'!A4673=\"\",\"\",'Place DP tables'!A4673)","v":""}]
[{"$f":"IF('Place DP tables'!A4674=\"\",\"\",'Place DP tables'!A4674)","v":""}]
[{"$f":"IF('Place DP tables'!A4675=\"\",\"\",'Place DP tables'!A4675)","v":""}]
[{"$f":"IF('Place DP tables'!A4676=\"\",\"\",'Place DP tables'!A4676)","v":""}]
[{"$f":"IF('Place DP tables'!A4677=\"\",\"\",'Place DP tables'!A4677)","v":""}]
[{"$f":"IF('Place DP tables'!A4678=\"\",\"\",'Place DP tables'!A4678)","v":""}]
[{"$f":"IF('Place DP tables'!A4679=\"\",\"\",'Place DP tables'!A4679)","v":""}]
[{"$f":"IF('Place DP tables'!A4680=\"\",\"\",'Place DP tables'!A4680)","v":""}]
[{"$f":"IF('Place DP tables'!A4681=\"\",\"\",'Place DP tables'!A4681)","v":""}]
[{"$f":"IF('Place DP tables'!A4682=\"\",\"\",'Place DP tables'!A4682)","v":""}]
[{"$f":"IF('Place DP tables'!A4683=\"\",\"\",'Place DP tables'!A4683)","v":""}]
[{"$f":"IF('Place DP tables'!A4684=\"\",\"\",'Place DP tables'!A4684)","v":""}]
[{"$f":"IF('Place DP tables'!A4685=\"\",\"\",'Place DP tables'!A4685)","v":""}]
[{"$f":"IF('Place DP tables'!A4686=\"\",\"\",'Place DP tables'!A4686)","v":""}]
[{"$f":"IF('Place DP tables'!A4687=\"\",\"\",'Place DP tables'!A4687)","v":""}]
[{"$f":"IF('Place DP tables'!A4688=\"\",\"\",'Place DP tables'!A4688)","v":""}]
[{"$f":"IF('Place DP tables'!A4689=\"\",\"\",'Place DP tables'!A4689)","v":""}]
[{"$f":"IF('Place DP tables'!A4690=\"\",\"\",'Place DP tables'!A4690)","v":""}]
[{"$f":"IF('Place DP tables'!A4691=\"\",\"\",'Place DP tables'!A4691)","v":""}]
[{"$f":"IF('Place DP tables'!A4692=\"\",\"\",'Place DP tables'!A4692)","v":""}]
[{"$f":"IF('Place DP tables'!A4693=\"\",\"\",'Place DP tables'!A4693)","v":""}]
[{"$f":"IF('Place DP tables'!A4694=\"\",\"\",'Place DP tables'!A4694)","v":""}]
[{"$f":"IF('Place DP tables'!A4695=\"\",\"\",'Place DP tables'!A4695)","v":""}]
[{"$f":"IF('Place DP tables'!A4696=\"\",\"\",'Place DP tables'!A4696)","v":""}]
[{"$f":"IF('Place DP tables'!A4697=\"\",\"\",'Place DP tables'!A4697)","v":""}]
[{"$f":"IF('Place DP tables'!A4698=\"\",\"\",'Place DP tables'!A4698)","v":""}]
[{"$f":"IF('Place DP tables'!A4699=\"\",\"\",'Place DP tables'!A4699)","v":""}]
[{"$f":"IF('Place DP tables'!A4700=\"\",\"\",'Place DP tables'!A4700)","v":""}]
[{"$f":"IF('Place DP tables'!A4701=\"\",\"\",'Place DP tables'!A4701)","v":""}]
[{"$f":"IF('Place DP tables'!A4702=\"\",\"\",'Place DP tables'!A4702)","v":""}]
[{"$f":"IF('Place DP tables'!A4703=\"\",\"\",'Place DP tables'!A4703)","v":""}]
[{"$f":"IF('Place DP tables'!A4704=\"\",\"\",'Place DP tables'!A4704)","v":""}]
[{"$f":"IF('Place DP tables'!A4705=\"\",\"\",'Place DP tables'!A4705)","v":""}]
[{"$f":"IF('Place DP tables'!A4706=\"\",\"\",'Place DP tables'!A4706)","v":""}]
[{"$f":"IF('Place DP tables'!A4707=\"\",\"\",'Place DP tables'!A4707)","v":""}]
[{"$f":"IF('Place DP tables'!A4708=\"\",\"\",'Place DP tables'!A4708)","v":""}]
[{"$f":"IF('Place DP tables'!A4709=\"\",\"\",'Place DP tables'!A4709)","v":""}]
[{"$f":"IF('Place DP tables'!A4710=\"\",\"\",'Place DP tables'!A4710)","v":""}]
[{"$f":"IF('Place DP tables'!A4711=\"\",\"\",'Place DP tables'!A4711)","v":""}]
[{"$f":"IF('Place DP tables'!A4712=\"\",\"\",'Place DP tables'!A4712)","v":""}]
[{"$f":"IF('Place DP tables'!A4713=\"\",\"\",'Place DP tables'!A4713)","v":""}]
[{"$f":"IF('Place DP tables'!A4714=\"\",\"\",'Place DP tables'!A4714)","v":""}]
[{"$f":"IF('Place DP tables'!A4715=\"\",\"\",'Place DP tables'!A4715)","v":""}]
[{"$f":"IF('Place DP tables'!A4716=\"\",\"\",'Place DP tables'!A4716)","v":""}]
[{"$f":"IF('Place DP tables'!A4717=\"\",\"\",'Place DP tables'!A4717)","v":""}]
[{"$f":"IF('Place DP tables'!A4718=\"\",\"\",'Place DP tables'!A4718)","v":""}]
[{"$f":"IF('Place DP tables'!A4719=\"\",\"\",'Place DP tables'!A4719)","v":""}]
[{"$f":"IF('Place DP tables'!A4720=\"\",\"\",'Place DP tables'!A4720)","v":""}]
[{"$f":"IF('Place DP tables'!A4721=\"\",\"\",'Place DP tables'!A4721)","v":""}]
[{"$f":"IF('Place DP tables'!A4722=\"\",\"\",'Place DP tables'!A4722)","v":""}]
[{"$f":"IF('Place DP tables'!A4723=\"\",\"\",'Place DP tables'!A4723)","v":""}]
[{"$f":"IF('Place DP tables'!A4724=\"\",\"\",'Place DP tables'!A4724)","v":""}]
[{"$f":"IF('Place DP tables'!A4725=\"\",\"\",'Place DP tables'!A4725)","v":""}]
[{"$f":"IF('Place DP tables'!A4726=\"\",\"\",'Place DP tables'!A4726)","v":""}]
[{"$f":"IF('Place DP tables'!A4727=\"\",\"\",'Place DP tables'!A4727)","v":""}]
[{"$f":"IF('Place DP tables'!A4728=\"\",\"\",'Place DP tables'!A4728)","v":""}]
[{"$f":"IF('Place DP tables'!A4729=\"\",\"\",'Place DP tables'!A4729)","v":""}]
[{"$f":"IF('Place DP tables'!A4730=\"\",\"\",'Place DP tables'!A4730)","v":""}]
[{"$f":"IF('Place DP tables'!A4731=\"\",\"\",'Place DP tables'!A4731)","v":""}]
[{"$f":"IF('Place DP tables'!A4732=\"\",\"\",'Place DP tables'!A4732)","v":""}]
[{"$f":"IF('Place DP tables'!A4733=\"\",\"\",'Place DP tables'!A4733)","v":""}]
[{"$f":"IF('Place DP tables'!A4734=\"\",\"\",'Place DP tables'!A4734)","v":""}]
[{"$f":"IF('Place DP tables'!A4735=\"\",\"\",'Place DP tables'!A4735)","v":""}]
[{"$f":"IF('Place DP tables'!A4736=\"\",\"\",'Place DP tables'!A4736)","v":""}]
[{"$f":"IF('Place DP tables'!A4737=\"\",\"\",'Place DP tables'!A4737)","v":""}]
[{"$f":"IF('Place DP tables'!A4738=\"\",\"\",'Place DP tables'!A4738)","v":""}]
[{"$f":"IF('Place DP tables'!A4739=\"\",\"\",'Place DP tables'!A4739)","v":""}]
[{"$f":"IF('Place DP tables'!A4740=\"\",\"\",'Place DP tables'!A4740)","v":""}]
[{"$f":"IF('Place DP tables'!A4741=\"\",\"\",'Place DP tables'!A4741)","v":""}]
[{"$f":"IF('Place DP tables'!A4742=\"\",\"\",'Place DP tables'!A4742)","v":""}]
[{"$f":"IF('Place DP tables'!A4743=\"\",\"\",'Place DP tables'!A4743)","v":""}]
[{"$f":"IF('Place DP tables'!A4744=\"\",\"\",'Place DP tables'!A4744)","v":""}]
[{"$f":"IF('Place DP tables'!A4745=\"\",\"\",'Place DP tables'!A4745)","v":""}]
[{"$f":"IF('Place DP tables'!A4746=\"\",\"\",'Place DP tables'!A4746)","v":""}]
[{"$f":"IF('Place DP tables'!A4747=\"\",\"\",'Place DP tables'!A4747)","v":""}]
[{"$f":"IF('Place DP tables'!A4748=\"\",\"\",'Place DP tables'!A4748)","v":""}]
[{"$f":"IF('Place DP tables'!A4749=\"\",\"\",'Place DP tables'!A4749)","v":""}]
[{"$f":"IF('Place DP tables'!A4750=\"\",\"\",'Place DP tables'!A4750)","v":""}]
[{"$f":"IF('Place DP tables'!A4751=\"\",\"\",'Place DP tables'!A4751)","v":""}]
[{"$f":"IF('Place DP tables'!A4752=\"\",\"\",'Place DP tables'!A4752)","v":""}]
[{"$f":"IF('Place DP tables'!A4753=\"\",\"\",'Place DP tables'!A4753)","v":""}]
[{"$f":"IF('Place DP tables'!A4754=\"\",\"\",'Place DP tables'!A4754)","v":""}]
[{"$f":"IF('Place DP tables'!A4755=\"\",\"\",'Place DP tables'!A4755)","v":""}]
[{"$f":"IF('Place DP tables'!A4756=\"\",\"\",'Place DP tables'!A4756)","v":""}]
[{"$f":"IF('Place DP tables'!A4757=\"\",\"\",'Place DP tables'!A4757)","v":""}]
[{"$f":"IF('Place DP tables'!A4758=\"\",\"\",'Place DP tables'!A4758)","v":""}]
[{"$f":"IF('Place DP tables'!A4759=\"\",\"\",'Place DP tables'!A4759)","v":""}]
[{"$f":"IF('Place DP tables'!A4760=\"\",\"\",'Place DP tables'!A4760)","v":""}]
[{"$f":"IF('Place DP tables'!A4761=\"\",\"\",'Place DP tables'!A4761)","v":""}]
[{"$f":"IF('Place DP tables'!A4762=\"\",\"\",'Place DP tables'!A4762)","v":""}]
[{"$f":"IF('Place DP tables'!A4763=\"\",\"\",'Place DP tables'!A4763)","v":""}]
[{"$f":"IF('Place DP tables'!A4764=\"\",\"\",'Place DP tables'!A4764)","v":""}]
[{"$f":"IF('Place DP tables'!A4765=\"\",\"\",'Place DP tables'!A4765)","v":""}]
[{"$f":"IF('Place DP tables'!A4766=\"\",\"\",'Place DP tables'!A4766)","v":""}]
[{"$f":"IF('Place DP tables'!A4767=\"\",\"\",'Place DP tables'!A4767)","v":""}]
[{"$f":"IF('Place DP tables'!A4768=\"\",\"\",'Place DP tables'!A4768)","v":""}]
[{"$f":"IF('Place DP tables'!A4769=\"\",\"\",'Place DP tables'!A4769)","v":""}]
[{"$f":"IF('Place DP tables'!A4770=\"\",\"\",'Place DP tables'!A4770)","v":""}]
[{"$f":"IF('Place DP tables'!A4771=\"\",\"\",'Place DP tables'!A4771)","v":""}]
[{"$f":"IF('Place DP tables'!A4772=\"\",\"\",'Place DP tables'!A4772)","v":""}]
[{"$f":"IF('Place DP tables'!A4773=\"\",\"\",'Place DP tables'!A4773)","v":""}]
[{"$f":"IF('Place DP tables'!A4774=\"\",\"\",'Place DP tables'!A4774)","v":""}]
[{"$f":"IF('Place DP tables'!A4775=\"\",\"\",'Place DP tables'!A4775)","v":""}]
[{"$f":"IF('Place DP tables'!A4776=\"\",\"\",'Place DP tables'!A4776)","v":""}]
[{"$f":"IF('Place DP tables'!A4777=\"\",\"\",'Place DP tables'!A4777)","v":""}]
[{"$f":"IF('Place DP tables'!A4778=\"\",\"\",'Place DP tables'!A4778)","v":""}]
[{"$f":"IF('Place DP tables'!A4779=\"\",\"\",'Place DP tables'!A4779)","v":""}]
[{"$f":"IF('Place DP tables'!A4780=\"\",\"\",'Place DP tables'!A4780)","v":""}]
[{"$f":"IF('Place DP tables'!A4781=\"\",\"\",'Place DP tables'!A4781)","v":""}]
[{"$f":"IF('Place DP tables'!A4782=\"\",\"\",'Place DP tables'!A4782)","v":""}]
[{"$f":"IF('Place DP tables'!A4783=\"\",\"\",'Place DP tables'!A4783)","v":""}]
[{"$f":"IF('Place DP tables'!A4784=\"\",\"\",'Place DP tables'!A4784)","v":""}]
[{"$f":"IF('Place DP tables'!A4785=\"\",\"\",'Place DP tables'!A4785)","v":""}]
[{"$f":"IF('Place DP tables'!A4786=\"\",\"\",'Place DP tables'!A4786)","v":""}]
[{"$f":"IF('Place DP tables'!A4787=\"\",\"\",'Place DP tables'!A4787)","v":""}]
[{"$f":"IF('Place DP tables'!A4788=\"\",\"\",'Place DP tables'!A4788)","v":""}]
[{"$f":"IF('Place DP tables'!A4789=\"\",\"\",'Place DP tables'!A4789)","v":""}]
[{"$f":"IF('Place DP tables'!A4790=\"\",\"\",'Place DP tables'!A4790)","v":""}]
[{"$f":"IF('Place DP tables'!A4791=\"\",\"\",'Place DP tables'!A4791)","v":""}]
[{"$f":"IF('Place DP tables'!A4792=\"\",\"\",'Place DP tables'!A4792)","v":""}]
[{"$f":"IF('Place DP tables'!A4793=\"\",\"\",'Place DP tables'!A4793)","v":""}]
[{"$f":"IF('Place DP tables'!A4794=\"\",\"\",'Place DP tables'!A4794)","v":""}]
[{"$f":"IF('Place DP tables'!A4795=\"\",\"\",'Place DP tables'!A4795)","v":""}]
[{"$f":"IF('Place DP tables'!A4796=\"\",\"\",'Place DP tables'!A4796)","v":""}]
[{"$f":"IF('Place DP tables'!A4797=\"\",\"\",'Place DP tables'!A4797)","v":""}]
[{"$f":"IF('Place DP tables'!A4798=\"\",\"\",'Place DP tables'!A4798)","v":""}]
[{"$f":"IF('Place DP tables'!A4799=\"\",\"\",'Place DP tables'!A4799)","v":""}]
[{"$f":"IF('Place DP tables'!A4800=\"\",\"\",'Place DP tables'!A4800)","v":""}]
[{"$f":"IF('Place DP tables'!A4801=\"\",\"\",'Place DP tables'!A4801)","v":""}]
[{"$f":"IF('Place DP tables'!A4802=\"\",\"\",'Place DP tables'!A4802)","v":""}]
[{"$f":"IF('Place DP tables'!A4803=\"\",\"\",'Place DP tables'!A4803)","v":""}]
[{"$f":"IF('Place DP tables'!A4804=\"\",\"\",'Place DP tables'!A4804)","v":""}]
[{"$f":"IF('Place DP tables'!A4805=\"\",\"\",'Place DP tables'!A4805)","v":""}]
[{"$f":"IF('Place DP tables'!A4806=\"\",\"\",'Place DP tables'!A4806)","v":""}]
[{"$f":"IF('Place DP tables'!A4807=\"\",\"\",'Place DP tables'!A4807)","v":""}]
[{"$f":"IF('Place DP tables'!A4808=\"\",\"\",'Place DP tables'!A4808)","v":""}]
[{"$f":"IF('Place DP tables'!A4809=\"\",\"\",'Place DP tables'!A4809)","v":""}]
[{"$f":"IF('Place DP tables'!A4810=\"\",\"\",'Place DP tables'!A4810)","v":""}]
[{"$f":"IF('Place DP tables'!A4811=\"\",\"\",'Place DP tables'!A4811)","v":""}]
[{"$f":"IF('Place DP tables'!A4812=\"\",\"\",'Place DP tables'!A4812)","v":""}]
[{"$f":"IF('Place DP tables'!A4813=\"\",\"\",'Place DP tables'!A4813)","v":""}]
[{"$f":"IF('Place DP tables'!A4814=\"\",\"\",'Place DP tables'!A4814)","v":""}]
[{"$f":"IF('Place DP tables'!A4815=\"\",\"\",'Place DP tables'!A4815)","v":""}]
[{"$f":"IF('Place DP tables'!A4816=\"\",\"\",'Place DP tables'!A4816)","v":""}]
[{"$f":"IF('Place DP tables'!A4817=\"\",\"\",'Place DP tables'!A4817)","v":""}]
[{"$f":"IF('Place DP tables'!A4818=\"\",\"\",'Place DP tables'!A4818)","v":""}]
[{"$f":"IF('Place DP tables'!A4819=\"\",\"\",'Place DP tables'!A4819)","v":""}]
[{"$f":"IF('Place DP tables'!A4820=\"\",\"\",'Place DP tables'!A4820)","v":""}]
[{"$f":"IF('Place DP tables'!A4821=\"\",\"\",'Place DP tables'!A4821)","v":""}]
[{"$f":"IF('Place DP tables'!A4822=\"\",\"\",'Place DP tables'!A4822)","v":""}]
[{"$f":"IF('Place DP tables'!A4823=\"\",\"\",'Place DP tables'!A4823)","v":""}]
[{"$f":"IF('Place DP tables'!A4824=\"\",\"\",'Place DP tables'!A4824)","v":""}]
[{"$f":"IF('Place DP tables'!A4825=\"\",\"\",'Place DP tables'!A4825)","v":""}]
[{"$f":"IF('Place DP tables'!A4826=\"\",\"\",'Place DP tables'!A4826)","v":""}]
[{"$f":"IF('Place DP tables'!A4827=\"\",\"\",'Place DP tables'!A4827)","v":""}]
[{"$f":"IF('Place DP tables'!A4828=\"\",\"\",'Place DP tables'!A4828)","v":""}]
[{"$f":"IF('Place DP tables'!A4829=\"\",\"\",'Place DP tables'!A4829)","v":""}]
[{"$f":"IF('Place DP tables'!A4830=\"\",\"\",'Place DP tables'!A4830)","v":""}]
[{"$f":"IF('Place DP tables'!A4831=\"\",\"\",'Place DP tables'!A4831)","v":""}]
[{"$f":"IF('Place DP tables'!A4832=\"\",\"\",'Place DP tables'!A4832)","v":""}]
[{"$f":"IF('Place DP tables'!A4833=\"\",\"\",'Place DP tables'!A4833)","v":""}]
[{"$f":"IF('Place DP tables'!A4834=\"\",\"\",'Place DP tables'!A4834)","v":""}]
[{"$f":"IF('Place DP tables'!A4835=\"\",\"\",'Place DP tables'!A4835)","v":""}]
[{"$f":"IF('Place DP tables'!A4836=\"\",\"\",'Place DP tables'!A4836)","v":""}]
[{"$f":"IF('Place DP tables'!A4837=\"\",\"\",'Place DP tables'!A4837)","v":""}]
[{"$f":"IF('Place DP tables'!A4838=\"\",\"\",'Place DP tables'!A4838)","v":""}]
[{"$f":"IF('Place DP tables'!A4839=\"\",\"\",'Place DP tables'!A4839)","v":""}]
[{"$f":"IF('Place DP tables'!A4840=\"\",\"\",'Place DP tables'!A4840)","v":""}]
[{"$f":"IF('Place DP tables'!A4841=\"\",\"\",'Place DP tables'!A4841)","v":""}]
[{"$f":"IF('Place DP tables'!A4842=\"\",\"\",'Place DP tables'!A4842)","v":""}]
[{"$f":"IF('Place DP tables'!A4843=\"\",\"\",'Place DP tables'!A4843)","v":""}]
[{"$f":"IF('Place DP tables'!A4844=\"\",\"\",'Place DP tables'!A4844)","v":""}]
[{"$f":"IF('Place DP tables'!A4845=\"\",\"\",'Place DP tables'!A4845)","v":""}]
[{"$f":"IF('Place DP tables'!A4846=\"\",\"\",'Place DP tables'!A4846)","v":""}]
[{"$f":"IF('Place DP tables'!A4847=\"\",\"\",'Place DP tables'!A4847)","v":""}]
[{"$f":"IF('Place DP tables'!A4848=\"\",\"\",'Place DP tables'!A4848)","v":""}]
[{"$f":"IF('Place DP tables'!A4849=\"\",\"\",'Place DP tables'!A4849)","v":""}]
[{"$f":"IF('Place DP tables'!A4850=\"\",\"\",'Place DP tables'!A4850)","v":""}]
[{"$f":"IF('Place DP tables'!A4851=\"\",\"\",'Place DP tables'!A4851)","v":""}]
[{"$f":"IF('Place DP tables'!A4852=\"\",\"\",'Place DP tables'!A4852)","v":""}]
[{"$f":"IF('Place DP tables'!A4853=\"\",\"\",'Place DP tables'!A4853)","v":""}]
[{"$f":"IF('Place DP tables'!A4854=\"\",\"\",'Place DP tables'!A4854)","v":""}]
[{"$f":"IF('Place DP tables'!A4855=\"\",\"\",'Place DP tables'!A4855)","v":""}]
[{"$f":"IF('Place DP tables'!A4856=\"\",\"\",'Place DP tables'!A4856)","v":""}]
[{"$f":"IF('Place DP tables'!A4857=\"\",\"\",'Place DP tables'!A4857)","v":""}]
[{"$f":"IF('Place DP tables'!A4858=\"\",\"\",'Place DP tables'!A4858)","v":""}]
[{"$f":"IF('Place DP tables'!A4859=\"\",\"\",'Place DP tables'!A4859)","v":""}]
[{"$f":"IF('Place DP tables'!A4860=\"\",\"\",'Place DP tables'!A4860)","v":""}]
[{"$f":"IF('Place DP tables'!A4861=\"\",\"\",'Place DP tables'!A4861)","v":""}]
[{"$f":"IF('Place DP tables'!A4862=\"\",\"\",'Place DP tables'!A4862)","v":""}]
[{"$f":"IF('Place DP tables'!A4863=\"\",\"\",'Place DP tables'!A4863)","v":""}]
[{"$f":"IF('Place DP tables'!A4864=\"\",\"\",'Place DP tables'!A4864)","v":""}]
[{"$f":"IF('Place DP tables'!A4865=\"\",\"\",'Place DP tables'!A4865)","v":""}]
[{"$f":"IF('Place DP tables'!A4866=\"\",\"\",'Place DP tables'!A4866)","v":""}]
[{"$f":"IF('Place DP tables'!A4867=\"\",\"\",'Place DP tables'!A4867)","v":""}]
[{"$f":"IF('Place DP tables'!A4868=\"\",\"\",'Place DP tables'!A4868)","v":""}]
[{"$f":"IF('Place DP tables'!A4869=\"\",\"\",'Place DP tables'!A4869)","v":""}]
[{"$f":"IF('Place DP tables'!A4870=\"\",\"\",'Place DP tables'!A4870)","v":""}]
[{"$f":"IF('Place DP tables'!A4871=\"\",\"\",'Place DP tables'!A4871)","v":""}]
[{"$f":"IF('Place DP tables'!A4872=\"\",\"\",'Place DP tables'!A4872)","v":""}]
[{"$f":"IF('Place DP tables'!A4873=\"\",\"\",'Place DP tables'!A4873)","v":""}]
[{"$f":"IF('Place DP tables'!A4874=\"\",\"\",'Place DP tables'!A4874)","v":""}]
[{"$f":"IF('Place DP tables'!A4875=\"\",\"\",'Place DP tables'!A4875)","v":""}]
[{"$f":"IF('Place DP tables'!A4876=\"\",\"\",'Place DP tables'!A4876)","v":""}]
[{"$f":"IF('Place DP tables'!A4877=\"\",\"\",'Place DP tables'!A4877)","v":""}]
[{"$f":"IF('Place DP tables'!A4878=\"\",\"\",'Place DP tables'!A4878)","v":""}]
[{"$f":"IF('Place DP tables'!A4879=\"\",\"\",'Place DP tables'!A4879)","v":""}]
[{"$f":"IF('Place DP tables'!A4880=\"\",\"\",'Place DP tables'!A4880)","v":""}]
[{"$f":"IF('Place DP tables'!A4881=\"\",\"\",'Place DP tables'!A4881)","v":""}]
[{"$f":"IF('Place DP tables'!A4882=\"\",\"\",'Place DP tables'!A4882)","v":""}]
[{"$f":"IF('Place DP tables'!A4883=\"\",\"\",'Place DP tables'!A4883)","v":""}]
[{"$f":"IF('Place DP tables'!A4884=\"\",\"\",'Place DP tables'!A4884)","v":""}]
[{"$f":"IF('Place DP tables'!A4885=\"\",\"\",'Place DP tables'!A4885)","v":""}]
[{"$f":"IF('Place DP tables'!A4886=\"\",\"\",'Place DP tables'!A4886)","v":""}]
[{"$f":"IF('Place DP tables'!A4887=\"\",\"\",'Place DP tables'!A4887)","v":""}]
[{"$f":"IF('Place DP tables'!A4888=\"\",\"\",'Place DP tables'!A4888)","v":""}]
[{"$f":"IF('Place DP tables'!A4889=\"\",\"\",'Place DP tables'!A4889)","v":""}]
[{"$f":"IF('Place DP tables'!A4890=\"\",\"\",'Place DP tables'!A4890)","v":""}]
[{"$f":"IF('Place DP tables'!A4891=\"\",\"\",'Place DP tables'!A4891)","v":""}]
[{"$f":"IF('Place DP tables'!A4892=\"\",\"\",'Place DP tables'!A4892)","v":""}]
[{"$f":"IF('Place DP tables'!A4893=\"\",\"\",'Place DP tables'!A4893)","v":""}]
[{"$f":"IF('Place DP tables'!A4894=\"\",\"\",'Place DP tables'!A4894)","v":""}]
[{"$f":"IF('Place DP tables'!A4895=\"\",\"\",'Place DP tables'!A4895)","v":""}]
[{"$f":"IF('Place DP tables'!A4896=\"\",\"\",'Place DP tables'!A4896)","v":""}]
[{"$f":"IF('Place DP tables'!A4897=\"\",\"\",'Place DP tables'!A4897)","v":""}]
[{"$f":"IF('Place DP tables'!A4898=\"\",\"\",'Place DP tables'!A4898)","v":""}]
[{"$f":"IF('Place DP tables'!A4899=\"\",\"\",'Place DP tables'!A4899)","v":""}]
[{"$f":"IF('Place DP tables'!A4900=\"\",\"\",'Place DP tables'!A4900)","v":""}]
[{"$f":"IF('Place DP tables'!A4901=\"\",\"\",'Place DP tables'!A4901)","v":""}]
[{"$f":"IF('Place DP tables'!A4902=\"\",\"\",'Place DP tables'!A4902)","v":""}]
[{"$f":"IF('Place DP tables'!A4903=\"\",\"\",'Place DP tables'!A4903)","v":""}]
[{"$f":"IF('Place DP tables'!A4904=\"\",\"\",'Place DP tables'!A4904)","v":""}]
[{"$f":"IF('Place DP tables'!A4905=\"\",\"\",'Place DP tables'!A4905)","v":""}]
[{"$f":"IF('Place DP tables'!A4906=\"\",\"\",'Place DP tables'!A4906)","v":""}]
[{"$f":"IF('Place DP tables'!A4907=\"\",\"\",'Place DP tables'!A4907)","v":""}]
[{"$f":"IF('Place DP tables'!A4908=\"\",\"\",'Place DP tables'!A4908)","v":""}]
[{"$f":"IF('Place DP tables'!A4909=\"\",\"\",'Place DP tables'!A4909)","v":""}]
[{"$f":"IF('Place DP tables'!A4910=\"\",\"\",'Place DP tables'!A4910)","v":""}]
[{"$f":"IF('Place DP tables'!A4911=\"\",\"\",'Place DP tables'!A4911)","v":""}]
[{"$f":"IF('Place DP tables'!A4912=\"\",\"\",'Place DP tables'!A4912)","v":""}]
[{"$f":"IF('Place DP tables'!A4913=\"\",\"\",'Place DP tables'!A4913)","v":""}]
[{"$f":"IF('Place DP tables'!A4914=\"\",\"\",'Place DP tables'!A4914)","v":""}]
[{"$f":"IF('Place DP tables'!A4915=\"\",\"\",'Place DP tables'!A4915)","v":""}]
[{"$f":"IF('Place DP tables'!A4916=\"\",\"\",'Place DP tables'!A4916)","v":""}]
[{"$f":"IF('Place DP tables'!A4917=\"\",\"\",'Place DP tables'!A4917)","v":""}]
[{"$f":"IF('Place DP tables'!A4918=\"\",\"\",'Place DP tables'!A4918)","v":""}]
[{"$f":"IF('Place DP tables'!A4919=\"\",\"\",'Place DP tables'!A4919)","v":""}]
[{"$f":"IF('Place DP tables'!A4920=\"\",\"\",'Place DP tables'!A4920)","v":""}]
[{"$f":"IF('Place DP tables'!A4921=\"\",\"\",'Place DP tables'!A4921)","v":""}]
[{"$f":"IF('Place DP tables'!A4922=\"\",\"\",'Place DP tables'!A4922)","v":""}]
[{"$f":"IF('Place DP tables'!A4923=\"\",\"\",'Place DP tables'!A4923)","v":""}]
[{"$f":"IF('Place DP tables'!A4924=\"\",\"\",'Place DP tables'!A4924)","v":""}]
[{"$f":"IF('Place DP tables'!A4925=\"\",\"\",'Place DP tables'!A4925)","v":""}]
[{"$f":"IF('Place DP tables'!A4926=\"\",\"\",'Place DP tables'!A4926)","v":""}]
[{"$f":"IF('Place DP tables'!A4927=\"\",\"\",'Place DP tables'!A4927)","v":""}]
[{"$f":"IF('Place DP tables'!A4928=\"\",\"\",'Place DP tables'!A4928)","v":""}]
[{"$f":"IF('Place DP tables'!A4929=\"\",\"\",'Place DP tables'!A4929)","v":""}]
[{"$f":"IF('Place DP tables'!A4930=\"\",\"\",'Place DP tables'!A4930)","v":""}]
[{"$f":"IF('Place DP tables'!A4931=\"\",\"\",'Place DP tables'!A4931)","v":""}]
[{"$f":"IF('Place DP tables'!A4932=\"\",\"\",'Place DP tables'!A4932)","v":""}]
[{"$f":"IF('Place DP tables'!A4933=\"\",\"\",'Place DP tables'!A4933)","v":""}]
[{"$f":"IF('Place DP tables'!A4934=\"\",\"\",'Place DP tables'!A4934)","v":""}]
[{"$f":"IF('Place DP tables'!A4935=\"\",\"\",'Place DP tables'!A4935)","v":""}]
[{"$f":"IF('Place DP tables'!A4936=\"\",\"\",'Place DP tables'!A4936)","v":""}]
[{"$f":"IF('Place DP tables'!A4937=\"\",\"\",'Place DP tables'!A4937)","v":""}]
[{"$f":"IF('Place DP tables'!A4938=\"\",\"\",'Place DP tables'!A4938)","v":""}]
[{"$f":"IF('Place DP tables'!A4939=\"\",\"\",'Place DP tables'!A4939)","v":""}]
[{"$f":"IF('Place DP tables'!A4940=\"\",\"\",'Place DP tables'!A4940)","v":""}]
[{"$f":"IF('Place DP tables'!A4941=\"\",\"\",'Place DP tables'!A4941)","v":""}]
[{"$f":"IF('Place DP tables'!A4942=\"\",\"\",'Place DP tables'!A4942)","v":""}]
[{"$f":"IF('Place DP tables'!A4943=\"\",\"\",'Place DP tables'!A4943)","v":""}]
[{"$f":"IF('Place DP tables'!A4944=\"\",\"\",'Place DP tables'!A4944)","v":""}]
[{"$f":"IF('Place DP tables'!A4945=\"\",\"\",'Place DP tables'!A4945)","v":""}]
[{"$f":"IF('Place DP tables'!A4946=\"\",\"\",'Place DP tables'!A4946)","v":""}]
[{"$f":"IF('Place DP tables'!A4947=\"\",\"\",'Place DP tables'!A4947)","v":""}]
[{"$f":"IF('Place DP tables'!A4948=\"\",\"\",'Place DP tables'!A4948)","v":""}]
[{"$f":"IF('Place DP tables'!A4949=\"\",\"\",'Place DP tables'!A4949)","v":""}]
[{"$f":"IF('Place DP tables'!A4950=\"\",\"\",'Place DP tables'!A4950)","v":""}]
[{"$f":"IF('Place DP tables'!A4951=\"\",\"\",'Place DP tables'!A4951)","v":""}]
[{"$f":"IF('Place DP tables'!A4952=\"\",\"\",'Place DP tables'!A4952)","v":""}]
[{"$f":"IF('Place DP tables'!A4953=\"\",\"\",'Place DP tables'!A4953)","v":""}]
[{"$f":"IF('Place DP tables'!A4954=\"\",\"\",'Place DP tables'!A4954)","v":""}]
[{"$f":"IF('Place DP tables'!A4955=\"\",\"\",'Place DP tables'!A4955)","v":""}]
[{"$f":"IF('Place DP tables'!A4956=\"\",\"\",'Place DP tables'!A4956)","v":""}]
[{"$f":"IF('Place DP tables'!A4957=\"\",\"\",'Place DP tables'!A4957)","v":""}]
[{"$f":"IF('Place DP tables'!A4958=\"\",\"\",'Place DP tables'!A4958)","v":""}]
[{"$f":"IF('Place DP tables'!A4959=\"\",\"\",'Place DP tables'!A4959)","v":""}]
[{"$f":"IF('Place DP tables'!A4960=\"\",\"\",'Place DP tables'!A4960)","v":""}]
[{"$f":"IF('Place DP tables'!A4961=\"\",\"\",'Place DP tables'!A4961)","v":""}]
[{"$f":"IF('Place DP tables'!A4962=\"\",\"\",'Place DP tables'!A4962)","v":""}]
[{"$f":"IF('Place DP tables'!A4963=\"\",\"\",'Place DP tables'!A4963)","v":""}]
[{"$f":"IF('Place DP tables'!A4964=\"\",\"\",'Place DP tables'!A4964)","v":""}]
[{"$f":"IF('Place DP tables'!A4965=\"\",\"\",'Place DP tables'!A4965)","v":""}]
[{"$f":"IF('Place DP tables'!A4966=\"\",\"\",'Place DP tables'!A4966)","v":""}]
[{"$f":"IF('Place DP tables'!A4967=\"\",\"\",'Place DP tables'!A4967)","v":""}]
[{"$f":"IF('Place DP tables'!A4968=\"\",\"\",'Place DP tables'!A4968)","v":""}]
[{"$f":"IF('Place DP tables'!A4969=\"\",\"\",'Place DP tables'!A4969)","v":""}]
[{"$f":"IF('Place DP tables'!A4970=\"\",\"\",'Place DP tables'!A4970)","v":""}]
[{"$f":"IF('Place DP tables'!A4971=\"\",\"\",'Place DP tables'!A4971)","v":""}]
[{"$f":"IF('Place DP tables'!A4972=\"\",\"\",'Place DP tables'!A4972)","v":""}]
[{"$f":"IF('Place DP tables'!A4973=\"\",\"\",'Place DP tables'!A4973)","v":""}]
[{"$f":"IF('Place DP tables'!A4974=\"\",\"\",'Place DP tables'!A4974)","v":""}]
[{"$f":"IF('Place DP tables'!A4975=\"\",\"\",'Place DP tables'!A4975)","v":""}]
[{"$f":"IF('Place DP tables'!A4976=\"\",\"\",'Place DP tables'!A4976)","v":""}]
[{"$f":"IF('Place DP tables'!A4977=\"\",\"\",'Place DP tables'!A4977)","v":""}]
[{"$f":"IF('Place DP tables'!A4978=\"\",\"\",'Place DP tables'!A4978)","v":""}]
[{"$f":"IF('Place DP tables'!A4979=\"\",\"\",'Place DP tables'!A4979)","v":""}]
[{"$f":"IF('Place DP tables'!A4980=\"\",\"\",'Place DP tables'!A4980)","v":""}]
[{"$f":"IF('Place DP tables'!A4981=\"\",\"\",'Place DP tables'!A4981)","v":""}]
[{"$f":"IF('Place DP tables'!A4982=\"\",\"\",'Place DP tables'!A4982)","v":""}]
[{"$f":"IF('Place DP tables'!A4983=\"\",\"\",'Place DP tables'!A4983)","v":""}]
[{"$f":"IF('Place DP tables'!A4984=\"\",\"\",'Place DP tables'!A4984)","v":""}]
[{"$f":"IF('Place DP tables'!A4985=\"\",\"\",'Place DP tables'!A4985)","v":""}]
[{"$f":"IF('Place DP tables'!A4986=\"\",\"\",'Place DP tables'!A4986)","v":""}]
[{"$f":"IF('Place DP tables'!A4987=\"\",\"\",'Place DP tables'!A4987)","v":""}]
[{"$f":"IF('Place DP tables'!A4988=\"\",\"\",'Place DP tables'!A4988)","v":""}]
[{"$f":"IF('Place DP tables'!A4989=\"\",\"\",'Place DP tables'!A4989)","v":""}]
[{"$f":"IF('Place DP tables'!A4990=\"\",\"\",'Place DP tables'!A4990)","v":""}]
[{"$f":"IF('Place DP tables'!A4991=\"\",\"\",'Place DP tables'!A4991)","v":""}]
[{"$f":"IF('Place DP tables'!A4992=\"\",\"\",'Place DP tables'!A4992)","v":""}]
[{"$f":"IF('Place DP tables'!A4993=\"\",\"\",'Place DP tables'!A4993)","v":""}]
[{"$f":"IF('Place DP tables'!A4994=\"\",\"\",'Place DP tables'!A4994)","v":""}]
[{"$f":"IF('Place DP tables'!A4995=\"\",\"\",'Place DP tables'!A4995)","v":""}]
[{"$f":"IF('Place DP tables'!A4996=\"\",\"\",'Place DP tables'!A4996)","v":""}]
[{"$f":"IF('Place DP tables'!A4997=\"\",\"\",'Place DP tables'!A4997)","v":""}]
[{"$f":"IF('Place DP tables'!A4998=\"\",\"\",'Place DP tables'!A4998)","v":""}]
[{"$f":"IF('Place DP tables'!A4999=\"\",\"\",'Place DP tables'!A4999)","v":""}]
[{"$f":"IF('Place DP tables'!A5000=\"\",\"\",'Place DP tables'!A5000)","v":""}]
[{"$f":"IF('Place DP tables'!A5001=\"\",\"\",'Place DP tables'!A5001)","v":""}]

{"sheet":"Census match","index":4,"n_rows":1001,"n_cols":10,"rows_kept":1001,"cut":false,"hidden":false,"merged":[]}
["ID","Facility Name","Search Term","Number of Matches","Census Place","Population","User Notes",null,"Census data row number","Census place GEO_ID number"]
[{"$f":"IF('Facility data'!A2=\"\",\"\",'Facility data'!A2)","v":""},{"$f":"IF(OR('Facility data'!B2=\"\",'Facility data'!C2<=0.01,'Facility data'!C2>2),\"\",'Facility data'!B2)","v":""},null,{"$f":"IF(OR('Facility data'!B2=\"\",'Facility data'!C2<=0.01,'Facility data'!C2>2,C2=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C2,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C2,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I2),INDEX('Place B tables'!$A$2:$A$5201,$I2),\"\")","v":""},{"$f":"IF($J2=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J2,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D2=\"\",\"\",IF(D2=0,\"No match\",IF(D2>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C2,'Place B tables'!$A$2:$A$5201))*(SEARCH(C2,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D2=1,INDEX('Place B tables'!$H$2:$H$5201,I2),\"\")","v":""}]
[{"$f":"IF('Facility data'!A3=\"\",\"\",'Facility data'!A3)","v":""},{"$f":"IF(OR('Facility data'!B3=\"\",'Facility data'!C3<=0.01,'Facility data'!C3>2),\"\",'Facility data'!B3)","v":""},null,{"$f":"IF(OR('Facility data'!B3=\"\",'Facility data'!C3<=0.01,'Facility data'!C3>2,C3=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C3,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C3,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I3),INDEX('Place B tables'!$A$2:$A$5201,$I3),\"\")","v":""},{"$f":"IF($J3=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J3,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D3=\"\",\"\",IF(D3=0,\"No match\",IF(D3>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C3,'Place B tables'!$A$2:$A$5201))*(SEARCH(C3,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D3=1,INDEX('Place B tables'!$H$2:$H$5201,I3),\"\")","v":""}]
[{"$f":"IF('Facility data'!A4=\"\",\"\",'Facility data'!A4)","v":""},{"$f":"IF(OR('Facility data'!B4=\"\",'Facility data'!C4<=0.01,'Facility data'!C4>2),\"\",'Facility data'!B4)","v":""},null,{"$f":"IF(OR('Facility data'!B4=\"\",'Facility data'!C4<=0.01,'Facility data'!C4>2,C4=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C4,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C4,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I4),INDEX('Place B tables'!$A$2:$A$5201,$I4),\"\")","v":""},{"$f":"IF($J4=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J4,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D4=\"\",\"\",IF(D4=0,\"No match\",IF(D4>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C4,'Place B tables'!$A$2:$A$5201))*(SEARCH(C4,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D4=1,INDEX('Place B tables'!$H$2:$H$5201,I4),\"\")","v":""}]
[{"$f":"IF('Facility data'!A5=\"\",\"\",'Facility data'!A5)","v":""},{"$f":"IF(OR('Facility data'!B5=\"\",'Facility data'!C5<=0.01,'Facility data'!C5>2),\"\",'Facility data'!B5)","v":""},null,{"$f":"IF(OR('Facility data'!B5=\"\",'Facility data'!C5<=0.01,'Facility data'!C5>2,C5=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C5,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C5,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I5),INDEX('Place B tables'!$A$2:$A$5201,$I5),\"\")","v":""},{"$f":"IF($J5=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J5,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D5=\"\",\"\",IF(D5=0,\"No match\",IF(D5>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C5,'Place B tables'!$A$2:$A$5201))*(SEARCH(C5,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D5=1,INDEX('Place B tables'!$H$2:$H$5201,I5),\"\")","v":""}]
[{"$f":"IF('Facility data'!A6=\"\",\"\",'Facility data'!A6)","v":""},{"$f":"IF(OR('Facility data'!B6=\"\",'Facility data'!C6<=0.01,'Facility data'!C6>2),\"\",'Facility data'!B6)","v":""},null,{"$f":"IF(OR('Facility data'!B6=\"\",'Facility data'!C6<=0.01,'Facility data'!C6>2,C6=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C6,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C6,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I6),INDEX('Place B tables'!$A$2:$A$5201,$I6),\"\")","v":""},{"$f":"IF($J6=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J6,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D6=\"\",\"\",IF(D6=0,\"No match\",IF(D6>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C6,'Place B tables'!$A$2:$A$5201))*(SEARCH(C6,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D6=1,INDEX('Place B tables'!$H$2:$H$5201,I6),\"\")","v":""}]
[{"$f":"IF('Facility data'!A7=\"\",\"\",'Facility data'!A7)","v":""},{"$f":"IF(OR('Facility data'!B7=\"\",'Facility data'!C7<=0.01,'Facility data'!C7>2),\"\",'Facility data'!B7)","v":""},null,{"$f":"IF(OR('Facility data'!B7=\"\",'Facility data'!C7<=0.01,'Facility data'!C7>2,C7=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C7,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C7,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I7),INDEX('Place B tables'!$A$2:$A$5201,$I7),\"\")","v":""},{"$f":"IF($J7=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J7,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D7=\"\",\"\",IF(D7=0,\"No match\",IF(D7>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C7,'Place B tables'!$A$2:$A$5201))*(SEARCH(C7,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D7=1,INDEX('Place B tables'!$H$2:$H$5201,I7),\"\")","v":""}]
[{"$f":"IF('Facility data'!A8=\"\",\"\",'Facility data'!A8)","v":""},{"$f":"IF(OR('Facility data'!B8=\"\",'Facility data'!C8<=0.01,'Facility data'!C8>2),\"\",'Facility data'!B8)","v":""},null,{"$f":"IF(OR('Facility data'!B8=\"\",'Facility data'!C8<=0.01,'Facility data'!C8>2,C8=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C8,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C8,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I8),INDEX('Place B tables'!$A$2:$A$5201,$I8),\"\")","v":""},{"$f":"IF($J8=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J8,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D8=\"\",\"\",IF(D8=0,\"No match\",IF(D8>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C8,'Place B tables'!$A$2:$A$5201))*(SEARCH(C8,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D8=1,INDEX('Place B tables'!$H$2:$H$5201,I8),\"\")","v":""}]
[{"$f":"IF('Facility data'!A9=\"\",\"\",'Facility data'!A9)","v":""},{"$f":"IF(OR('Facility data'!B9=\"\",'Facility data'!C9<=0.01,'Facility data'!C9>2),\"\",'Facility data'!B9)","v":""},null,{"$f":"IF(OR('Facility data'!B9=\"\",'Facility data'!C9<=0.01,'Facility data'!C9>2,C9=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C9,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C9,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I9),INDEX('Place B tables'!$A$2:$A$5201,$I9),\"\")","v":""},{"$f":"IF($J9=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J9,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D9=\"\",\"\",IF(D9=0,\"No match\",IF(D9>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C9,'Place B tables'!$A$2:$A$5201))*(SEARCH(C9,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D9=1,INDEX('Place B tables'!$H$2:$H$5201,I9),\"\")","v":""}]
[{"$f":"IF('Facility data'!A10=\"\",\"\",'Facility data'!A10)","v":""},{"$f":"IF(OR('Facility data'!B10=\"\",'Facility data'!C10<=0.01,'Facility data'!C10>2),\"\",'Facility data'!B10)","v":""},null,{"$f":"IF(OR('Facility data'!B10=\"\",'Facility data'!C10<=0.01,'Facility data'!C10>2,C10=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C10,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C10,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I10),INDEX('Place B tables'!$A$2:$A$5201,$I10),\"\")","v":""},{"$f":"IF($J10=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J10,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D10=\"\",\"\",IF(D10=0,\"No match\",IF(D10>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C10,'Place B tables'!$A$2:$A$5201))*(SEARCH(C10,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D10=1,INDEX('Place B tables'!$H$2:$H$5201,I10),\"\")","v":""}]
[{"$f":"IF('Facility data'!A11=\"\",\"\",'Facility data'!A11)","v":""},{"$f":"IF(OR('Facility data'!B11=\"\",'Facility data'!C11<=0.01,'Facility data'!C11>2),\"\",'Facility data'!B11)","v":""},null,{"$f":"IF(OR('Facility data'!B11=\"\",'Facility data'!C11<=0.01,'Facility data'!C11>2,C11=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C11,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C11,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I11),INDEX('Place B tables'!$A$2:$A$5201,$I11),\"\")","v":""},{"$f":"IF($J11=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J11,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D11=\"\",\"\",IF(D11=0,\"No match\",IF(D11>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C11,'Place B tables'!$A$2:$A$5201))*(SEARCH(C11,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D11=1,INDEX('Place B tables'!$H$2:$H$5201,I11),\"\")","v":""}]
[{"$f":"IF('Facility data'!A12=\"\",\"\",'Facility data'!A12)","v":""},{"$f":"IF(OR('Facility data'!B12=\"\",'Facility data'!C12<=0.01,'Facility data'!C12>2),\"\",'Facility data'!B12)","v":""},null,{"$f":"IF(OR('Facility data'!B12=\"\",'Facility data'!C12<=0.01,'Facility data'!C12>2,C12=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C12,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C12,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I12),INDEX('Place B tables'!$A$2:$A$5201,$I12),\"\")","v":""},{"$f":"IF($J12=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J12,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D12=\"\",\"\",IF(D12=0,\"No match\",IF(D12>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C12,'Place B tables'!$A$2:$A$5201))*(SEARCH(C12,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D12=1,INDEX('Place B tables'!$H$2:$H$5201,I12),\"\")","v":""}]
[{"$f":"IF('Facility data'!A13=\"\",\"\",'Facility data'!A13)","v":""},{"$f":"IF(OR('Facility data'!B13=\"\",'Facility data'!C13<=0.01,'Facility data'!C13>2),\"\",'Facility data'!B13)","v":""},null,{"$f":"IF(OR('Facility data'!B13=\"\",'Facility data'!C13<=0.01,'Facility data'!C13>2,C13=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C13,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C13,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I13),INDEX('Place B tables'!$A$2:$A$5201,$I13),\"\")","v":""},{"$f":"IF($J13=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J13,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D13=\"\",\"\",IF(D13=0,\"No match\",IF(D13>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C13,'Place B tables'!$A$2:$A$5201))*(SEARCH(C13,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D13=1,INDEX('Place B tables'!$H$2:$H$5201,I13),\"\")","v":""}]
[{"$f":"IF('Facility data'!A14=\"\",\"\",'Facility data'!A14)","v":""},{"$f":"IF(OR('Facility data'!B14=\"\",'Facility data'!C14<=0.01,'Facility data'!C14>2),\"\",'Facility data'!B14)","v":""},null,{"$f":"IF(OR('Facility data'!B14=\"\",'Facility data'!C14<=0.01,'Facility data'!C14>2,C14=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C14,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C14,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I14),INDEX('Place B tables'!$A$2:$A$5201,$I14),\"\")","v":""},{"$f":"IF($J14=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J14,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D14=\"\",\"\",IF(D14=0,\"No match\",IF(D14>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C14,'Place B tables'!$A$2:$A$5201))*(SEARCH(C14,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D14=1,INDEX('Place B tables'!$H$2:$H$5201,I14),\"\")","v":""}]
[{"$f":"IF('Facility data'!A15=\"\",\"\",'Facility data'!A15)","v":""},{"$f":"IF(OR('Facility data'!B15=\"\",'Facility data'!C15<=0.01,'Facility data'!C15>2),\"\",'Facility data'!B15)","v":""},null,{"$f":"IF(OR('Facility data'!B15=\"\",'Facility data'!C15<=0.01,'Facility data'!C15>2,C15=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C15,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C15,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I15),INDEX('Place B tables'!$A$2:$A$5201,$I15),\"\")","v":""},{"$f":"IF($J15=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J15,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D15=\"\",\"\",IF(D15=0,\"No match\",IF(D15>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C15,'Place B tables'!$A$2:$A$5201))*(SEARCH(C15,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D15=1,INDEX('Place B tables'!$H$2:$H$5201,I15),\"\")","v":""}]
[{"$f":"IF('Facility data'!A16=\"\",\"\",'Facility data'!A16)","v":""},{"$f":"IF(OR('Facility data'!B16=\"\",'Facility data'!C16<=0.01,'Facility data'!C16>2),\"\",'Facility data'!B16)","v":""},null,{"$f":"IF(OR('Facility data'!B16=\"\",'Facility data'!C16<=0.01,'Facility data'!C16>2,C16=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C16,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C16,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I16),INDEX('Place B tables'!$A$2:$A$5201,$I16),\"\")","v":""},{"$f":"IF($J16=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J16,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D16=\"\",\"\",IF(D16=0,\"No match\",IF(D16>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C16,'Place B tables'!$A$2:$A$5201))*(SEARCH(C16,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D16=1,INDEX('Place B tables'!$H$2:$H$5201,I16),\"\")","v":""}]
[{"$f":"IF('Facility data'!A17=\"\",\"\",'Facility data'!A17)","v":""},{"$f":"IF(OR('Facility data'!B17=\"\",'Facility data'!C17<=0.01,'Facility data'!C17>2),\"\",'Facility data'!B17)","v":""},null,{"$f":"IF(OR('Facility data'!B17=\"\",'Facility data'!C17<=0.01,'Facility data'!C17>2,C17=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C17,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C17,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I17),INDEX('Place B tables'!$A$2:$A$5201,$I17),\"\")","v":""},{"$f":"IF($J17=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J17,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D17=\"\",\"\",IF(D17=0,\"No match\",IF(D17>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C17,'Place B tables'!$A$2:$A$5201))*(SEARCH(C17,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D17=1,INDEX('Place B tables'!$H$2:$H$5201,I17),\"\")","v":""}]
[{"$f":"IF('Facility data'!A18=\"\",\"\",'Facility data'!A18)","v":""},{"$f":"IF(OR('Facility data'!B18=\"\",'Facility data'!C18<=0.01,'Facility data'!C18>2),\"\",'Facility data'!B18)","v":""},null,{"$f":"IF(OR('Facility data'!B18=\"\",'Facility data'!C18<=0.01,'Facility data'!C18>2,C18=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C18,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C18,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I18),INDEX('Place B tables'!$A$2:$A$5201,$I18),\"\")","v":""},{"$f":"IF($J18=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J18,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D18=\"\",\"\",IF(D18=0,\"No match\",IF(D18>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C18,'Place B tables'!$A$2:$A$5201))*(SEARCH(C18,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D18=1,INDEX('Place B tables'!$H$2:$H$5201,I18),\"\")","v":""}]
[{"$f":"IF('Facility data'!A19=\"\",\"\",'Facility data'!A19)","v":""},{"$f":"IF(OR('Facility data'!B19=\"\",'Facility data'!C19<=0.01,'Facility data'!C19>2),\"\",'Facility data'!B19)","v":""},null,{"$f":"IF(OR('Facility data'!B19=\"\",'Facility data'!C19<=0.01,'Facility data'!C19>2,C19=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C19,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C19,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I19),INDEX('Place B tables'!$A$2:$A$5201,$I19),\"\")","v":""},{"$f":"IF($J19=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J19,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D19=\"\",\"\",IF(D19=0,\"No match\",IF(D19>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C19,'Place B tables'!$A$2:$A$5201))*(SEARCH(C19,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D19=1,INDEX('Place B tables'!$H$2:$H$5201,I19),\"\")","v":""}]
[{"$f":"IF('Facility data'!A20=\"\",\"\",'Facility data'!A20)","v":""},{"$f":"IF(OR('Facility data'!B20=\"\",'Facility data'!C20<=0.01,'Facility data'!C20>2),\"\",'Facility data'!B20)","v":""},null,{"$f":"IF(OR('Facility data'!B20=\"\",'Facility data'!C20<=0.01,'Facility data'!C20>2,C20=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C20,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C20,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I20),INDEX('Place B tables'!$A$2:$A$5201,$I20),\"\")","v":""},{"$f":"IF($J20=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J20,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D20=\"\",\"\",IF(D20=0,\"No match\",IF(D20>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C20,'Place B tables'!$A$2:$A$5201))*(SEARCH(C20,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D20=1,INDEX('Place B tables'!$H$2:$H$5201,I20),\"\")","v":""}]
[{"$f":"IF('Facility data'!A21=\"\",\"\",'Facility data'!A21)","v":""},{"$f":"IF(OR('Facility data'!B21=\"\",'Facility data'!C21<=0.01,'Facility data'!C21>2),\"\",'Facility data'!B21)","v":""},null,{"$f":"IF(OR('Facility data'!B21=\"\",'Facility data'!C21<=0.01,'Facility data'!C21>2,C21=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C21,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C21,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I21),INDEX('Place B tables'!$A$2:$A$5201,$I21),\"\")","v":""},{"$f":"IF($J21=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J21,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D21=\"\",\"\",IF(D21=0,\"No match\",IF(D21>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C21,'Place B tables'!$A$2:$A$5201))*(SEARCH(C21,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D21=1,INDEX('Place B tables'!$H$2:$H$5201,I21),\"\")","v":""}]
[{"$f":"IF('Facility data'!A22=\"\",\"\",'Facility data'!A22)","v":""},{"$f":"IF(OR('Facility data'!B22=\"\",'Facility data'!C22<=0.01,'Facility data'!C22>2),\"\",'Facility data'!B22)","v":""},null,{"$f":"IF(OR('Facility data'!B22=\"\",'Facility data'!C22<=0.01,'Facility data'!C22>2,C22=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C22,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C22,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I22),INDEX('Place B tables'!$A$2:$A$5201,$I22),\"\")","v":""},{"$f":"IF($J22=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J22,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D22=\"\",\"\",IF(D22=0,\"No match\",IF(D22>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C22,'Place B tables'!$A$2:$A$5201))*(SEARCH(C22,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D22=1,INDEX('Place B tables'!$H$2:$H$5201,I22),\"\")","v":""}]
[{"$f":"IF('Facility data'!A23=\"\",\"\",'Facility data'!A23)","v":""},{"$f":"IF(OR('Facility data'!B23=\"\",'Facility data'!C23<=0.01,'Facility data'!C23>2),\"\",'Facility data'!B23)","v":""},null,{"$f":"IF(OR('Facility data'!B23=\"\",'Facility data'!C23<=0.01,'Facility data'!C23>2,C23=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C23,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C23,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I23),INDEX('Place B tables'!$A$2:$A$5201,$I23),\"\")","v":""},{"$f":"IF($J23=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J23,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D23=\"\",\"\",IF(D23=0,\"No match\",IF(D23>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C23,'Place B tables'!$A$2:$A$5201))*(SEARCH(C23,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D23=1,INDEX('Place B tables'!$H$2:$H$5201,I23),\"\")","v":""}]
[{"$f":"IF('Facility data'!A24=\"\",\"\",'Facility data'!A24)","v":""},{"$f":"IF(OR('Facility data'!B24=\"\",'Facility data'!C24<=0.01,'Facility data'!C24>2),\"\",'Facility data'!B24)","v":""},null,{"$f":"IF(OR('Facility data'!B24=\"\",'Facility data'!C24<=0.01,'Facility data'!C24>2,C24=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C24,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C24,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I24),INDEX('Place B tables'!$A$2:$A$5201,$I24),\"\")","v":""},{"$f":"IF($J24=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J24,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D24=\"\",\"\",IF(D24=0,\"No match\",IF(D24>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C24,'Place B tables'!$A$2:$A$5201))*(SEARCH(C24,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D24=1,INDEX('Place B tables'!$H$2:$H$5201,I24),\"\")","v":""}]
[{"$f":"IF('Facility data'!A25=\"\",\"\",'Facility data'!A25)","v":""},{"$f":"IF(OR('Facility data'!B25=\"\",'Facility data'!C25<=0.01,'Facility data'!C25>2),\"\",'Facility data'!B25)","v":""},null,{"$f":"IF(OR('Facility data'!B25=\"\",'Facility data'!C25<=0.01,'Facility data'!C25>2,C25=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C25,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C25,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I25),INDEX('Place B tables'!$A$2:$A$5201,$I25),\"\")","v":""},{"$f":"IF($J25=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J25,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D25=\"\",\"\",IF(D25=0,\"No match\",IF(D25>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C25,'Place B tables'!$A$2:$A$5201))*(SEARCH(C25,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D25=1,INDEX('Place B tables'!$H$2:$H$5201,I25),\"\")","v":""}]
[{"$f":"IF('Facility data'!A26=\"\",\"\",'Facility data'!A26)","v":""},{"$f":"IF(OR('Facility data'!B26=\"\",'Facility data'!C26<=0.01,'Facility data'!C26>2),\"\",'Facility data'!B26)","v":""},null,{"$f":"IF(OR('Facility data'!B26=\"\",'Facility data'!C26<=0.01,'Facility data'!C26>2,C26=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C26,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C26,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I26),INDEX('Place B tables'!$A$2:$A$5201,$I26),\"\")","v":""},{"$f":"IF($J26=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J26,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D26=\"\",\"\",IF(D26=0,\"No match\",IF(D26>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C26,'Place B tables'!$A$2:$A$5201))*(SEARCH(C26,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D26=1,INDEX('Place B tables'!$H$2:$H$5201,I26),\"\")","v":""}]
[{"$f":"IF('Facility data'!A27=\"\",\"\",'Facility data'!A27)","v":""},{"$f":"IF(OR('Facility data'!B27=\"\",'Facility data'!C27<=0.01,'Facility data'!C27>2),\"\",'Facility data'!B27)","v":""},null,{"$f":"IF(OR('Facility data'!B27=\"\",'Facility data'!C27<=0.01,'Facility data'!C27>2,C27=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C27,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C27,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I27),INDEX('Place B tables'!$A$2:$A$5201,$I27),\"\")","v":""},{"$f":"IF($J27=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J27,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D27=\"\",\"\",IF(D27=0,\"No match\",IF(D27>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C27,'Place B tables'!$A$2:$A$5201))*(SEARCH(C27,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D27=1,INDEX('Place B tables'!$H$2:$H$5201,I27),\"\")","v":""}]
[{"$f":"IF('Facility data'!A28=\"\",\"\",'Facility data'!A28)","v":""},{"$f":"IF(OR('Facility data'!B28=\"\",'Facility data'!C28<=0.01,'Facility data'!C28>2),\"\",'Facility data'!B28)","v":""},null,{"$f":"IF(OR('Facility data'!B28=\"\",'Facility data'!C28<=0.01,'Facility data'!C28>2,C28=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C28,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C28,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I28),INDEX('Place B tables'!$A$2:$A$5201,$I28),\"\")","v":""},{"$f":"IF($J28=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J28,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D28=\"\",\"\",IF(D28=0,\"No match\",IF(D28>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C28,'Place B tables'!$A$2:$A$5201))*(SEARCH(C28,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D28=1,INDEX('Place B tables'!$H$2:$H$5201,I28),\"\")","v":""}]
[{"$f":"IF('Facility data'!A29=\"\",\"\",'Facility data'!A29)","v":""},{"$f":"IF(OR('Facility data'!B29=\"\",'Facility data'!C29<=0.01,'Facility data'!C29>2),\"\",'Facility data'!B29)","v":""},null,{"$f":"IF(OR('Facility data'!B29=\"\",'Facility data'!C29<=0.01,'Facility data'!C29>2,C29=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C29,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C29,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I29),INDEX('Place B tables'!$A$2:$A$5201,$I29),\"\")","v":""},{"$f":"IF($J29=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J29,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D29=\"\",\"\",IF(D29=0,\"No match\",IF(D29>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C29,'Place B tables'!$A$2:$A$5201))*(SEARCH(C29,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D29=1,INDEX('Place B tables'!$H$2:$H$5201,I29),\"\")","v":""}]
[{"$f":"IF('Facility data'!A30=\"\",\"\",'Facility data'!A30)","v":""},{"$f":"IF(OR('Facility data'!B30=\"\",'Facility data'!C30<=0.01,'Facility data'!C30>2),\"\",'Facility data'!B30)","v":""},null,{"$f":"IF(OR('Facility data'!B30=\"\",'Facility data'!C30<=0.01,'Facility data'!C30>2,C30=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C30,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C30,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I30),INDEX('Place B tables'!$A$2:$A$5201,$I30),\"\")","v":""},{"$f":"IF($J30=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J30,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D30=\"\",\"\",IF(D30=0,\"No match\",IF(D30>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C30,'Place B tables'!$A$2:$A$5201))*(SEARCH(C30,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D30=1,INDEX('Place B tables'!$H$2:$H$5201,I30),\"\")","v":""}]
[{"$f":"IF('Facility data'!A31=\"\",\"\",'Facility data'!A31)","v":""},{"$f":"IF(OR('Facility data'!B31=\"\",'Facility data'!C31<=0.01,'Facility data'!C31>2),\"\",'Facility data'!B31)","v":""},null,{"$f":"IF(OR('Facility data'!B31=\"\",'Facility data'!C31<=0.01,'Facility data'!C31>2,C31=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C31,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C31,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I31),INDEX('Place B tables'!$A$2:$A$5201,$I31),\"\")","v":""},{"$f":"IF($J31=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J31,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D31=\"\",\"\",IF(D31=0,\"No match\",IF(D31>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C31,'Place B tables'!$A$2:$A$5201))*(SEARCH(C31,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D31=1,INDEX('Place B tables'!$H$2:$H$5201,I31),\"\")","v":""}]
[{"$f":"IF('Facility data'!A32=\"\",\"\",'Facility data'!A32)","v":""},{"$f":"IF(OR('Facility data'!B32=\"\",'Facility data'!C32<=0.01,'Facility data'!C32>2),\"\",'Facility data'!B32)","v":""},null,{"$f":"IF(OR('Facility data'!B32=\"\",'Facility data'!C32<=0.01,'Facility data'!C32>2,C32=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C32,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C32,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I32),INDEX('Place B tables'!$A$2:$A$5201,$I32),\"\")","v":""},{"$f":"IF($J32=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J32,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D32=\"\",\"\",IF(D32=0,\"No match\",IF(D32>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C32,'Place B tables'!$A$2:$A$5201))*(SEARCH(C32,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D32=1,INDEX('Place B tables'!$H$2:$H$5201,I32),\"\")","v":""}]
[{"$f":"IF('Facility data'!A33=\"\",\"\",'Facility data'!A33)","v":""},{"$f":"IF(OR('Facility data'!B33=\"\",'Facility data'!C33<=0.01,'Facility data'!C33>2),\"\",'Facility data'!B33)","v":""},null,{"$f":"IF(OR('Facility data'!B33=\"\",'Facility data'!C33<=0.01,'Facility data'!C33>2,C33=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C33,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C33,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I33),INDEX('Place B tables'!$A$2:$A$5201,$I33),\"\")","v":""},{"$f":"IF($J33=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J33,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D33=\"\",\"\",IF(D33=0,\"No match\",IF(D33>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C33,'Place B tables'!$A$2:$A$5201))*(SEARCH(C33,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D33=1,INDEX('Place B tables'!$H$2:$H$5201,I33),\"\")","v":""}]
[{"$f":"IF('Facility data'!A34=\"\",\"\",'Facility data'!A34)","v":""},{"$f":"IF(OR('Facility data'!B34=\"\",'Facility data'!C34<=0.01,'Facility data'!C34>2),\"\",'Facility data'!B34)","v":""},null,{"$f":"IF(OR('Facility data'!B34=\"\",'Facility data'!C34<=0.01,'Facility data'!C34>2,C34=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C34,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C34,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I34),INDEX('Place B tables'!$A$2:$A$5201,$I34),\"\")","v":""},{"$f":"IF($J34=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J34,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D34=\"\",\"\",IF(D34=0,\"No match\",IF(D34>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C34,'Place B tables'!$A$2:$A$5201))*(SEARCH(C34,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D34=1,INDEX('Place B tables'!$H$2:$H$5201,I34),\"\")","v":""}]
[{"$f":"IF('Facility data'!A35=\"\",\"\",'Facility data'!A35)","v":""},{"$f":"IF(OR('Facility data'!B35=\"\",'Facility data'!C35<=0.01,'Facility data'!C35>2),\"\",'Facility data'!B35)","v":""},null,{"$f":"IF(OR('Facility data'!B35=\"\",'Facility data'!C35<=0.01,'Facility data'!C35>2,C35=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C35,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C35,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I35),INDEX('Place B tables'!$A$2:$A$5201,$I35),\"\")","v":""},{"$f":"IF($J35=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J35,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D35=\"\",\"\",IF(D35=0,\"No match\",IF(D35>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C35,'Place B tables'!$A$2:$A$5201))*(SEARCH(C35,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D35=1,INDEX('Place B tables'!$H$2:$H$5201,I35),\"\")","v":""}]
[{"$f":"IF('Facility data'!A36=\"\",\"\",'Facility data'!A36)","v":""},{"$f":"IF(OR('Facility data'!B36=\"\",'Facility data'!C36<=0.01,'Facility data'!C36>2),\"\",'Facility data'!B36)","v":""},null,{"$f":"IF(OR('Facility data'!B36=\"\",'Facility data'!C36<=0.01,'Facility data'!C36>2,C36=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C36,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C36,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I36),INDEX('Place B tables'!$A$2:$A$5201,$I36),\"\")","v":""},{"$f":"IF($J36=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J36,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D36=\"\",\"\",IF(D36=0,\"No match\",IF(D36>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C36,'Place B tables'!$A$2:$A$5201))*(SEARCH(C36,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D36=1,INDEX('Place B tables'!$H$2:$H$5201,I36),\"\")","v":""}]
[{"$f":"IF('Facility data'!A37=\"\",\"\",'Facility data'!A37)","v":""},{"$f":"IF(OR('Facility data'!B37=\"\",'Facility data'!C37<=0.01,'Facility data'!C37>2),\"\",'Facility data'!B37)","v":""},null,{"$f":"IF(OR('Facility data'!B37=\"\",'Facility data'!C37<=0.01,'Facility data'!C37>2,C37=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C37,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C37,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I37),INDEX('Place B tables'!$A$2:$A$5201,$I37),\"\")","v":""},{"$f":"IF($J37=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J37,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D37=\"\",\"\",IF(D37=0,\"No match\",IF(D37>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C37,'Place B tables'!$A$2:$A$5201))*(SEARCH(C37,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D37=1,INDEX('Place B tables'!$H$2:$H$5201,I37),\"\")","v":""}]
[{"$f":"IF('Facility data'!A38=\"\",\"\",'Facility data'!A38)","v":""},{"$f":"IF(OR('Facility data'!B38=\"\",'Facility data'!C38<=0.01,'Facility data'!C38>2),\"\",'Facility data'!B38)","v":""},null,{"$f":"IF(OR('Facility data'!B38=\"\",'Facility data'!C38<=0.01,'Facility data'!C38>2,C38=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C38,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C38,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I38),INDEX('Place B tables'!$A$2:$A$5201,$I38),\"\")","v":""},{"$f":"IF($J38=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J38,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D38=\"\",\"\",IF(D38=0,\"No match\",IF(D38>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C38,'Place B tables'!$A$2:$A$5201))*(SEARCH(C38,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D38=1,INDEX('Place B tables'!$H$2:$H$5201,I38),\"\")","v":""}]
[{"$f":"IF('Facility data'!A39=\"\",\"\",'Facility data'!A39)","v":""},{"$f":"IF(OR('Facility data'!B39=\"\",'Facility data'!C39<=0.01,'Facility data'!C39>2),\"\",'Facility data'!B39)","v":""},null,{"$f":"IF(OR('Facility data'!B39=\"\",'Facility data'!C39<=0.01,'Facility data'!C39>2,C39=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C39,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C39,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I39),INDEX('Place B tables'!$A$2:$A$5201,$I39),\"\")","v":""},{"$f":"IF($J39=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J39,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D39=\"\",\"\",IF(D39=0,\"No match\",IF(D39>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C39,'Place B tables'!$A$2:$A$5201))*(SEARCH(C39,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D39=1,INDEX('Place B tables'!$H$2:$H$5201,I39),\"\")","v":""}]
[{"$f":"IF('Facility data'!A40=\"\",\"\",'Facility data'!A40)","v":""},{"$f":"IF(OR('Facility data'!B40=\"\",'Facility data'!C40<=0.01,'Facility data'!C40>2),\"\",'Facility data'!B40)","v":""},null,{"$f":"IF(OR('Facility data'!B40=\"\",'Facility data'!C40<=0.01,'Facility data'!C40>2,C40=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C40,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C40,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I40),INDEX('Place B tables'!$A$2:$A$5201,$I40),\"\")","v":""},{"$f":"IF($J40=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J40,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D40=\"\",\"\",IF(D40=0,\"No match\",IF(D40>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C40,'Place B tables'!$A$2:$A$5201))*(SEARCH(C40,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D40=1,INDEX('Place B tables'!$H$2:$H$5201,I40),\"\")","v":""}]
[{"$f":"IF('Facility data'!A41=\"\",\"\",'Facility data'!A41)","v":""},{"$f":"IF(OR('Facility data'!B41=\"\",'Facility data'!C41<=0.01,'Facility data'!C41>2),\"\",'Facility data'!B41)","v":""},null,{"$f":"IF(OR('Facility data'!B41=\"\",'Facility data'!C41<=0.01,'Facility data'!C41>2,C41=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C41,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C41,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I41),INDEX('Place B tables'!$A$2:$A$5201,$I41),\"\")","v":""},{"$f":"IF($J41=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J41,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D41=\"\",\"\",IF(D41=0,\"No match\",IF(D41>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C41,'Place B tables'!$A$2:$A$5201))*(SEARCH(C41,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D41=1,INDEX('Place B tables'!$H$2:$H$5201,I41),\"\")","v":""}]
[{"$f":"IF('Facility data'!A42=\"\",\"\",'Facility data'!A42)","v":""},{"$f":"IF(OR('Facility data'!B42=\"\",'Facility data'!C42<=0.01,'Facility data'!C42>2),\"\",'Facility data'!B42)","v":""},null,{"$f":"IF(OR('Facility data'!B42=\"\",'Facility data'!C42<=0.01,'Facility data'!C42>2,C42=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C42,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C42,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I42),INDEX('Place B tables'!$A$2:$A$5201,$I42),\"\")","v":""},{"$f":"IF($J42=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J42,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D42=\"\",\"\",IF(D42=0,\"No match\",IF(D42>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C42,'Place B tables'!$A$2:$A$5201))*(SEARCH(C42,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D42=1,INDEX('Place B tables'!$H$2:$H$5201,I42),\"\")","v":""}]
[{"$f":"IF('Facility data'!A43=\"\",\"\",'Facility data'!A43)","v":""},{"$f":"IF(OR('Facility data'!B43=\"\",'Facility data'!C43<=0.01,'Facility data'!C43>2),\"\",'Facility data'!B43)","v":""},null,{"$f":"IF(OR('Facility data'!B43=\"\",'Facility data'!C43<=0.01,'Facility data'!C43>2,C43=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C43,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C43,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I43),INDEX('Place B tables'!$A$2:$A$5201,$I43),\"\")","v":""},{"$f":"IF($J43=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J43,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D43=\"\",\"\",IF(D43=0,\"No match\",IF(D43>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C43,'Place B tables'!$A$2:$A$5201))*(SEARCH(C43,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D43=1,INDEX('Place B tables'!$H$2:$H$5201,I43),\"\")","v":""}]
[{"$f":"IF('Facility data'!A44=\"\",\"\",'Facility data'!A44)","v":""},{"$f":"IF(OR('Facility data'!B44=\"\",'Facility data'!C44<=0.01,'Facility data'!C44>2),\"\",'Facility data'!B44)","v":""},null,{"$f":"IF(OR('Facility data'!B44=\"\",'Facility data'!C44<=0.01,'Facility data'!C44>2,C44=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C44,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C44,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I44),INDEX('Place B tables'!$A$2:$A$5201,$I44),\"\")","v":""},{"$f":"IF($J44=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J44,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D44=\"\",\"\",IF(D44=0,\"No match\",IF(D44>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C44,'Place B tables'!$A$2:$A$5201))*(SEARCH(C44,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D44=1,INDEX('Place B tables'!$H$2:$H$5201,I44),\"\")","v":""}]
[{"$f":"IF('Facility data'!A45=\"\",\"\",'Facility data'!A45)","v":""},{"$f":"IF(OR('Facility data'!B45=\"\",'Facility data'!C45<=0.01,'Facility data'!C45>2),\"\",'Facility data'!B45)","v":""},null,{"$f":"IF(OR('Facility data'!B45=\"\",'Facility data'!C45<=0.01,'Facility data'!C45>2,C45=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C45,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C45,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I45),INDEX('Place B tables'!$A$2:$A$5201,$I45),\"\")","v":""},{"$f":"IF($J45=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J45,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D45=\"\",\"\",IF(D45=0,\"No match\",IF(D45>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C45,'Place B tables'!$A$2:$A$5201))*(SEARCH(C45,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D45=1,INDEX('Place B tables'!$H$2:$H$5201,I45),\"\")","v":""}]
[{"$f":"IF('Facility data'!A46=\"\",\"\",'Facility data'!A46)","v":""},{"$f":"IF(OR('Facility data'!B46=\"\",'Facility data'!C46<=0.01,'Facility data'!C46>2),\"\",'Facility data'!B46)","v":""},null,{"$f":"IF(OR('Facility data'!B46=\"\",'Facility data'!C46<=0.01,'Facility data'!C46>2,C46=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C46,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C46,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I46),INDEX('Place B tables'!$A$2:$A$5201,$I46),\"\")","v":""},{"$f":"IF($J46=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J46,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D46=\"\",\"\",IF(D46=0,\"No match\",IF(D46>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C46,'Place B tables'!$A$2:$A$5201))*(SEARCH(C46,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D46=1,INDEX('Place B tables'!$H$2:$H$5201,I46),\"\")","v":""}]
[{"$f":"IF('Facility data'!A47=\"\",\"\",'Facility data'!A47)","v":""},{"$f":"IF(OR('Facility data'!B47=\"\",'Facility data'!C47<=0.01,'Facility data'!C47>2),\"\",'Facility data'!B47)","v":""},null,{"$f":"IF(OR('Facility data'!B47=\"\",'Facility data'!C47<=0.01,'Facility data'!C47>2,C47=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C47,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C47,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I47),INDEX('Place B tables'!$A$2:$A$5201,$I47),\"\")","v":""},{"$f":"IF($J47=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J47,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D47=\"\",\"\",IF(D47=0,\"No match\",IF(D47>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C47,'Place B tables'!$A$2:$A$5201))*(SEARCH(C47,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D47=1,INDEX('Place B tables'!$H$2:$H$5201,I47),\"\")","v":""}]
[{"$f":"IF('Facility data'!A48=\"\",\"\",'Facility data'!A48)","v":""},{"$f":"IF(OR('Facility data'!B48=\"\",'Facility data'!C48<=0.01,'Facility data'!C48>2),\"\",'Facility data'!B48)","v":""},null,{"$f":"IF(OR('Facility data'!B48=\"\",'Facility data'!C48<=0.01,'Facility data'!C48>2,C48=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C48,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C48,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I48),INDEX('Place B tables'!$A$2:$A$5201,$I48),\"\")","v":""},{"$f":"IF($J48=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J48,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D48=\"\",\"\",IF(D48=0,\"No match\",IF(D48>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C48,'Place B tables'!$A$2:$A$5201))*(SEARCH(C48,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D48=1,INDEX('Place B tables'!$H$2:$H$5201,I48),\"\")","v":""}]
[{"$f":"IF('Facility data'!A49=\"\",\"\",'Facility data'!A49)","v":""},{"$f":"IF(OR('Facility data'!B49=\"\",'Facility data'!C49<=0.01,'Facility data'!C49>2),\"\",'Facility data'!B49)","v":""},null,{"$f":"IF(OR('Facility data'!B49=\"\",'Facility data'!C49<=0.01,'Facility data'!C49>2,C49=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C49,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C49,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I49),INDEX('Place B tables'!$A$2:$A$5201,$I49),\"\")","v":""},{"$f":"IF($J49=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J49,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D49=\"\",\"\",IF(D49=0,\"No match\",IF(D49>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C49,'Place B tables'!$A$2:$A$5201))*(SEARCH(C49,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D49=1,INDEX('Place B tables'!$H$2:$H$5201,I49),\"\")","v":""}]
[{"$f":"IF('Facility data'!A50=\"\",\"\",'Facility data'!A50)","v":""},{"$f":"IF(OR('Facility data'!B50=\"\",'Facility data'!C50<=0.01,'Facility data'!C50>2),\"\",'Facility data'!B50)","v":""},null,{"$f":"IF(OR('Facility data'!B50=\"\",'Facility data'!C50<=0.01,'Facility data'!C50>2,C50=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C50,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C50,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I50),INDEX('Place B tables'!$A$2:$A$5201,$I50),\"\")","v":""},{"$f":"IF($J50=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J50,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D50=\"\",\"\",IF(D50=0,\"No match\",IF(D50>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C50,'Place B tables'!$A$2:$A$5201))*(SEARCH(C50,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D50=1,INDEX('Place B tables'!$H$2:$H$5201,I50),\"\")","v":""}]
[{"$f":"IF('Facility data'!A51=\"\",\"\",'Facility data'!A51)","v":""},{"$f":"IF(OR('Facility data'!B51=\"\",'Facility data'!C51<=0.01,'Facility data'!C51>2),\"\",'Facility data'!B51)","v":""},null,{"$f":"IF(OR('Facility data'!B51=\"\",'Facility data'!C51<=0.01,'Facility data'!C51>2,C51=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C51,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C51,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I51),INDEX('Place B tables'!$A$2:$A$5201,$I51),\"\")","v":""},{"$f":"IF($J51=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J51,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D51=\"\",\"\",IF(D51=0,\"No match\",IF(D51>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C51,'Place B tables'!$A$2:$A$5201))*(SEARCH(C51,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D51=1,INDEX('Place B tables'!$H$2:$H$5201,I51),\"\")","v":""}]
[{"$f":"IF('Facility data'!A52=\"\",\"\",'Facility data'!A52)","v":""},{"$f":"IF(OR('Facility data'!B52=\"\",'Facility data'!C52<=0.01,'Facility data'!C52>2),\"\",'Facility data'!B52)","v":""},null,{"$f":"IF(OR('Facility data'!B52=\"\",'Facility data'!C52<=0.01,'Facility data'!C52>2,C52=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C52,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C52,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I52),INDEX('Place B tables'!$A$2:$A$5201,$I52),\"\")","v":""},{"$f":"IF($J52=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J52,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D52=\"\",\"\",IF(D52=0,\"No match\",IF(D52>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C52,'Place B tables'!$A$2:$A$5201))*(SEARCH(C52,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D52=1,INDEX('Place B tables'!$H$2:$H$5201,I52),\"\")","v":""}]
[{"$f":"IF('Facility data'!A53=\"\",\"\",'Facility data'!A53)","v":""},{"$f":"IF(OR('Facility data'!B53=\"\",'Facility data'!C53<=0.01,'Facility data'!C53>2),\"\",'Facility data'!B53)","v":""},null,{"$f":"IF(OR('Facility data'!B53=\"\",'Facility data'!C53<=0.01,'Facility data'!C53>2,C53=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C53,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C53,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I53),INDEX('Place B tables'!$A$2:$A$5201,$I53),\"\")","v":""},{"$f":"IF($J53=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J53,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D53=\"\",\"\",IF(D53=0,\"No match\",IF(D53>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C53,'Place B tables'!$A$2:$A$5201))*(SEARCH(C53,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D53=1,INDEX('Place B tables'!$H$2:$H$5201,I53),\"\")","v":""}]
[{"$f":"IF('Facility data'!A54=\"\",\"\",'Facility data'!A54)","v":""},{"$f":"IF(OR('Facility data'!B54=\"\",'Facility data'!C54<=0.01,'Facility data'!C54>2),\"\",'Facility data'!B54)","v":""},null,{"$f":"IF(OR('Facility data'!B54=\"\",'Facility data'!C54<=0.01,'Facility data'!C54>2,C54=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C54,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C54,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I54),INDEX('Place B tables'!$A$2:$A$5201,$I54),\"\")","v":""},{"$f":"IF($J54=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J54,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D54=\"\",\"\",IF(D54=0,\"No match\",IF(D54>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C54,'Place B tables'!$A$2:$A$5201))*(SEARCH(C54,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D54=1,INDEX('Place B tables'!$H$2:$H$5201,I54),\"\")","v":""}]
[{"$f":"IF('Facility data'!A55=\"\",\"\",'Facility data'!A55)","v":""},{"$f":"IF(OR('Facility data'!B55=\"\",'Facility data'!C55<=0.01,'Facility data'!C55>2),\"\",'Facility data'!B55)","v":""},null,{"$f":"IF(OR('Facility data'!B55=\"\",'Facility data'!C55<=0.01,'Facility data'!C55>2,C55=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C55,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C55,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I55),INDEX('Place B tables'!$A$2:$A$5201,$I55),\"\")","v":""},{"$f":"IF($J55=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J55,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D55=\"\",\"\",IF(D55=0,\"No match\",IF(D55>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C55,'Place B tables'!$A$2:$A$5201))*(SEARCH(C55,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D55=1,INDEX('Place B tables'!$H$2:$H$5201,I55),\"\")","v":""}]
[{"$f":"IF('Facility data'!A56=\"\",\"\",'Facility data'!A56)","v":""},{"$f":"IF(OR('Facility data'!B56=\"\",'Facility data'!C56<=0.01,'Facility data'!C56>2),\"\",'Facility data'!B56)","v":""},null,{"$f":"IF(OR('Facility data'!B56=\"\",'Facility data'!C56<=0.01,'Facility data'!C56>2,C56=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C56,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C56,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I56),INDEX('Place B tables'!$A$2:$A$5201,$I56),\"\")","v":""},{"$f":"IF($J56=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J56,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D56=\"\",\"\",IF(D56=0,\"No match\",IF(D56>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C56,'Place B tables'!$A$2:$A$5201))*(SEARCH(C56,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D56=1,INDEX('Place B tables'!$H$2:$H$5201,I56),\"\")","v":""}]
[{"$f":"IF('Facility data'!A57=\"\",\"\",'Facility data'!A57)","v":""},{"$f":"IF(OR('Facility data'!B57=\"\",'Facility data'!C57<=0.01,'Facility data'!C57>2),\"\",'Facility data'!B57)","v":""},null,{"$f":"IF(OR('Facility data'!B57=\"\",'Facility data'!C57<=0.01,'Facility data'!C57>2,C57=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C57,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C57,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I57),INDEX('Place B tables'!$A$2:$A$5201,$I57),\"\")","v":""},{"$f":"IF($J57=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J57,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D57=\"\",\"\",IF(D57=0,\"No match\",IF(D57>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C57,'Place B tables'!$A$2:$A$5201))*(SEARCH(C57,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D57=1,INDEX('Place B tables'!$H$2:$H$5201,I57),\"\")","v":""}]
[{"$f":"IF('Facility data'!A58=\"\",\"\",'Facility data'!A58)","v":""},{"$f":"IF(OR('Facility data'!B58=\"\",'Facility data'!C58<=0.01,'Facility data'!C58>2),\"\",'Facility data'!B58)","v":""},null,{"$f":"IF(OR('Facility data'!B58=\"\",'Facility data'!C58<=0.01,'Facility data'!C58>2,C58=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C58,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C58,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I58),INDEX('Place B tables'!$A$2:$A$5201,$I58),\"\")","v":""},{"$f":"IF($J58=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J58,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D58=\"\",\"\",IF(D58=0,\"No match\",IF(D58>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C58,'Place B tables'!$A$2:$A$5201))*(SEARCH(C58,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D58=1,INDEX('Place B tables'!$H$2:$H$5201,I58),\"\")","v":""}]
[{"$f":"IF('Facility data'!A59=\"\",\"\",'Facility data'!A59)","v":""},{"$f":"IF(OR('Facility data'!B59=\"\",'Facility data'!C59<=0.01,'Facility data'!C59>2),\"\",'Facility data'!B59)","v":""},null,{"$f":"IF(OR('Facility data'!B59=\"\",'Facility data'!C59<=0.01,'Facility data'!C59>2,C59=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C59,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C59,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I59),INDEX('Place B tables'!$A$2:$A$5201,$I59),\"\")","v":""},{"$f":"IF($J59=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J59,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D59=\"\",\"\",IF(D59=0,\"No match\",IF(D59>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C59,'Place B tables'!$A$2:$A$5201))*(SEARCH(C59,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D59=1,INDEX('Place B tables'!$H$2:$H$5201,I59),\"\")","v":""}]
[{"$f":"IF('Facility data'!A60=\"\",\"\",'Facility data'!A60)","v":""},{"$f":"IF(OR('Facility data'!B60=\"\",'Facility data'!C60<=0.01,'Facility data'!C60>2),\"\",'Facility data'!B60)","v":""},null,{"$f":"IF(OR('Facility data'!B60=\"\",'Facility data'!C60<=0.01,'Facility data'!C60>2,C60=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C60,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C60,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I60),INDEX('Place B tables'!$A$2:$A$5201,$I60),\"\")","v":""},{"$f":"IF($J60=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J60,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D60=\"\",\"\",IF(D60=0,\"No match\",IF(D60>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C60,'Place B tables'!$A$2:$A$5201))*(SEARCH(C60,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D60=1,INDEX('Place B tables'!$H$2:$H$5201,I60),\"\")","v":""}]
[{"$f":"IF('Facility data'!A61=\"\",\"\",'Facility data'!A61)","v":""},{"$f":"IF(OR('Facility data'!B61=\"\",'Facility data'!C61<=0.01,'Facility data'!C61>2),\"\",'Facility data'!B61)","v":""},null,{"$f":"IF(OR('Facility data'!B61=\"\",'Facility data'!C61<=0.01,'Facility data'!C61>2,C61=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C61,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C61,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I61),INDEX('Place B tables'!$A$2:$A$5201,$I61),\"\")","v":""},{"$f":"IF($J61=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J61,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D61=\"\",\"\",IF(D61=0,\"No match\",IF(D61>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C61,'Place B tables'!$A$2:$A$5201))*(SEARCH(C61,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D61=1,INDEX('Place B tables'!$H$2:$H$5201,I61),\"\")","v":""}]
[{"$f":"IF('Facility data'!A62=\"\",\"\",'Facility data'!A62)","v":""},{"$f":"IF(OR('Facility data'!B62=\"\",'Facility data'!C62<=0.01,'Facility data'!C62>2),\"\",'Facility data'!B62)","v":""},null,{"$f":"IF(OR('Facility data'!B62=\"\",'Facility data'!C62<=0.01,'Facility data'!C62>2,C62=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C62,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C62,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I62),INDEX('Place B tables'!$A$2:$A$5201,$I62),\"\")","v":""},{"$f":"IF($J62=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J62,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D62=\"\",\"\",IF(D62=0,\"No match\",IF(D62>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C62,'Place B tables'!$A$2:$A$5201))*(SEARCH(C62,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D62=1,INDEX('Place B tables'!$H$2:$H$5201,I62),\"\")","v":""}]
[{"$f":"IF('Facility data'!A63=\"\",\"\",'Facility data'!A63)","v":""},{"$f":"IF(OR('Facility data'!B63=\"\",'Facility data'!C63<=0.01,'Facility data'!C63>2),\"\",'Facility data'!B63)","v":""},null,{"$f":"IF(OR('Facility data'!B63=\"\",'Facility data'!C63<=0.01,'Facility data'!C63>2,C63=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C63,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C63,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I63),INDEX('Place B tables'!$A$2:$A$5201,$I63),\"\")","v":""},{"$f":"IF($J63=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J63,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D63=\"\",\"\",IF(D63=0,\"No match\",IF(D63>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C63,'Place B tables'!$A$2:$A$5201))*(SEARCH(C63,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D63=1,INDEX('Place B tables'!$H$2:$H$5201,I63),\"\")","v":""}]
[{"$f":"IF('Facility data'!A64=\"\",\"\",'Facility data'!A64)","v":""},{"$f":"IF(OR('Facility data'!B64=\"\",'Facility data'!C64<=0.01,'Facility data'!C64>2),\"\",'Facility data'!B64)","v":""},null,{"$f":"IF(OR('Facility data'!B64=\"\",'Facility data'!C64<=0.01,'Facility data'!C64>2,C64=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C64,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C64,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I64),INDEX('Place B tables'!$A$2:$A$5201,$I64),\"\")","v":""},{"$f":"IF($J64=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J64,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D64=\"\",\"\",IF(D64=0,\"No match\",IF(D64>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C64,'Place B tables'!$A$2:$A$5201))*(SEARCH(C64,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D64=1,INDEX('Place B tables'!$H$2:$H$5201,I64),\"\")","v":""}]
[{"$f":"IF('Facility data'!A65=\"\",\"\",'Facility data'!A65)","v":""},{"$f":"IF(OR('Facility data'!B65=\"\",'Facility data'!C65<=0.01,'Facility data'!C65>2),\"\",'Facility data'!B65)","v":""},null,{"$f":"IF(OR('Facility data'!B65=\"\",'Facility data'!C65<=0.01,'Facility data'!C65>2,C65=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C65,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C65,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I65),INDEX('Place B tables'!$A$2:$A$5201,$I65),\"\")","v":""},{"$f":"IF($J65=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J65,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D65=\"\",\"\",IF(D65=0,\"No match\",IF(D65>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C65,'Place B tables'!$A$2:$A$5201))*(SEARCH(C65,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D65=1,INDEX('Place B tables'!$H$2:$H$5201,I65),\"\")","v":""}]
[{"$f":"IF('Facility data'!A66=\"\",\"\",'Facility data'!A66)","v":""},{"$f":"IF(OR('Facility data'!B66=\"\",'Facility data'!C66<=0.01,'Facility data'!C66>2),\"\",'Facility data'!B66)","v":""},null,{"$f":"IF(OR('Facility data'!B66=\"\",'Facility data'!C66<=0.01,'Facility data'!C66>2,C66=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C66,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C66,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I66),INDEX('Place B tables'!$A$2:$A$5201,$I66),\"\")","v":""},{"$f":"IF($J66=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J66,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D66=\"\",\"\",IF(D66=0,\"No match\",IF(D66>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C66,'Place B tables'!$A$2:$A$5201))*(SEARCH(C66,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D66=1,INDEX('Place B tables'!$H$2:$H$5201,I66),\"\")","v":""}]
[{"$f":"IF('Facility data'!A67=\"\",\"\",'Facility data'!A67)","v":""},{"$f":"IF(OR('Facility data'!B67=\"\",'Facility data'!C67<=0.01,'Facility data'!C67>2),\"\",'Facility data'!B67)","v":""},null,{"$f":"IF(OR('Facility data'!B67=\"\",'Facility data'!C67<=0.01,'Facility data'!C67>2,C67=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C67,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C67,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I67),INDEX('Place B tables'!$A$2:$A$5201,$I67),\"\")","v":""},{"$f":"IF($J67=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J67,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D67=\"\",\"\",IF(D67=0,\"No match\",IF(D67>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C67,'Place B tables'!$A$2:$A$5201))*(SEARCH(C67,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D67=1,INDEX('Place B tables'!$H$2:$H$5201,I67),\"\")","v":""}]
[{"$f":"IF('Facility data'!A68=\"\",\"\",'Facility data'!A68)","v":""},{"$f":"IF(OR('Facility data'!B68=\"\",'Facility data'!C68<=0.01,'Facility data'!C68>2),\"\",'Facility data'!B68)","v":""},null,{"$f":"IF(OR('Facility data'!B68=\"\",'Facility data'!C68<=0.01,'Facility data'!C68>2,C68=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C68,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C68,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I68),INDEX('Place B tables'!$A$2:$A$5201,$I68),\"\")","v":""},{"$f":"IF($J68=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J68,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D68=\"\",\"\",IF(D68=0,\"No match\",IF(D68>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C68,'Place B tables'!$A$2:$A$5201))*(SEARCH(C68,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D68=1,INDEX('Place B tables'!$H$2:$H$5201,I68),\"\")","v":""}]
[{"$f":"IF('Facility data'!A69=\"\",\"\",'Facility data'!A69)","v":""},{"$f":"IF(OR('Facility data'!B69=\"\",'Facility data'!C69<=0.01,'Facility data'!C69>2),\"\",'Facility data'!B69)","v":""},null,{"$f":"IF(OR('Facility data'!B69=\"\",'Facility data'!C69<=0.01,'Facility data'!C69>2,C69=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C69,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C69,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I69),INDEX('Place B tables'!$A$2:$A$5201,$I69),\"\")","v":""},{"$f":"IF($J69=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J69,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D69=\"\",\"\",IF(D69=0,\"No match\",IF(D69>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C69,'Place B tables'!$A$2:$A$5201))*(SEARCH(C69,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D69=1,INDEX('Place B tables'!$H$2:$H$5201,I69),\"\")","v":""}]
[{"$f":"IF('Facility data'!A70=\"\",\"\",'Facility data'!A70)","v":""},{"$f":"IF(OR('Facility data'!B70=\"\",'Facility data'!C70<=0.01,'Facility data'!C70>2),\"\",'Facility data'!B70)","v":""},null,{"$f":"IF(OR('Facility data'!B70=\"\",'Facility data'!C70<=0.01,'Facility data'!C70>2,C70=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C70,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C70,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I70),INDEX('Place B tables'!$A$2:$A$5201,$I70),\"\")","v":""},{"$f":"IF($J70=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J70,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D70=\"\",\"\",IF(D70=0,\"No match\",IF(D70>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C70,'Place B tables'!$A$2:$A$5201))*(SEARCH(C70,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D70=1,INDEX('Place B tables'!$H$2:$H$5201,I70),\"\")","v":""}]
[{"$f":"IF('Facility data'!A71=\"\",\"\",'Facility data'!A71)","v":""},{"$f":"IF(OR('Facility data'!B71=\"\",'Facility data'!C71<=0.01,'Facility data'!C71>2),\"\",'Facility data'!B71)","v":""},null,{"$f":"IF(OR('Facility data'!B71=\"\",'Facility data'!C71<=0.01,'Facility data'!C71>2,C71=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C71,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C71,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I71),INDEX('Place B tables'!$A$2:$A$5201,$I71),\"\")","v":""},{"$f":"IF($J71=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J71,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D71=\"\",\"\",IF(D71=0,\"No match\",IF(D71>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C71,'Place B tables'!$A$2:$A$5201))*(SEARCH(C71,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D71=1,INDEX('Place B tables'!$H$2:$H$5201,I71),\"\")","v":""}]
[{"$f":"IF('Facility data'!A72=\"\",\"\",'Facility data'!A72)","v":""},{"$f":"IF(OR('Facility data'!B72=\"\",'Facility data'!C72<=0.01,'Facility data'!C72>2),\"\",'Facility data'!B72)","v":""},null,{"$f":"IF(OR('Facility data'!B72=\"\",'Facility data'!C72<=0.01,'Facility data'!C72>2,C72=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C72,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C72,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I72),INDEX('Place B tables'!$A$2:$A$5201,$I72),\"\")","v":""},{"$f":"IF($J72=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J72,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D72=\"\",\"\",IF(D72=0,\"No match\",IF(D72>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C72,'Place B tables'!$A$2:$A$5201))*(SEARCH(C72,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D72=1,INDEX('Place B tables'!$H$2:$H$5201,I72),\"\")","v":""}]
[{"$f":"IF('Facility data'!A73=\"\",\"\",'Facility data'!A73)","v":""},{"$f":"IF(OR('Facility data'!B73=\"\",'Facility data'!C73<=0.01,'Facility data'!C73>2),\"\",'Facility data'!B73)","v":""},null,{"$f":"IF(OR('Facility data'!B73=\"\",'Facility data'!C73<=0.01,'Facility data'!C73>2,C73=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C73,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C73,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I73),INDEX('Place B tables'!$A$2:$A$5201,$I73),\"\")","v":""},{"$f":"IF($J73=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J73,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D73=\"\",\"\",IF(D73=0,\"No match\",IF(D73>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C73,'Place B tables'!$A$2:$A$5201))*(SEARCH(C73,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D73=1,INDEX('Place B tables'!$H$2:$H$5201,I73),\"\")","v":""}]
[{"$f":"IF('Facility data'!A74=\"\",\"\",'Facility data'!A74)","v":""},{"$f":"IF(OR('Facility data'!B74=\"\",'Facility data'!C74<=0.01,'Facility data'!C74>2),\"\",'Facility data'!B74)","v":""},null,{"$f":"IF(OR('Facility data'!B74=\"\",'Facility data'!C74<=0.01,'Facility data'!C74>2,C74=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C74,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C74,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I74),INDEX('Place B tables'!$A$2:$A$5201,$I74),\"\")","v":""},{"$f":"IF($J74=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J74,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D74=\"\",\"\",IF(D74=0,\"No match\",IF(D74>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C74,'Place B tables'!$A$2:$A$5201))*(SEARCH(C74,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D74=1,INDEX('Place B tables'!$H$2:$H$5201,I74),\"\")","v":""}]
[{"$f":"IF('Facility data'!A75=\"\",\"\",'Facility data'!A75)","v":""},{"$f":"IF(OR('Facility data'!B75=\"\",'Facility data'!C75<=0.01,'Facility data'!C75>2),\"\",'Facility data'!B75)","v":""},null,{"$f":"IF(OR('Facility data'!B75=\"\",'Facility data'!C75<=0.01,'Facility data'!C75>2,C75=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C75,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C75,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I75),INDEX('Place B tables'!$A$2:$A$5201,$I75),\"\")","v":""},{"$f":"IF($J75=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J75,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D75=\"\",\"\",IF(D75=0,\"No match\",IF(D75>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C75,'Place B tables'!$A$2:$A$5201))*(SEARCH(C75,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D75=1,INDEX('Place B tables'!$H$2:$H$5201,I75),\"\")","v":""}]
[{"$f":"IF('Facility data'!A76=\"\",\"\",'Facility data'!A76)","v":""},{"$f":"IF(OR('Facility data'!B76=\"\",'Facility data'!C76<=0.01,'Facility data'!C76>2),\"\",'Facility data'!B76)","v":""},null,{"$f":"IF(OR('Facility data'!B76=\"\",'Facility data'!C76<=0.01,'Facility data'!C76>2,C76=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C76,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C76,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I76),INDEX('Place B tables'!$A$2:$A$5201,$I76),\"\")","v":""},{"$f":"IF($J76=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J76,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D76=\"\",\"\",IF(D76=0,\"No match\",IF(D76>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C76,'Place B tables'!$A$2:$A$5201))*(SEARCH(C76,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D76=1,INDEX('Place B tables'!$H$2:$H$5201,I76),\"\")","v":""}]
[{"$f":"IF('Facility data'!A77=\"\",\"\",'Facility data'!A77)","v":""},{"$f":"IF(OR('Facility data'!B77=\"\",'Facility data'!C77<=0.01,'Facility data'!C77>2),\"\",'Facility data'!B77)","v":""},null,{"$f":"IF(OR('Facility data'!B77=\"\",'Facility data'!C77<=0.01,'Facility data'!C77>2,C77=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C77,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C77,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I77),INDEX('Place B tables'!$A$2:$A$5201,$I77),\"\")","v":""},{"$f":"IF($J77=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J77,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D77=\"\",\"\",IF(D77=0,\"No match\",IF(D77>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C77,'Place B tables'!$A$2:$A$5201))*(SEARCH(C77,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D77=1,INDEX('Place B tables'!$H$2:$H$5201,I77),\"\")","v":""}]
[{"$f":"IF('Facility data'!A78=\"\",\"\",'Facility data'!A78)","v":""},{"$f":"IF(OR('Facility data'!B78=\"\",'Facility data'!C78<=0.01,'Facility data'!C78>2),\"\",'Facility data'!B78)","v":""},null,{"$f":"IF(OR('Facility data'!B78=\"\",'Facility data'!C78<=0.01,'Facility data'!C78>2,C78=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C78,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C78,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I78),INDEX('Place B tables'!$A$2:$A$5201,$I78),\"\")","v":""},{"$f":"IF($J78=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J78,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D78=\"\",\"\",IF(D78=0,\"No match\",IF(D78>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C78,'Place B tables'!$A$2:$A$5201))*(SEARCH(C78,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D78=1,INDEX('Place B tables'!$H$2:$H$5201,I78),\"\")","v":""}]
[{"$f":"IF('Facility data'!A79=\"\",\"\",'Facility data'!A79)","v":""},{"$f":"IF(OR('Facility data'!B79=\"\",'Facility data'!C79<=0.01,'Facility data'!C79>2),\"\",'Facility data'!B79)","v":""},null,{"$f":"IF(OR('Facility data'!B79=\"\",'Facility data'!C79<=0.01,'Facility data'!C79>2,C79=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C79,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C79,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I79),INDEX('Place B tables'!$A$2:$A$5201,$I79),\"\")","v":""},{"$f":"IF($J79=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J79,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D79=\"\",\"\",IF(D79=0,\"No match\",IF(D79>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C79,'Place B tables'!$A$2:$A$5201))*(SEARCH(C79,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D79=1,INDEX('Place B tables'!$H$2:$H$5201,I79),\"\")","v":""}]
[{"$f":"IF('Facility data'!A80=\"\",\"\",'Facility data'!A80)","v":""},{"$f":"IF(OR('Facility data'!B80=\"\",'Facility data'!C80<=0.01,'Facility data'!C80>2),\"\",'Facility data'!B80)","v":""},null,{"$f":"IF(OR('Facility data'!B80=\"\",'Facility data'!C80<=0.01,'Facility data'!C80>2,C80=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C80,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C80,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I80),INDEX('Place B tables'!$A$2:$A$5201,$I80),\"\")","v":""},{"$f":"IF($J80=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J80,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D80=\"\",\"\",IF(D80=0,\"No match\",IF(D80>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C80,'Place B tables'!$A$2:$A$5201))*(SEARCH(C80,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D80=1,INDEX('Place B tables'!$H$2:$H$5201,I80),\"\")","v":""}]
[{"$f":"IF('Facility data'!A81=\"\",\"\",'Facility data'!A81)","v":""},{"$f":"IF(OR('Facility data'!B81=\"\",'Facility data'!C81<=0.01,'Facility data'!C81>2),\"\",'Facility data'!B81)","v":""},null,{"$f":"IF(OR('Facility data'!B81=\"\",'Facility data'!C81<=0.01,'Facility data'!C81>2,C81=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C81,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C81,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I81),INDEX('Place B tables'!$A$2:$A$5201,$I81),\"\")","v":""},{"$f":"IF($J81=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J81,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D81=\"\",\"\",IF(D81=0,\"No match\",IF(D81>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C81,'Place B tables'!$A$2:$A$5201))*(SEARCH(C81,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D81=1,INDEX('Place B tables'!$H$2:$H$5201,I81),\"\")","v":""}]
[{"$f":"IF('Facility data'!A82=\"\",\"\",'Facility data'!A82)","v":""},{"$f":"IF(OR('Facility data'!B82=\"\",'Facility data'!C82<=0.01,'Facility data'!C82>2),\"\",'Facility data'!B82)","v":""},null,{"$f":"IF(OR('Facility data'!B82=\"\",'Facility data'!C82<=0.01,'Facility data'!C82>2,C82=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C82,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C82,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I82),INDEX('Place B tables'!$A$2:$A$5201,$I82),\"\")","v":""},{"$f":"IF($J82=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J82,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D82=\"\",\"\",IF(D82=0,\"No match\",IF(D82>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C82,'Place B tables'!$A$2:$A$5201))*(SEARCH(C82,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D82=1,INDEX('Place B tables'!$H$2:$H$5201,I82),\"\")","v":""}]
[{"$f":"IF('Facility data'!A83=\"\",\"\",'Facility data'!A83)","v":""},{"$f":"IF(OR('Facility data'!B83=\"\",'Facility data'!C83<=0.01,'Facility data'!C83>2),\"\",'Facility data'!B83)","v":""},null,{"$f":"IF(OR('Facility data'!B83=\"\",'Facility data'!C83<=0.01,'Facility data'!C83>2,C83=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C83,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C83,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I83),INDEX('Place B tables'!$A$2:$A$5201,$I83),\"\")","v":""},{"$f":"IF($J83=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J83,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D83=\"\",\"\",IF(D83=0,\"No match\",IF(D83>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C83,'Place B tables'!$A$2:$A$5201))*(SEARCH(C83,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D83=1,INDEX('Place B tables'!$H$2:$H$5201,I83),\"\")","v":""}]
[{"$f":"IF('Facility data'!A84=\"\",\"\",'Facility data'!A84)","v":""},{"$f":"IF(OR('Facility data'!B84=\"\",'Facility data'!C84<=0.01,'Facility data'!C84>2),\"\",'Facility data'!B84)","v":""},null,{"$f":"IF(OR('Facility data'!B84=\"\",'Facility data'!C84<=0.01,'Facility data'!C84>2,C84=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C84,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C84,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I84),INDEX('Place B tables'!$A$2:$A$5201,$I84),\"\")","v":""},{"$f":"IF($J84=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J84,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D84=\"\",\"\",IF(D84=0,\"No match\",IF(D84>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C84,'Place B tables'!$A$2:$A$5201))*(SEARCH(C84,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D84=1,INDEX('Place B tables'!$H$2:$H$5201,I84),\"\")","v":""}]
[{"$f":"IF('Facility data'!A85=\"\",\"\",'Facility data'!A85)","v":""},{"$f":"IF(OR('Facility data'!B85=\"\",'Facility data'!C85<=0.01,'Facility data'!C85>2),\"\",'Facility data'!B85)","v":""},null,{"$f":"IF(OR('Facility data'!B85=\"\",'Facility data'!C85<=0.01,'Facility data'!C85>2,C85=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C85,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C85,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I85),INDEX('Place B tables'!$A$2:$A$5201,$I85),\"\")","v":""},{"$f":"IF($J85=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J85,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D85=\"\",\"\",IF(D85=0,\"No match\",IF(D85>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C85,'Place B tables'!$A$2:$A$5201))*(SEARCH(C85,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D85=1,INDEX('Place B tables'!$H$2:$H$5201,I85),\"\")","v":""}]
[{"$f":"IF('Facility data'!A86=\"\",\"\",'Facility data'!A86)","v":""},{"$f":"IF(OR('Facility data'!B86=\"\",'Facility data'!C86<=0.01,'Facility data'!C86>2),\"\",'Facility data'!B86)","v":""},null,{"$f":"IF(OR('Facility data'!B86=\"\",'Facility data'!C86<=0.01,'Facility data'!C86>2,C86=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C86,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C86,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I86),INDEX('Place B tables'!$A$2:$A$5201,$I86),\"\")","v":""},{"$f":"IF($J86=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J86,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D86=\"\",\"\",IF(D86=0,\"No match\",IF(D86>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C86,'Place B tables'!$A$2:$A$5201))*(SEARCH(C86,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D86=1,INDEX('Place B tables'!$H$2:$H$5201,I86),\"\")","v":""}]
[{"$f":"IF('Facility data'!A87=\"\",\"\",'Facility data'!A87)","v":""},{"$f":"IF(OR('Facility data'!B87=\"\",'Facility data'!C87<=0.01,'Facility data'!C87>2),\"\",'Facility data'!B87)","v":""},null,{"$f":"IF(OR('Facility data'!B87=\"\",'Facility data'!C87<=0.01,'Facility data'!C87>2,C87=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C87,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C87,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I87),INDEX('Place B tables'!$A$2:$A$5201,$I87),\"\")","v":""},{"$f":"IF($J87=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J87,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D87=\"\",\"\",IF(D87=0,\"No match\",IF(D87>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C87,'Place B tables'!$A$2:$A$5201))*(SEARCH(C87,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D87=1,INDEX('Place B tables'!$H$2:$H$5201,I87),\"\")","v":""}]
[{"$f":"IF('Facility data'!A88=\"\",\"\",'Facility data'!A88)","v":""},{"$f":"IF(OR('Facility data'!B88=\"\",'Facility data'!C88<=0.01,'Facility data'!C88>2),\"\",'Facility data'!B88)","v":""},null,{"$f":"IF(OR('Facility data'!B88=\"\",'Facility data'!C88<=0.01,'Facility data'!C88>2,C88=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C88,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C88,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I88),INDEX('Place B tables'!$A$2:$A$5201,$I88),\"\")","v":""},{"$f":"IF($J88=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J88,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D88=\"\",\"\",IF(D88=0,\"No match\",IF(D88>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C88,'Place B tables'!$A$2:$A$5201))*(SEARCH(C88,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D88=1,INDEX('Place B tables'!$H$2:$H$5201,I88),\"\")","v":""}]
[{"$f":"IF('Facility data'!A89=\"\",\"\",'Facility data'!A89)","v":""},{"$f":"IF(OR('Facility data'!B89=\"\",'Facility data'!C89<=0.01,'Facility data'!C89>2),\"\",'Facility data'!B89)","v":""},null,{"$f":"IF(OR('Facility data'!B89=\"\",'Facility data'!C89<=0.01,'Facility data'!C89>2,C89=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C89,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C89,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I89),INDEX('Place B tables'!$A$2:$A$5201,$I89),\"\")","v":""},{"$f":"IF($J89=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J89,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D89=\"\",\"\",IF(D89=0,\"No match\",IF(D89>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C89,'Place B tables'!$A$2:$A$5201))*(SEARCH(C89,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D89=1,INDEX('Place B tables'!$H$2:$H$5201,I89),\"\")","v":""}]
[{"$f":"IF('Facility data'!A90=\"\",\"\",'Facility data'!A90)","v":""},{"$f":"IF(OR('Facility data'!B90=\"\",'Facility data'!C90<=0.01,'Facility data'!C90>2),\"\",'Facility data'!B90)","v":""},null,{"$f":"IF(OR('Facility data'!B90=\"\",'Facility data'!C90<=0.01,'Facility data'!C90>2,C90=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C90,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C90,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I90),INDEX('Place B tables'!$A$2:$A$5201,$I90),\"\")","v":""},{"$f":"IF($J90=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J90,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D90=\"\",\"\",IF(D90=0,\"No match\",IF(D90>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C90,'Place B tables'!$A$2:$A$5201))*(SEARCH(C90,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D90=1,INDEX('Place B tables'!$H$2:$H$5201,I90),\"\")","v":""}]
[{"$f":"IF('Facility data'!A91=\"\",\"\",'Facility data'!A91)","v":""},{"$f":"IF(OR('Facility data'!B91=\"\",'Facility data'!C91<=0.01,'Facility data'!C91>2),\"\",'Facility data'!B91)","v":""},null,{"$f":"IF(OR('Facility data'!B91=\"\",'Facility data'!C91<=0.01,'Facility data'!C91>2,C91=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C91,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C91,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I91),INDEX('Place B tables'!$A$2:$A$5201,$I91),\"\")","v":""},{"$f":"IF($J91=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J91,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D91=\"\",\"\",IF(D91=0,\"No match\",IF(D91>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C91,'Place B tables'!$A$2:$A$5201))*(SEARCH(C91,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D91=1,INDEX('Place B tables'!$H$2:$H$5201,I91),\"\")","v":""}]
[{"$f":"IF('Facility data'!A92=\"\",\"\",'Facility data'!A92)","v":""},{"$f":"IF(OR('Facility data'!B92=\"\",'Facility data'!C92<=0.01,'Facility data'!C92>2),\"\",'Facility data'!B92)","v":""},null,{"$f":"IF(OR('Facility data'!B92=\"\",'Facility data'!C92<=0.01,'Facility data'!C92>2,C92=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C92,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C92,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I92),INDEX('Place B tables'!$A$2:$A$5201,$I92),\"\")","v":""},{"$f":"IF($J92=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J92,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D92=\"\",\"\",IF(D92=0,\"No match\",IF(D92>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C92,'Place B tables'!$A$2:$A$5201))*(SEARCH(C92,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D92=1,INDEX('Place B tables'!$H$2:$H$5201,I92),\"\")","v":""}]
[{"$f":"IF('Facility data'!A93=\"\",\"\",'Facility data'!A93)","v":""},{"$f":"IF(OR('Facility data'!B93=\"\",'Facility data'!C93<=0.01,'Facility data'!C93>2),\"\",'Facility data'!B93)","v":""},null,{"$f":"IF(OR('Facility data'!B93=\"\",'Facility data'!C93<=0.01,'Facility data'!C93>2,C93=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C93,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C93,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I93),INDEX('Place B tables'!$A$2:$A$5201,$I93),\"\")","v":""},{"$f":"IF($J93=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J93,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D93=\"\",\"\",IF(D93=0,\"No match\",IF(D93>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C93,'Place B tables'!$A$2:$A$5201))*(SEARCH(C93,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D93=1,INDEX('Place B tables'!$H$2:$H$5201,I93),\"\")","v":""}]
[{"$f":"IF('Facility data'!A94=\"\",\"\",'Facility data'!A94)","v":""},{"$f":"IF(OR('Facility data'!B94=\"\",'Facility data'!C94<=0.01,'Facility data'!C94>2),\"\",'Facility data'!B94)","v":""},null,{"$f":"IF(OR('Facility data'!B94=\"\",'Facility data'!C94<=0.01,'Facility data'!C94>2,C94=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C94,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C94,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I94),INDEX('Place B tables'!$A$2:$A$5201,$I94),\"\")","v":""},{"$f":"IF($J94=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J94,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D94=\"\",\"\",IF(D94=0,\"No match\",IF(D94>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C94,'Place B tables'!$A$2:$A$5201))*(SEARCH(C94,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D94=1,INDEX('Place B tables'!$H$2:$H$5201,I94),\"\")","v":""}]
[{"$f":"IF('Facility data'!A95=\"\",\"\",'Facility data'!A95)","v":""},{"$f":"IF(OR('Facility data'!B95=\"\",'Facility data'!C95<=0.01,'Facility data'!C95>2),\"\",'Facility data'!B95)","v":""},null,{"$f":"IF(OR('Facility data'!B95=\"\",'Facility data'!C95<=0.01,'Facility data'!C95>2,C95=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C95,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C95,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I95),INDEX('Place B tables'!$A$2:$A$5201,$I95),\"\")","v":""},{"$f":"IF($J95=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J95,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D95=\"\",\"\",IF(D95=0,\"No match\",IF(D95>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C95,'Place B tables'!$A$2:$A$5201))*(SEARCH(C95,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D95=1,INDEX('Place B tables'!$H$2:$H$5201,I95),\"\")","v":""}]
[{"$f":"IF('Facility data'!A96=\"\",\"\",'Facility data'!A96)","v":""},{"$f":"IF(OR('Facility data'!B96=\"\",'Facility data'!C96<=0.01,'Facility data'!C96>2),\"\",'Facility data'!B96)","v":""},null,{"$f":"IF(OR('Facility data'!B96=\"\",'Facility data'!C96<=0.01,'Facility data'!C96>2,C96=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C96,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C96,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I96),INDEX('Place B tables'!$A$2:$A$5201,$I96),\"\")","v":""},{"$f":"IF($J96=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J96,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D96=\"\",\"\",IF(D96=0,\"No match\",IF(D96>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C96,'Place B tables'!$A$2:$A$5201))*(SEARCH(C96,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D96=1,INDEX('Place B tables'!$H$2:$H$5201,I96),\"\")","v":""}]
[{"$f":"IF('Facility data'!A97=\"\",\"\",'Facility data'!A97)","v":""},{"$f":"IF(OR('Facility data'!B97=\"\",'Facility data'!C97<=0.01,'Facility data'!C97>2),\"\",'Facility data'!B97)","v":""},null,{"$f":"IF(OR('Facility data'!B97=\"\",'Facility data'!C97<=0.01,'Facility data'!C97>2,C97=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C97,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C97,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I97),INDEX('Place B tables'!$A$2:$A$5201,$I97),\"\")","v":""},{"$f":"IF($J97=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J97,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D97=\"\",\"\",IF(D97=0,\"No match\",IF(D97>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C97,'Place B tables'!$A$2:$A$5201))*(SEARCH(C97,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D97=1,INDEX('Place B tables'!$H$2:$H$5201,I97),\"\")","v":""}]
[{"$f":"IF('Facility data'!A98=\"\",\"\",'Facility data'!A98)","v":""},{"$f":"IF(OR('Facility data'!B98=\"\",'Facility data'!C98<=0.01,'Facility data'!C98>2),\"\",'Facility data'!B98)","v":""},null,{"$f":"IF(OR('Facility data'!B98=\"\",'Facility data'!C98<=0.01,'Facility data'!C98>2,C98=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C98,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C98,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I98),INDEX('Place B tables'!$A$2:$A$5201,$I98),\"\")","v":""},{"$f":"IF($J98=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J98,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D98=\"\",\"\",IF(D98=0,\"No match\",IF(D98>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C98,'Place B tables'!$A$2:$A$5201))*(SEARCH(C98,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D98=1,INDEX('Place B tables'!$H$2:$H$5201,I98),\"\")","v":""}]
[{"$f":"IF('Facility data'!A99=\"\",\"\",'Facility data'!A99)","v":""},{"$f":"IF(OR('Facility data'!B99=\"\",'Facility data'!C99<=0.01,'Facility data'!C99>2),\"\",'Facility data'!B99)","v":""},null,{"$f":"IF(OR('Facility data'!B99=\"\",'Facility data'!C99<=0.01,'Facility data'!C99>2,C99=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C99,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C99,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I99),INDEX('Place B tables'!$A$2:$A$5201,$I99),\"\")","v":""},{"$f":"IF($J99=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J99,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D99=\"\",\"\",IF(D99=0,\"No match\",IF(D99>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C99,'Place B tables'!$A$2:$A$5201))*(SEARCH(C99,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D99=1,INDEX('Place B tables'!$H$2:$H$5201,I99),\"\")","v":""}]
[{"$f":"IF('Facility data'!A100=\"\",\"\",'Facility data'!A100)","v":""},{"$f":"IF(OR('Facility data'!B100=\"\",'Facility data'!C100<=0.01,'Facility data'!C100>2),\"\",'Facility data'!B100)","v":""},null,{"$f":"IF(OR('Facility data'!B100=\"\",'Facility data'!C100<=0.01,'Facility data'!C100>2,C100=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C100,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C100,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I100),INDEX('Place B tables'!$A$2:$A$5201,$I100),\"\")","v":""},{"$f":"IF($J100=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J100,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D100=\"\",\"\",IF(D100=0,\"No match\",IF(D100>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C100,'Place B tables'!$A$2:$A$5201))*(SEARCH(C100,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D100=1,INDEX('Place B tables'!$H$2:$H$5201,I100),\"\")","v":""}]
[{"$f":"IF('Facility data'!A101=\"\",\"\",'Facility data'!A101)","v":""},{"$f":"IF(OR('Facility data'!B101=\"\",'Facility data'!C101<=0.01,'Facility data'!C101>2),\"\",'Facility data'!B101)","v":""},null,{"$f":"IF(OR('Facility data'!B101=\"\",'Facility data'!C101<=0.01,'Facility data'!C101>2,C101=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C101,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C101,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I101),INDEX('Place B tables'!$A$2:$A$5201,$I101),\"\")","v":""},{"$f":"IF($J101=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J101,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D101=\"\",\"\",IF(D101=0,\"No match\",IF(D101>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C101,'Place B tables'!$A$2:$A$5201))*(SEARCH(C101,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D101=1,INDEX('Place B tables'!$H$2:$H$5201,I101),\"\")","v":""}]
[{"$f":"IF('Facility data'!A102=\"\",\"\",'Facility data'!A102)","v":""},{"$f":"IF(OR('Facility data'!B102=\"\",'Facility data'!C102<=0.01,'Facility data'!C102>2),\"\",'Facility data'!B102)","v":""},null,{"$f":"IF(OR('Facility data'!B102=\"\",'Facility data'!C102<=0.01,'Facility data'!C102>2,C102=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C102,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C102,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I102),INDEX('Place B tables'!$A$2:$A$5201,$I102),\"\")","v":""},{"$f":"IF($J102=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J102,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D102=\"\",\"\",IF(D102=0,\"No match\",IF(D102>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C102,'Place B tables'!$A$2:$A$5201))*(SEARCH(C102,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D102=1,INDEX('Place B tables'!$H$2:$H$5201,I102),\"\")","v":""}]
[{"$f":"IF('Facility data'!A103=\"\",\"\",'Facility data'!A103)","v":""},{"$f":"IF(OR('Facility data'!B103=\"\",'Facility data'!C103<=0.01,'Facility data'!C103>2),\"\",'Facility data'!B103)","v":""},null,{"$f":"IF(OR('Facility data'!B103=\"\",'Facility data'!C103<=0.01,'Facility data'!C103>2,C103=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C103,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C103,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I103),INDEX('Place B tables'!$A$2:$A$5201,$I103),\"\")","v":""},{"$f":"IF($J103=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J103,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D103=\"\",\"\",IF(D103=0,\"No match\",IF(D103>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C103,'Place B tables'!$A$2:$A$5201))*(SEARCH(C103,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D103=1,INDEX('Place B tables'!$H$2:$H$5201,I103),\"\")","v":""}]
[{"$f":"IF('Facility data'!A104=\"\",\"\",'Facility data'!A104)","v":""},{"$f":"IF(OR('Facility data'!B104=\"\",'Facility data'!C104<=0.01,'Facility data'!C104>2),\"\",'Facility data'!B104)","v":""},null,{"$f":"IF(OR('Facility data'!B104=\"\",'Facility data'!C104<=0.01,'Facility data'!C104>2,C104=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C104,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C104,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I104),INDEX('Place B tables'!$A$2:$A$5201,$I104),\"\")","v":""},{"$f":"IF($J104=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J104,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D104=\"\",\"\",IF(D104=0,\"No match\",IF(D104>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C104,'Place B tables'!$A$2:$A$5201))*(SEARCH(C104,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D104=1,INDEX('Place B tables'!$H$2:$H$5201,I104),\"\")","v":""}]
[{"$f":"IF('Facility data'!A105=\"\",\"\",'Facility data'!A105)","v":""},{"$f":"IF(OR('Facility data'!B105=\"\",'Facility data'!C105<=0.01,'Facility data'!C105>2),\"\",'Facility data'!B105)","v":""},null,{"$f":"IF(OR('Facility data'!B105=\"\",'Facility data'!C105<=0.01,'Facility data'!C105>2,C105=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C105,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C105,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I105),INDEX('Place B tables'!$A$2:$A$5201,$I105),\"\")","v":""},{"$f":"IF($J105=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J105,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D105=\"\",\"\",IF(D105=0,\"No match\",IF(D105>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C105,'Place B tables'!$A$2:$A$5201))*(SEARCH(C105,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D105=1,INDEX('Place B tables'!$H$2:$H$5201,I105),\"\")","v":""}]
[{"$f":"IF('Facility data'!A106=\"\",\"\",'Facility data'!A106)","v":""},{"$f":"IF(OR('Facility data'!B106=\"\",'Facility data'!C106<=0.01,'Facility data'!C106>2),\"\",'Facility data'!B106)","v":""},null,{"$f":"IF(OR('Facility data'!B106=\"\",'Facility data'!C106<=0.01,'Facility data'!C106>2,C106=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C106,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C106,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I106),INDEX('Place B tables'!$A$2:$A$5201,$I106),\"\")","v":""},{"$f":"IF($J106=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J106,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D106=\"\",\"\",IF(D106=0,\"No match\",IF(D106>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C106,'Place B tables'!$A$2:$A$5201))*(SEARCH(C106,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D106=1,INDEX('Place B tables'!$H$2:$H$5201,I106),\"\")","v":""}]
[{"$f":"IF('Facility data'!A107=\"\",\"\",'Facility data'!A107)","v":""},{"$f":"IF(OR('Facility data'!B107=\"\",'Facility data'!C107<=0.01,'Facility data'!C107>2),\"\",'Facility data'!B107)","v":""},null,{"$f":"IF(OR('Facility data'!B107=\"\",'Facility data'!C107<=0.01,'Facility data'!C107>2,C107=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C107,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C107,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I107),INDEX('Place B tables'!$A$2:$A$5201,$I107),\"\")","v":""},{"$f":"IF($J107=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J107,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D107=\"\",\"\",IF(D107=0,\"No match\",IF(D107>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C107,'Place B tables'!$A$2:$A$5201))*(SEARCH(C107,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D107=1,INDEX('Place B tables'!$H$2:$H$5201,I107),\"\")","v":""}]
[{"$f":"IF('Facility data'!A108=\"\",\"\",'Facility data'!A108)","v":""},{"$f":"IF(OR('Facility data'!B108=\"\",'Facility data'!C108<=0.01,'Facility data'!C108>2),\"\",'Facility data'!B108)","v":""},null,{"$f":"IF(OR('Facility data'!B108=\"\",'Facility data'!C108<=0.01,'Facility data'!C108>2,C108=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C108,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C108,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I108),INDEX('Place B tables'!$A$2:$A$5201,$I108),\"\")","v":""},{"$f":"IF($J108=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J108,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D108=\"\",\"\",IF(D108=0,\"No match\",IF(D108>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C108,'Place B tables'!$A$2:$A$5201))*(SEARCH(C108,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D108=1,INDEX('Place B tables'!$H$2:$H$5201,I108),\"\")","v":""}]
[{"$f":"IF('Facility data'!A109=\"\",\"\",'Facility data'!A109)","v":""},{"$f":"IF(OR('Facility data'!B109=\"\",'Facility data'!C109<=0.01,'Facility data'!C109>2),\"\",'Facility data'!B109)","v":""},null,{"$f":"IF(OR('Facility data'!B109=\"\",'Facility data'!C109<=0.01,'Facility data'!C109>2,C109=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C109,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C109,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I109),INDEX('Place B tables'!$A$2:$A$5201,$I109),\"\")","v":""},{"$f":"IF($J109=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J109,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D109=\"\",\"\",IF(D109=0,\"No match\",IF(D109>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C109,'Place B tables'!$A$2:$A$5201))*(SEARCH(C109,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D109=1,INDEX('Place B tables'!$H$2:$H$5201,I109),\"\")","v":""}]
[{"$f":"IF('Facility data'!A110=\"\",\"\",'Facility data'!A110)","v":""},{"$f":"IF(OR('Facility data'!B110=\"\",'Facility data'!C110<=0.01,'Facility data'!C110>2),\"\",'Facility data'!B110)","v":""},null,{"$f":"IF(OR('Facility data'!B110=\"\",'Facility data'!C110<=0.01,'Facility data'!C110>2,C110=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C110,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C110,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I110),INDEX('Place B tables'!$A$2:$A$5201,$I110),\"\")","v":""},{"$f":"IF($J110=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J110,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D110=\"\",\"\",IF(D110=0,\"No match\",IF(D110>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C110,'Place B tables'!$A$2:$A$5201))*(SEARCH(C110,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D110=1,INDEX('Place B tables'!$H$2:$H$5201,I110),\"\")","v":""}]
[{"$f":"IF('Facility data'!A111=\"\",\"\",'Facility data'!A111)","v":""},{"$f":"IF(OR('Facility data'!B111=\"\",'Facility data'!C111<=0.01,'Facility data'!C111>2),\"\",'Facility data'!B111)","v":""},null,{"$f":"IF(OR('Facility data'!B111=\"\",'Facility data'!C111<=0.01,'Facility data'!C111>2,C111=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C111,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C111,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I111),INDEX('Place B tables'!$A$2:$A$5201,$I111),\"\")","v":""},{"$f":"IF($J111=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J111,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D111=\"\",\"\",IF(D111=0,\"No match\",IF(D111>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C111,'Place B tables'!$A$2:$A$5201))*(SEARCH(C111,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D111=1,INDEX('Place B tables'!$H$2:$H$5201,I111),\"\")","v":""}]
[{"$f":"IF('Facility data'!A112=\"\",\"\",'Facility data'!A112)","v":""},{"$f":"IF(OR('Facility data'!B112=\"\",'Facility data'!C112<=0.01,'Facility data'!C112>2),\"\",'Facility data'!B112)","v":""},null,{"$f":"IF(OR('Facility data'!B112=\"\",'Facility data'!C112<=0.01,'Facility data'!C112>2,C112=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C112,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C112,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I112),INDEX('Place B tables'!$A$2:$A$5201,$I112),\"\")","v":""},{"$f":"IF($J112=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J112,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D112=\"\",\"\",IF(D112=0,\"No match\",IF(D112>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C112,'Place B tables'!$A$2:$A$5201))*(SEARCH(C112,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D112=1,INDEX('Place B tables'!$H$2:$H$5201,I112),\"\")","v":""}]
[{"$f":"IF('Facility data'!A113=\"\",\"\",'Facility data'!A113)","v":""},{"$f":"IF(OR('Facility data'!B113=\"\",'Facility data'!C113<=0.01,'Facility data'!C113>2),\"\",'Facility data'!B113)","v":""},null,{"$f":"IF(OR('Facility data'!B113=\"\",'Facility data'!C113<=0.01,'Facility data'!C113>2,C113=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C113,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C113,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I113),INDEX('Place B tables'!$A$2:$A$5201,$I113),\"\")","v":""},{"$f":"IF($J113=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J113,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D113=\"\",\"\",IF(D113=0,\"No match\",IF(D113>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C113,'Place B tables'!$A$2:$A$5201))*(SEARCH(C113,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D113=1,INDEX('Place B tables'!$H$2:$H$5201,I113),\"\")","v":""}]
[{"$f":"IF('Facility data'!A114=\"\",\"\",'Facility data'!A114)","v":""},{"$f":"IF(OR('Facility data'!B114=\"\",'Facility data'!C114<=0.01,'Facility data'!C114>2),\"\",'Facility data'!B114)","v":""},null,{"$f":"IF(OR('Facility data'!B114=\"\",'Facility data'!C114<=0.01,'Facility data'!C114>2,C114=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C114,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C114,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I114),INDEX('Place B tables'!$A$2:$A$5201,$I114),\"\")","v":""},{"$f":"IF($J114=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J114,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D114=\"\",\"\",IF(D114=0,\"No match\",IF(D114>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C114,'Place B tables'!$A$2:$A$5201))*(SEARCH(C114,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D114=1,INDEX('Place B tables'!$H$2:$H$5201,I114),\"\")","v":""}]
[{"$f":"IF('Facility data'!A115=\"\",\"\",'Facility data'!A115)","v":""},{"$f":"IF(OR('Facility data'!B115=\"\",'Facility data'!C115<=0.01,'Facility data'!C115>2),\"\",'Facility data'!B115)","v":""},null,{"$f":"IF(OR('Facility data'!B115=\"\",'Facility data'!C115<=0.01,'Facility data'!C115>2,C115=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C115,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C115,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I115),INDEX('Place B tables'!$A$2:$A$5201,$I115),\"\")","v":""},{"$f":"IF($J115=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J115,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D115=\"\",\"\",IF(D115=0,\"No match\",IF(D115>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C115,'Place B tables'!$A$2:$A$5201))*(SEARCH(C115,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D115=1,INDEX('Place B tables'!$H$2:$H$5201,I115),\"\")","v":""}]
[{"$f":"IF('Facility data'!A116=\"\",\"\",'Facility data'!A116)","v":""},{"$f":"IF(OR('Facility data'!B116=\"\",'Facility data'!C116<=0.01,'Facility data'!C116>2),\"\",'Facility data'!B116)","v":""},null,{"$f":"IF(OR('Facility data'!B116=\"\",'Facility data'!C116<=0.01,'Facility data'!C116>2,C116=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C116,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C116,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I116),INDEX('Place B tables'!$A$2:$A$5201,$I116),\"\")","v":""},{"$f":"IF($J116=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J116,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D116=\"\",\"\",IF(D116=0,\"No match\",IF(D116>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C116,'Place B tables'!$A$2:$A$5201))*(SEARCH(C116,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D116=1,INDEX('Place B tables'!$H$2:$H$5201,I116),\"\")","v":""}]
[{"$f":"IF('Facility data'!A117=\"\",\"\",'Facility data'!A117)","v":""},{"$f":"IF(OR('Facility data'!B117=\"\",'Facility data'!C117<=0.01,'Facility data'!C117>2),\"\",'Facility data'!B117)","v":""},null,{"$f":"IF(OR('Facility data'!B117=\"\",'Facility data'!C117<=0.01,'Facility data'!C117>2,C117=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C117,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C117,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I117),INDEX('Place B tables'!$A$2:$A$5201,$I117),\"\")","v":""},{"$f":"IF($J117=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J117,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D117=\"\",\"\",IF(D117=0,\"No match\",IF(D117>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C117,'Place B tables'!$A$2:$A$5201))*(SEARCH(C117,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D117=1,INDEX('Place B tables'!$H$2:$H$5201,I117),\"\")","v":""}]
[{"$f":"IF('Facility data'!A118=\"\",\"\",'Facility data'!A118)","v":""},{"$f":"IF(OR('Facility data'!B118=\"\",'Facility data'!C118<=0.01,'Facility data'!C118>2),\"\",'Facility data'!B118)","v":""},null,{"$f":"IF(OR('Facility data'!B118=\"\",'Facility data'!C118<=0.01,'Facility data'!C118>2,C118=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C118,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C118,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I118),INDEX('Place B tables'!$A$2:$A$5201,$I118),\"\")","v":""},{"$f":"IF($J118=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J118,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D118=\"\",\"\",IF(D118=0,\"No match\",IF(D118>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C118,'Place B tables'!$A$2:$A$5201))*(SEARCH(C118,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D118=1,INDEX('Place B tables'!$H$2:$H$5201,I118),\"\")","v":""}]
[{"$f":"IF('Facility data'!A119=\"\",\"\",'Facility data'!A119)","v":""},{"$f":"IF(OR('Facility data'!B119=\"\",'Facility data'!C119<=0.01,'Facility data'!C119>2),\"\",'Facility data'!B119)","v":""},null,{"$f":"IF(OR('Facility data'!B119=\"\",'Facility data'!C119<=0.01,'Facility data'!C119>2,C119=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C119,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C119,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I119),INDEX('Place B tables'!$A$2:$A$5201,$I119),\"\")","v":""},{"$f":"IF($J119=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J119,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D119=\"\",\"\",IF(D119=0,\"No match\",IF(D119>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C119,'Place B tables'!$A$2:$A$5201))*(SEARCH(C119,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D119=1,INDEX('Place B tables'!$H$2:$H$5201,I119),\"\")","v":""}]
[{"$f":"IF('Facility data'!A120=\"\",\"\",'Facility data'!A120)","v":""},{"$f":"IF(OR('Facility data'!B120=\"\",'Facility data'!C120<=0.01,'Facility data'!C120>2),\"\",'Facility data'!B120)","v":""},null,{"$f":"IF(OR('Facility data'!B120=\"\",'Facility data'!C120<=0.01,'Facility data'!C120>2,C120=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C120,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C120,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I120),INDEX('Place B tables'!$A$2:$A$5201,$I120),\"\")","v":""},{"$f":"IF($J120=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J120,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D120=\"\",\"\",IF(D120=0,\"No match\",IF(D120>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C120,'Place B tables'!$A$2:$A$5201))*(SEARCH(C120,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D120=1,INDEX('Place B tables'!$H$2:$H$5201,I120),\"\")","v":""}]
[{"$f":"IF('Facility data'!A121=\"\",\"\",'Facility data'!A121)","v":""},{"$f":"IF(OR('Facility data'!B121=\"\",'Facility data'!C121<=0.01,'Facility data'!C121>2),\"\",'Facility data'!B121)","v":""},null,{"$f":"IF(OR('Facility data'!B121=\"\",'Facility data'!C121<=0.01,'Facility data'!C121>2,C121=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C121,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C121,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I121),INDEX('Place B tables'!$A$2:$A$5201,$I121),\"\")","v":""},{"$f":"IF($J121=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J121,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D121=\"\",\"\",IF(D121=0,\"No match\",IF(D121>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C121,'Place B tables'!$A$2:$A$5201))*(SEARCH(C121,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D121=1,INDEX('Place B tables'!$H$2:$H$5201,I121),\"\")","v":""}]
[{"$f":"IF('Facility data'!A122=\"\",\"\",'Facility data'!A122)","v":""},{"$f":"IF(OR('Facility data'!B122=\"\",'Facility data'!C122<=0.01,'Facility data'!C122>2),\"\",'Facility data'!B122)","v":""},null,{"$f":"IF(OR('Facility data'!B122=\"\",'Facility data'!C122<=0.01,'Facility data'!C122>2,C122=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C122,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C122,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I122),INDEX('Place B tables'!$A$2:$A$5201,$I122),\"\")","v":""},{"$f":"IF($J122=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J122,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D122=\"\",\"\",IF(D122=0,\"No match\",IF(D122>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C122,'Place B tables'!$A$2:$A$5201))*(SEARCH(C122,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D122=1,INDEX('Place B tables'!$H$2:$H$5201,I122),\"\")","v":""}]
[{"$f":"IF('Facility data'!A123=\"\",\"\",'Facility data'!A123)","v":""},{"$f":"IF(OR('Facility data'!B123=\"\",'Facility data'!C123<=0.01,'Facility data'!C123>2),\"\",'Facility data'!B123)","v":""},null,{"$f":"IF(OR('Facility data'!B123=\"\",'Facility data'!C123<=0.01,'Facility data'!C123>2,C123=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C123,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C123,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I123),INDEX('Place B tables'!$A$2:$A$5201,$I123),\"\")","v":""},{"$f":"IF($J123=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J123,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D123=\"\",\"\",IF(D123=0,\"No match\",IF(D123>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C123,'Place B tables'!$A$2:$A$5201))*(SEARCH(C123,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D123=1,INDEX('Place B tables'!$H$2:$H$5201,I123),\"\")","v":""}]
[{"$f":"IF('Facility data'!A124=\"\",\"\",'Facility data'!A124)","v":""},{"$f":"IF(OR('Facility data'!B124=\"\",'Facility data'!C124<=0.01,'Facility data'!C124>2),\"\",'Facility data'!B124)","v":""},null,{"$f":"IF(OR('Facility data'!B124=\"\",'Facility data'!C124<=0.01,'Facility data'!C124>2,C124=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C124,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C124,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I124),INDEX('Place B tables'!$A$2:$A$5201,$I124),\"\")","v":""},{"$f":"IF($J124=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J124,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D124=\"\",\"\",IF(D124=0,\"No match\",IF(D124>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C124,'Place B tables'!$A$2:$A$5201))*(SEARCH(C124,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D124=1,INDEX('Place B tables'!$H$2:$H$5201,I124),\"\")","v":""}]
[{"$f":"IF('Facility data'!A125=\"\",\"\",'Facility data'!A125)","v":""},{"$f":"IF(OR('Facility data'!B125=\"\",'Facility data'!C125<=0.01,'Facility data'!C125>2),\"\",'Facility data'!B125)","v":""},null,{"$f":"IF(OR('Facility data'!B125=\"\",'Facility data'!C125<=0.01,'Facility data'!C125>2,C125=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C125,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C125,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I125),INDEX('Place B tables'!$A$2:$A$5201,$I125),\"\")","v":""},{"$f":"IF($J125=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J125,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D125=\"\",\"\",IF(D125=0,\"No match\",IF(D125>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C125,'Place B tables'!$A$2:$A$5201))*(SEARCH(C125,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D125=1,INDEX('Place B tables'!$H$2:$H$5201,I125),\"\")","v":""}]
[{"$f":"IF('Facility data'!A126=\"\",\"\",'Facility data'!A126)","v":""},{"$f":"IF(OR('Facility data'!B126=\"\",'Facility data'!C126<=0.01,'Facility data'!C126>2),\"\",'Facility data'!B126)","v":""},null,{"$f":"IF(OR('Facility data'!B126=\"\",'Facility data'!C126<=0.01,'Facility data'!C126>2,C126=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C126,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C126,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I126),INDEX('Place B tables'!$A$2:$A$5201,$I126),\"\")","v":""},{"$f":"IF($J126=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J126,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D126=\"\",\"\",IF(D126=0,\"No match\",IF(D126>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C126,'Place B tables'!$A$2:$A$5201))*(SEARCH(C126,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D126=1,INDEX('Place B tables'!$H$2:$H$5201,I126),\"\")","v":""}]
[{"$f":"IF('Facility data'!A127=\"\",\"\",'Facility data'!A127)","v":""},{"$f":"IF(OR('Facility data'!B127=\"\",'Facility data'!C127<=0.01,'Facility data'!C127>2),\"\",'Facility data'!B127)","v":""},null,{"$f":"IF(OR('Facility data'!B127=\"\",'Facility data'!C127<=0.01,'Facility data'!C127>2,C127=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C127,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C127,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I127),INDEX('Place B tables'!$A$2:$A$5201,$I127),\"\")","v":""},{"$f":"IF($J127=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J127,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D127=\"\",\"\",IF(D127=0,\"No match\",IF(D127>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C127,'Place B tables'!$A$2:$A$5201))*(SEARCH(C127,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D127=1,INDEX('Place B tables'!$H$2:$H$5201,I127),\"\")","v":""}]
[{"$f":"IF('Facility data'!A128=\"\",\"\",'Facility data'!A128)","v":""},{"$f":"IF(OR('Facility data'!B128=\"\",'Facility data'!C128<=0.01,'Facility data'!C128>2),\"\",'Facility data'!B128)","v":""},null,{"$f":"IF(OR('Facility data'!B128=\"\",'Facility data'!C128<=0.01,'Facility data'!C128>2,C128=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C128,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C128,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I128),INDEX('Place B tables'!$A$2:$A$5201,$I128),\"\")","v":""},{"$f":"IF($J128=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J128,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D128=\"\",\"\",IF(D128=0,\"No match\",IF(D128>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C128,'Place B tables'!$A$2:$A$5201))*(SEARCH(C128,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D128=1,INDEX('Place B tables'!$H$2:$H$5201,I128),\"\")","v":""}]
[{"$f":"IF('Facility data'!A129=\"\",\"\",'Facility data'!A129)","v":""},{"$f":"IF(OR('Facility data'!B129=\"\",'Facility data'!C129<=0.01,'Facility data'!C129>2),\"\",'Facility data'!B129)","v":""},null,{"$f":"IF(OR('Facility data'!B129=\"\",'Facility data'!C129<=0.01,'Facility data'!C129>2,C129=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C129,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C129,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I129),INDEX('Place B tables'!$A$2:$A$5201,$I129),\"\")","v":""},{"$f":"IF($J129=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J129,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D129=\"\",\"\",IF(D129=0,\"No match\",IF(D129>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C129,'Place B tables'!$A$2:$A$5201))*(SEARCH(C129,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D129=1,INDEX('Place B tables'!$H$2:$H$5201,I129),\"\")","v":""}]
[{"$f":"IF('Facility data'!A130=\"\",\"\",'Facility data'!A130)","v":""},{"$f":"IF(OR('Facility data'!B130=\"\",'Facility data'!C130<=0.01,'Facility data'!C130>2),\"\",'Facility data'!B130)","v":""},null,{"$f":"IF(OR('Facility data'!B130=\"\",'Facility data'!C130<=0.01,'Facility data'!C130>2,C130=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C130,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C130,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I130),INDEX('Place B tables'!$A$2:$A$5201,$I130),\"\")","v":""},{"$f":"IF($J130=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J130,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D130=\"\",\"\",IF(D130=0,\"No match\",IF(D130>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C130,'Place B tables'!$A$2:$A$5201))*(SEARCH(C130,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D130=1,INDEX('Place B tables'!$H$2:$H$5201,I130),\"\")","v":""}]
[{"$f":"IF('Facility data'!A131=\"\",\"\",'Facility data'!A131)","v":""},{"$f":"IF(OR('Facility data'!B131=\"\",'Facility data'!C131<=0.01,'Facility data'!C131>2),\"\",'Facility data'!B131)","v":""},null,{"$f":"IF(OR('Facility data'!B131=\"\",'Facility data'!C131<=0.01,'Facility data'!C131>2,C131=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C131,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C131,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I131),INDEX('Place B tables'!$A$2:$A$5201,$I131),\"\")","v":""},{"$f":"IF($J131=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J131,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D131=\"\",\"\",IF(D131=0,\"No match\",IF(D131>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C131,'Place B tables'!$A$2:$A$5201))*(SEARCH(C131,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D131=1,INDEX('Place B tables'!$H$2:$H$5201,I131),\"\")","v":""}]
[{"$f":"IF('Facility data'!A132=\"\",\"\",'Facility data'!A132)","v":""},{"$f":"IF(OR('Facility data'!B132=\"\",'Facility data'!C132<=0.01,'Facility data'!C132>2),\"\",'Facility data'!B132)","v":""},null,{"$f":"IF(OR('Facility data'!B132=\"\",'Facility data'!C132<=0.01,'Facility data'!C132>2,C132=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C132,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C132,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I132),INDEX('Place B tables'!$A$2:$A$5201,$I132),\"\")","v":""},{"$f":"IF($J132=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J132,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D132=\"\",\"\",IF(D132=0,\"No match\",IF(D132>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C132,'Place B tables'!$A$2:$A$5201))*(SEARCH(C132,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D132=1,INDEX('Place B tables'!$H$2:$H$5201,I132),\"\")","v":""}]
[{"$f":"IF('Facility data'!A133=\"\",\"\",'Facility data'!A133)","v":""},{"$f":"IF(OR('Facility data'!B133=\"\",'Facility data'!C133<=0.01,'Facility data'!C133>2),\"\",'Facility data'!B133)","v":""},null,{"$f":"IF(OR('Facility data'!B133=\"\",'Facility data'!C133<=0.01,'Facility data'!C133>2,C133=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C133,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C133,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I133),INDEX('Place B tables'!$A$2:$A$5201,$I133),\"\")","v":""},{"$f":"IF($J133=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J133,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D133=\"\",\"\",IF(D133=0,\"No match\",IF(D133>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C133,'Place B tables'!$A$2:$A$5201))*(SEARCH(C133,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D133=1,INDEX('Place B tables'!$H$2:$H$5201,I133),\"\")","v":""}]
[{"$f":"IF('Facility data'!A134=\"\",\"\",'Facility data'!A134)","v":""},{"$f":"IF(OR('Facility data'!B134=\"\",'Facility data'!C134<=0.01,'Facility data'!C134>2),\"\",'Facility data'!B134)","v":""},null,{"$f":"IF(OR('Facility data'!B134=\"\",'Facility data'!C134<=0.01,'Facility data'!C134>2,C134=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C134,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C134,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I134),INDEX('Place B tables'!$A$2:$A$5201,$I134),\"\")","v":""},{"$f":"IF($J134=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J134,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D134=\"\",\"\",IF(D134=0,\"No match\",IF(D134>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C134,'Place B tables'!$A$2:$A$5201))*(SEARCH(C134,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D134=1,INDEX('Place B tables'!$H$2:$H$5201,I134),\"\")","v":""}]
[{"$f":"IF('Facility data'!A135=\"\",\"\",'Facility data'!A135)","v":""},{"$f":"IF(OR('Facility data'!B135=\"\",'Facility data'!C135<=0.01,'Facility data'!C135>2),\"\",'Facility data'!B135)","v":""},null,{"$f":"IF(OR('Facility data'!B135=\"\",'Facility data'!C135<=0.01,'Facility data'!C135>2,C135=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C135,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C135,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I135),INDEX('Place B tables'!$A$2:$A$5201,$I135),\"\")","v":""},{"$f":"IF($J135=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J135,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D135=\"\",\"\",IF(D135=0,\"No match\",IF(D135>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C135,'Place B tables'!$A$2:$A$5201))*(SEARCH(C135,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D135=1,INDEX('Place B tables'!$H$2:$H$5201,I135),\"\")","v":""}]
[{"$f":"IF('Facility data'!A136=\"\",\"\",'Facility data'!A136)","v":""},{"$f":"IF(OR('Facility data'!B136=\"\",'Facility data'!C136<=0.01,'Facility data'!C136>2),\"\",'Facility data'!B136)","v":""},null,{"$f":"IF(OR('Facility data'!B136=\"\",'Facility data'!C136<=0.01,'Facility data'!C136>2,C136=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C136,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C136,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I136),INDEX('Place B tables'!$A$2:$A$5201,$I136),\"\")","v":""},{"$f":"IF($J136=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J136,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D136=\"\",\"\",IF(D136=0,\"No match\",IF(D136>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C136,'Place B tables'!$A$2:$A$5201))*(SEARCH(C136,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D136=1,INDEX('Place B tables'!$H$2:$H$5201,I136),\"\")","v":""}]
[{"$f":"IF('Facility data'!A137=\"\",\"\",'Facility data'!A137)","v":""},{"$f":"IF(OR('Facility data'!B137=\"\",'Facility data'!C137<=0.01,'Facility data'!C137>2),\"\",'Facility data'!B137)","v":""},null,{"$f":"IF(OR('Facility data'!B137=\"\",'Facility data'!C137<=0.01,'Facility data'!C137>2,C137=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C137,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C137,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I137),INDEX('Place B tables'!$A$2:$A$5201,$I137),\"\")","v":""},{"$f":"IF($J137=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J137,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D137=\"\",\"\",IF(D137=0,\"No match\",IF(D137>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C137,'Place B tables'!$A$2:$A$5201))*(SEARCH(C137,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D137=1,INDEX('Place B tables'!$H$2:$H$5201,I137),\"\")","v":""}]
[{"$f":"IF('Facility data'!A138=\"\",\"\",'Facility data'!A138)","v":""},{"$f":"IF(OR('Facility data'!B138=\"\",'Facility data'!C138<=0.01,'Facility data'!C138>2),\"\",'Facility data'!B138)","v":""},null,{"$f":"IF(OR('Facility data'!B138=\"\",'Facility data'!C138<=0.01,'Facility data'!C138>2,C138=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C138,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C138,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I138),INDEX('Place B tables'!$A$2:$A$5201,$I138),\"\")","v":""},{"$f":"IF($J138=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J138,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D138=\"\",\"\",IF(D138=0,\"No match\",IF(D138>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C138,'Place B tables'!$A$2:$A$5201))*(SEARCH(C138,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D138=1,INDEX('Place B tables'!$H$2:$H$5201,I138),\"\")","v":""}]
[{"$f":"IF('Facility data'!A139=\"\",\"\",'Facility data'!A139)","v":""},{"$f":"IF(OR('Facility data'!B139=\"\",'Facility data'!C139<=0.01,'Facility data'!C139>2),\"\",'Facility data'!B139)","v":""},null,{"$f":"IF(OR('Facility data'!B139=\"\",'Facility data'!C139<=0.01,'Facility data'!C139>2,C139=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C139,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C139,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I139),INDEX('Place B tables'!$A$2:$A$5201,$I139),\"\")","v":""},{"$f":"IF($J139=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J139,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D139=\"\",\"\",IF(D139=0,\"No match\",IF(D139>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C139,'Place B tables'!$A$2:$A$5201))*(SEARCH(C139,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D139=1,INDEX('Place B tables'!$H$2:$H$5201,I139),\"\")","v":""}]
[{"$f":"IF('Facility data'!A140=\"\",\"\",'Facility data'!A140)","v":""},{"$f":"IF(OR('Facility data'!B140=\"\",'Facility data'!C140<=0.01,'Facility data'!C140>2),\"\",'Facility data'!B140)","v":""},null,{"$f":"IF(OR('Facility data'!B140=\"\",'Facility data'!C140<=0.01,'Facility data'!C140>2,C140=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C140,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C140,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I140),INDEX('Place B tables'!$A$2:$A$5201,$I140),\"\")","v":""},{"$f":"IF($J140=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J140,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D140=\"\",\"\",IF(D140=0,\"No match\",IF(D140>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C140,'Place B tables'!$A$2:$A$5201))*(SEARCH(C140,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D140=1,INDEX('Place B tables'!$H$2:$H$5201,I140),\"\")","v":""}]
[{"$f":"IF('Facility data'!A141=\"\",\"\",'Facility data'!A141)","v":""},{"$f":"IF(OR('Facility data'!B141=\"\",'Facility data'!C141<=0.01,'Facility data'!C141>2),\"\",'Facility data'!B141)","v":""},null,{"$f":"IF(OR('Facility data'!B141=\"\",'Facility data'!C141<=0.01,'Facility data'!C141>2,C141=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C141,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C141,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I141),INDEX('Place B tables'!$A$2:$A$5201,$I141),\"\")","v":""},{"$f":"IF($J141=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J141,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D141=\"\",\"\",IF(D141=0,\"No match\",IF(D141>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C141,'Place B tables'!$A$2:$A$5201))*(SEARCH(C141,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D141=1,INDEX('Place B tables'!$H$2:$H$5201,I141),\"\")","v":""}]
[{"$f":"IF('Facility data'!A142=\"\",\"\",'Facility data'!A142)","v":""},{"$f":"IF(OR('Facility data'!B142=\"\",'Facility data'!C142<=0.01,'Facility data'!C142>2),\"\",'Facility data'!B142)","v":""},null,{"$f":"IF(OR('Facility data'!B142=\"\",'Facility data'!C142<=0.01,'Facility data'!C142>2,C142=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C142,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C142,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I142),INDEX('Place B tables'!$A$2:$A$5201,$I142),\"\")","v":""},{"$f":"IF($J142=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J142,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D142=\"\",\"\",IF(D142=0,\"No match\",IF(D142>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C142,'Place B tables'!$A$2:$A$5201))*(SEARCH(C142,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D142=1,INDEX('Place B tables'!$H$2:$H$5201,I142),\"\")","v":""}]
[{"$f":"IF('Facility data'!A143=\"\",\"\",'Facility data'!A143)","v":""},{"$f":"IF(OR('Facility data'!B143=\"\",'Facility data'!C143<=0.01,'Facility data'!C143>2),\"\",'Facility data'!B143)","v":""},null,{"$f":"IF(OR('Facility data'!B143=\"\",'Facility data'!C143<=0.01,'Facility data'!C143>2,C143=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C143,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C143,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I143),INDEX('Place B tables'!$A$2:$A$5201,$I143),\"\")","v":""},{"$f":"IF($J143=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J143,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D143=\"\",\"\",IF(D143=0,\"No match\",IF(D143>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C143,'Place B tables'!$A$2:$A$5201))*(SEARCH(C143,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D143=1,INDEX('Place B tables'!$H$2:$H$5201,I143),\"\")","v":""}]
[{"$f":"IF('Facility data'!A144=\"\",\"\",'Facility data'!A144)","v":""},{"$f":"IF(OR('Facility data'!B144=\"\",'Facility data'!C144<=0.01,'Facility data'!C144>2),\"\",'Facility data'!B144)","v":""},null,{"$f":"IF(OR('Facility data'!B144=\"\",'Facility data'!C144<=0.01,'Facility data'!C144>2,C144=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C144,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C144,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I144),INDEX('Place B tables'!$A$2:$A$5201,$I144),\"\")","v":""},{"$f":"IF($J144=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J144,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D144=\"\",\"\",IF(D144=0,\"No match\",IF(D144>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C144,'Place B tables'!$A$2:$A$5201))*(SEARCH(C144,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D144=1,INDEX('Place B tables'!$H$2:$H$5201,I144),\"\")","v":""}]
[{"$f":"IF('Facility data'!A145=\"\",\"\",'Facility data'!A145)","v":""},{"$f":"IF(OR('Facility data'!B145=\"\",'Facility data'!C145<=0.01,'Facility data'!C145>2),\"\",'Facility data'!B145)","v":""},null,{"$f":"IF(OR('Facility data'!B145=\"\",'Facility data'!C145<=0.01,'Facility data'!C145>2,C145=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C145,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C145,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I145),INDEX('Place B tables'!$A$2:$A$5201,$I145),\"\")","v":""},{"$f":"IF($J145=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J145,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D145=\"\",\"\",IF(D145=0,\"No match\",IF(D145>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C145,'Place B tables'!$A$2:$A$5201))*(SEARCH(C145,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D145=1,INDEX('Place B tables'!$H$2:$H$5201,I145),\"\")","v":""}]
[{"$f":"IF('Facility data'!A146=\"\",\"\",'Facility data'!A146)","v":""},{"$f":"IF(OR('Facility data'!B146=\"\",'Facility data'!C146<=0.01,'Facility data'!C146>2),\"\",'Facility data'!B146)","v":""},null,{"$f":"IF(OR('Facility data'!B146=\"\",'Facility data'!C146<=0.01,'Facility data'!C146>2,C146=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C146,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C146,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I146),INDEX('Place B tables'!$A$2:$A$5201,$I146),\"\")","v":""},{"$f":"IF($J146=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J146,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D146=\"\",\"\",IF(D146=0,\"No match\",IF(D146>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C146,'Place B tables'!$A$2:$A$5201))*(SEARCH(C146,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D146=1,INDEX('Place B tables'!$H$2:$H$5201,I146),\"\")","v":""}]
[{"$f":"IF('Facility data'!A147=\"\",\"\",'Facility data'!A147)","v":""},{"$f":"IF(OR('Facility data'!B147=\"\",'Facility data'!C147<=0.01,'Facility data'!C147>2),\"\",'Facility data'!B147)","v":""},null,{"$f":"IF(OR('Facility data'!B147=\"\",'Facility data'!C147<=0.01,'Facility data'!C147>2,C147=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C147,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C147,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I147),INDEX('Place B tables'!$A$2:$A$5201,$I147),\"\")","v":""},{"$f":"IF($J147=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J147,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D147=\"\",\"\",IF(D147=0,\"No match\",IF(D147>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C147,'Place B tables'!$A$2:$A$5201))*(SEARCH(C147,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D147=1,INDEX('Place B tables'!$H$2:$H$5201,I147),\"\")","v":""}]
[{"$f":"IF('Facility data'!A148=\"\",\"\",'Facility data'!A148)","v":""},{"$f":"IF(OR('Facility data'!B148=\"\",'Facility data'!C148<=0.01,'Facility data'!C148>2),\"\",'Facility data'!B148)","v":""},null,{"$f":"IF(OR('Facility data'!B148=\"\",'Facility data'!C148<=0.01,'Facility data'!C148>2,C148=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C148,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C148,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I148),INDEX('Place B tables'!$A$2:$A$5201,$I148),\"\")","v":""},{"$f":"IF($J148=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J148,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D148=\"\",\"\",IF(D148=0,\"No match\",IF(D148>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C148,'Place B tables'!$A$2:$A$5201))*(SEARCH(C148,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D148=1,INDEX('Place B tables'!$H$2:$H$5201,I148),\"\")","v":""}]
[{"$f":"IF('Facility data'!A149=\"\",\"\",'Facility data'!A149)","v":""},{"$f":"IF(OR('Facility data'!B149=\"\",'Facility data'!C149<=0.01,'Facility data'!C149>2),\"\",'Facility data'!B149)","v":""},null,{"$f":"IF(OR('Facility data'!B149=\"\",'Facility data'!C149<=0.01,'Facility data'!C149>2,C149=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C149,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C149,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I149),INDEX('Place B tables'!$A$2:$A$5201,$I149),\"\")","v":""},{"$f":"IF($J149=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J149,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D149=\"\",\"\",IF(D149=0,\"No match\",IF(D149>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C149,'Place B tables'!$A$2:$A$5201))*(SEARCH(C149,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D149=1,INDEX('Place B tables'!$H$2:$H$5201,I149),\"\")","v":""}]
[{"$f":"IF('Facility data'!A150=\"\",\"\",'Facility data'!A150)","v":""},{"$f":"IF(OR('Facility data'!B150=\"\",'Facility data'!C150<=0.01,'Facility data'!C150>2),\"\",'Facility data'!B150)","v":""},null,{"$f":"IF(OR('Facility data'!B150=\"\",'Facility data'!C150<=0.01,'Facility data'!C150>2,C150=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C150,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C150,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I150),INDEX('Place B tables'!$A$2:$A$5201,$I150),\"\")","v":""},{"$f":"IF($J150=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J150,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D150=\"\",\"\",IF(D150=0,\"No match\",IF(D150>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C150,'Place B tables'!$A$2:$A$5201))*(SEARCH(C150,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D150=1,INDEX('Place B tables'!$H$2:$H$5201,I150),\"\")","v":""}]
[{"$f":"IF('Facility data'!A151=\"\",\"\",'Facility data'!A151)","v":""},{"$f":"IF(OR('Facility data'!B151=\"\",'Facility data'!C151<=0.01,'Facility data'!C151>2),\"\",'Facility data'!B151)","v":""},null,{"$f":"IF(OR('Facility data'!B151=\"\",'Facility data'!C151<=0.01,'Facility data'!C151>2,C151=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C151,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C151,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I151),INDEX('Place B tables'!$A$2:$A$5201,$I151),\"\")","v":""},{"$f":"IF($J151=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J151,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D151=\"\",\"\",IF(D151=0,\"No match\",IF(D151>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C151,'Place B tables'!$A$2:$A$5201))*(SEARCH(C151,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D151=1,INDEX('Place B tables'!$H$2:$H$5201,I151),\"\")","v":""}]
[{"$f":"IF('Facility data'!A152=\"\",\"\",'Facility data'!A152)","v":""},{"$f":"IF(OR('Facility data'!B152=\"\",'Facility data'!C152<=0.01,'Facility data'!C152>2),\"\",'Facility data'!B152)","v":""},null,{"$f":"IF(OR('Facility data'!B152=\"\",'Facility data'!C152<=0.01,'Facility data'!C152>2,C152=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C152,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C152,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I152),INDEX('Place B tables'!$A$2:$A$5201,$I152),\"\")","v":""},{"$f":"IF($J152=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J152,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D152=\"\",\"\",IF(D152=0,\"No match\",IF(D152>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C152,'Place B tables'!$A$2:$A$5201))*(SEARCH(C152,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D152=1,INDEX('Place B tables'!$H$2:$H$5201,I152),\"\")","v":""}]
[{"$f":"IF('Facility data'!A153=\"\",\"\",'Facility data'!A153)","v":""},{"$f":"IF(OR('Facility data'!B153=\"\",'Facility data'!C153<=0.01,'Facility data'!C153>2),\"\",'Facility data'!B153)","v":""},null,{"$f":"IF(OR('Facility data'!B153=\"\",'Facility data'!C153<=0.01,'Facility data'!C153>2,C153=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C153,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C153,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I153),INDEX('Place B tables'!$A$2:$A$5201,$I153),\"\")","v":""},{"$f":"IF($J153=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J153,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D153=\"\",\"\",IF(D153=0,\"No match\",IF(D153>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C153,'Place B tables'!$A$2:$A$5201))*(SEARCH(C153,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D153=1,INDEX('Place B tables'!$H$2:$H$5201,I153),\"\")","v":""}]
[{"$f":"IF('Facility data'!A154=\"\",\"\",'Facility data'!A154)","v":""},{"$f":"IF(OR('Facility data'!B154=\"\",'Facility data'!C154<=0.01,'Facility data'!C154>2),\"\",'Facility data'!B154)","v":""},null,{"$f":"IF(OR('Facility data'!B154=\"\",'Facility data'!C154<=0.01,'Facility data'!C154>2,C154=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C154,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C154,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I154),INDEX('Place B tables'!$A$2:$A$5201,$I154),\"\")","v":""},{"$f":"IF($J154=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J154,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D154=\"\",\"\",IF(D154=0,\"No match\",IF(D154>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C154,'Place B tables'!$A$2:$A$5201))*(SEARCH(C154,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D154=1,INDEX('Place B tables'!$H$2:$H$5201,I154),\"\")","v":""}]
[{"$f":"IF('Facility data'!A155=\"\",\"\",'Facility data'!A155)","v":""},{"$f":"IF(OR('Facility data'!B155=\"\",'Facility data'!C155<=0.01,'Facility data'!C155>2),\"\",'Facility data'!B155)","v":""},null,{"$f":"IF(OR('Facility data'!B155=\"\",'Facility data'!C155<=0.01,'Facility data'!C155>2,C155=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C155,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C155,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I155),INDEX('Place B tables'!$A$2:$A$5201,$I155),\"\")","v":""},{"$f":"IF($J155=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J155,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D155=\"\",\"\",IF(D155=0,\"No match\",IF(D155>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C155,'Place B tables'!$A$2:$A$5201))*(SEARCH(C155,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D155=1,INDEX('Place B tables'!$H$2:$H$5201,I155),\"\")","v":""}]
[{"$f":"IF('Facility data'!A156=\"\",\"\",'Facility data'!A156)","v":""},{"$f":"IF(OR('Facility data'!B156=\"\",'Facility data'!C156<=0.01,'Facility data'!C156>2),\"\",'Facility data'!B156)","v":""},null,{"$f":"IF(OR('Facility data'!B156=\"\",'Facility data'!C156<=0.01,'Facility data'!C156>2,C156=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C156,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C156,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I156),INDEX('Place B tables'!$A$2:$A$5201,$I156),\"\")","v":""},{"$f":"IF($J156=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J156,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D156=\"\",\"\",IF(D156=0,\"No match\",IF(D156>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C156,'Place B tables'!$A$2:$A$5201))*(SEARCH(C156,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D156=1,INDEX('Place B tables'!$H$2:$H$5201,I156),\"\")","v":""}]
[{"$f":"IF('Facility data'!A157=\"\",\"\",'Facility data'!A157)","v":""},{"$f":"IF(OR('Facility data'!B157=\"\",'Facility data'!C157<=0.01,'Facility data'!C157>2),\"\",'Facility data'!B157)","v":""},null,{"$f":"IF(OR('Facility data'!B157=\"\",'Facility data'!C157<=0.01,'Facility data'!C157>2,C157=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C157,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C157,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I157),INDEX('Place B tables'!$A$2:$A$5201,$I157),\"\")","v":""},{"$f":"IF($J157=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J157,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D157=\"\",\"\",IF(D157=0,\"No match\",IF(D157>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C157,'Place B tables'!$A$2:$A$5201))*(SEARCH(C157,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D157=1,INDEX('Place B tables'!$H$2:$H$5201,I157),\"\")","v":""}]
[{"$f":"IF('Facility data'!A158=\"\",\"\",'Facility data'!A158)","v":""},{"$f":"IF(OR('Facility data'!B158=\"\",'Facility data'!C158<=0.01,'Facility data'!C158>2),\"\",'Facility data'!B158)","v":""},null,{"$f":"IF(OR('Facility data'!B158=\"\",'Facility data'!C158<=0.01,'Facility data'!C158>2,C158=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C158,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C158,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I158),INDEX('Place B tables'!$A$2:$A$5201,$I158),\"\")","v":""},{"$f":"IF($J158=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J158,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D158=\"\",\"\",IF(D158=0,\"No match\",IF(D158>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C158,'Place B tables'!$A$2:$A$5201))*(SEARCH(C158,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D158=1,INDEX('Place B tables'!$H$2:$H$5201,I158),\"\")","v":""}]
[{"$f":"IF('Facility data'!A159=\"\",\"\",'Facility data'!A159)","v":""},{"$f":"IF(OR('Facility data'!B159=\"\",'Facility data'!C159<=0.01,'Facility data'!C159>2),\"\",'Facility data'!B159)","v":""},null,{"$f":"IF(OR('Facility data'!B159=\"\",'Facility data'!C159<=0.01,'Facility data'!C159>2,C159=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C159,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C159,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I159),INDEX('Place B tables'!$A$2:$A$5201,$I159),\"\")","v":""},{"$f":"IF($J159=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J159,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D159=\"\",\"\",IF(D159=0,\"No match\",IF(D159>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C159,'Place B tables'!$A$2:$A$5201))*(SEARCH(C159,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D159=1,INDEX('Place B tables'!$H$2:$H$5201,I159),\"\")","v":""}]
[{"$f":"IF('Facility data'!A160=\"\",\"\",'Facility data'!A160)","v":""},{"$f":"IF(OR('Facility data'!B160=\"\",'Facility data'!C160<=0.01,'Facility data'!C160>2),\"\",'Facility data'!B160)","v":""},null,{"$f":"IF(OR('Facility data'!B160=\"\",'Facility data'!C160<=0.01,'Facility data'!C160>2,C160=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C160,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C160,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I160),INDEX('Place B tables'!$A$2:$A$5201,$I160),\"\")","v":""},{"$f":"IF($J160=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J160,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D160=\"\",\"\",IF(D160=0,\"No match\",IF(D160>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C160,'Place B tables'!$A$2:$A$5201))*(SEARCH(C160,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D160=1,INDEX('Place B tables'!$H$2:$H$5201,I160),\"\")","v":""}]
[{"$f":"IF('Facility data'!A161=\"\",\"\",'Facility data'!A161)","v":""},{"$f":"IF(OR('Facility data'!B161=\"\",'Facility data'!C161<=0.01,'Facility data'!C161>2),\"\",'Facility data'!B161)","v":""},null,{"$f":"IF(OR('Facility data'!B161=\"\",'Facility data'!C161<=0.01,'Facility data'!C161>2,C161=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C161,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C161,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I161),INDEX('Place B tables'!$A$2:$A$5201,$I161),\"\")","v":""},{"$f":"IF($J161=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J161,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D161=\"\",\"\",IF(D161=0,\"No match\",IF(D161>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C161,'Place B tables'!$A$2:$A$5201))*(SEARCH(C161,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D161=1,INDEX('Place B tables'!$H$2:$H$5201,I161),\"\")","v":""}]
[{"$f":"IF('Facility data'!A162=\"\",\"\",'Facility data'!A162)","v":""},{"$f":"IF(OR('Facility data'!B162=\"\",'Facility data'!C162<=0.01,'Facility data'!C162>2),\"\",'Facility data'!B162)","v":""},null,{"$f":"IF(OR('Facility data'!B162=\"\",'Facility data'!C162<=0.01,'Facility data'!C162>2,C162=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C162,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C162,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I162),INDEX('Place B tables'!$A$2:$A$5201,$I162),\"\")","v":""},{"$f":"IF($J162=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J162,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D162=\"\",\"\",IF(D162=0,\"No match\",IF(D162>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C162,'Place B tables'!$A$2:$A$5201))*(SEARCH(C162,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D162=1,INDEX('Place B tables'!$H$2:$H$5201,I162),\"\")","v":""}]
[{"$f":"IF('Facility data'!A163=\"\",\"\",'Facility data'!A163)","v":""},{"$f":"IF(OR('Facility data'!B163=\"\",'Facility data'!C163<=0.01,'Facility data'!C163>2),\"\",'Facility data'!B163)","v":""},null,{"$f":"IF(OR('Facility data'!B163=\"\",'Facility data'!C163<=0.01,'Facility data'!C163>2,C163=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C163,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C163,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I163),INDEX('Place B tables'!$A$2:$A$5201,$I163),\"\")","v":""},{"$f":"IF($J163=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J163,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D163=\"\",\"\",IF(D163=0,\"No match\",IF(D163>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C163,'Place B tables'!$A$2:$A$5201))*(SEARCH(C163,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D163=1,INDEX('Place B tables'!$H$2:$H$5201,I163),\"\")","v":""}]
[{"$f":"IF('Facility data'!A164=\"\",\"\",'Facility data'!A164)","v":""},{"$f":"IF(OR('Facility data'!B164=\"\",'Facility data'!C164<=0.01,'Facility data'!C164>2),\"\",'Facility data'!B164)","v":""},null,{"$f":"IF(OR('Facility data'!B164=\"\",'Facility data'!C164<=0.01,'Facility data'!C164>2,C164=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C164,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C164,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I164),INDEX('Place B tables'!$A$2:$A$5201,$I164),\"\")","v":""},{"$f":"IF($J164=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J164,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D164=\"\",\"\",IF(D164=0,\"No match\",IF(D164>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C164,'Place B tables'!$A$2:$A$5201))*(SEARCH(C164,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D164=1,INDEX('Place B tables'!$H$2:$H$5201,I164),\"\")","v":""}]
[{"$f":"IF('Facility data'!A165=\"\",\"\",'Facility data'!A165)","v":""},{"$f":"IF(OR('Facility data'!B165=\"\",'Facility data'!C165<=0.01,'Facility data'!C165>2),\"\",'Facility data'!B165)","v":""},null,{"$f":"IF(OR('Facility data'!B165=\"\",'Facility data'!C165<=0.01,'Facility data'!C165>2,C165=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C165,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C165,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I165),INDEX('Place B tables'!$A$2:$A$5201,$I165),\"\")","v":""},{"$f":"IF($J165=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J165,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D165=\"\",\"\",IF(D165=0,\"No match\",IF(D165>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C165,'Place B tables'!$A$2:$A$5201))*(SEARCH(C165,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D165=1,INDEX('Place B tables'!$H$2:$H$5201,I165),\"\")","v":""}]
[{"$f":"IF('Facility data'!A166=\"\",\"\",'Facility data'!A166)","v":""},{"$f":"IF(OR('Facility data'!B166=\"\",'Facility data'!C166<=0.01,'Facility data'!C166>2),\"\",'Facility data'!B166)","v":""},null,{"$f":"IF(OR('Facility data'!B166=\"\",'Facility data'!C166<=0.01,'Facility data'!C166>2,C166=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C166,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C166,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I166),INDEX('Place B tables'!$A$2:$A$5201,$I166),\"\")","v":""},{"$f":"IF($J166=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J166,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D166=\"\",\"\",IF(D166=0,\"No match\",IF(D166>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C166,'Place B tables'!$A$2:$A$5201))*(SEARCH(C166,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D166=1,INDEX('Place B tables'!$H$2:$H$5201,I166),\"\")","v":""}]
[{"$f":"IF('Facility data'!A167=\"\",\"\",'Facility data'!A167)","v":""},{"$f":"IF(OR('Facility data'!B167=\"\",'Facility data'!C167<=0.01,'Facility data'!C167>2),\"\",'Facility data'!B167)","v":""},null,{"$f":"IF(OR('Facility data'!B167=\"\",'Facility data'!C167<=0.01,'Facility data'!C167>2,C167=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C167,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C167,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I167),INDEX('Place B tables'!$A$2:$A$5201,$I167),\"\")","v":""},{"$f":"IF($J167=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J167,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D167=\"\",\"\",IF(D167=0,\"No match\",IF(D167>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C167,'Place B tables'!$A$2:$A$5201))*(SEARCH(C167,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D167=1,INDEX('Place B tables'!$H$2:$H$5201,I167),\"\")","v":""}]
[{"$f":"IF('Facility data'!A168=\"\",\"\",'Facility data'!A168)","v":""},{"$f":"IF(OR('Facility data'!B168=\"\",'Facility data'!C168<=0.01,'Facility data'!C168>2),\"\",'Facility data'!B168)","v":""},null,{"$f":"IF(OR('Facility data'!B168=\"\",'Facility data'!C168<=0.01,'Facility data'!C168>2,C168=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C168,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C168,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I168),INDEX('Place B tables'!$A$2:$A$5201,$I168),\"\")","v":""},{"$f":"IF($J168=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J168,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D168=\"\",\"\",IF(D168=0,\"No match\",IF(D168>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C168,'Place B tables'!$A$2:$A$5201))*(SEARCH(C168,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D168=1,INDEX('Place B tables'!$H$2:$H$5201,I168),\"\")","v":""}]
[{"$f":"IF('Facility data'!A169=\"\",\"\",'Facility data'!A169)","v":""},{"$f":"IF(OR('Facility data'!B169=\"\",'Facility data'!C169<=0.01,'Facility data'!C169>2),\"\",'Facility data'!B169)","v":""},null,{"$f":"IF(OR('Facility data'!B169=\"\",'Facility data'!C169<=0.01,'Facility data'!C169>2,C169=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C169,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C169,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I169),INDEX('Place B tables'!$A$2:$A$5201,$I169),\"\")","v":""},{"$f":"IF($J169=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J169,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D169=\"\",\"\",IF(D169=0,\"No match\",IF(D169>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C169,'Place B tables'!$A$2:$A$5201))*(SEARCH(C169,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D169=1,INDEX('Place B tables'!$H$2:$H$5201,I169),\"\")","v":""}]
[{"$f":"IF('Facility data'!A170=\"\",\"\",'Facility data'!A170)","v":""},{"$f":"IF(OR('Facility data'!B170=\"\",'Facility data'!C170<=0.01,'Facility data'!C170>2),\"\",'Facility data'!B170)","v":""},null,{"$f":"IF(OR('Facility data'!B170=\"\",'Facility data'!C170<=0.01,'Facility data'!C170>2,C170=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C170,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C170,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I170),INDEX('Place B tables'!$A$2:$A$5201,$I170),\"\")","v":""},{"$f":"IF($J170=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J170,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D170=\"\",\"\",IF(D170=0,\"No match\",IF(D170>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C170,'Place B tables'!$A$2:$A$5201))*(SEARCH(C170,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D170=1,INDEX('Place B tables'!$H$2:$H$5201,I170),\"\")","v":""}]
[{"$f":"IF('Facility data'!A171=\"\",\"\",'Facility data'!A171)","v":""},{"$f":"IF(OR('Facility data'!B171=\"\",'Facility data'!C171<=0.01,'Facility data'!C171>2),\"\",'Facility data'!B171)","v":""},null,{"$f":"IF(OR('Facility data'!B171=\"\",'Facility data'!C171<=0.01,'Facility data'!C171>2,C171=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C171,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C171,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I171),INDEX('Place B tables'!$A$2:$A$5201,$I171),\"\")","v":""},{"$f":"IF($J171=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J171,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D171=\"\",\"\",IF(D171=0,\"No match\",IF(D171>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C171,'Place B tables'!$A$2:$A$5201))*(SEARCH(C171,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D171=1,INDEX('Place B tables'!$H$2:$H$5201,I171),\"\")","v":""}]
[{"$f":"IF('Facility data'!A172=\"\",\"\",'Facility data'!A172)","v":""},{"$f":"IF(OR('Facility data'!B172=\"\",'Facility data'!C172<=0.01,'Facility data'!C172>2),\"\",'Facility data'!B172)","v":""},null,{"$f":"IF(OR('Facility data'!B172=\"\",'Facility data'!C172<=0.01,'Facility data'!C172>2,C172=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C172,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C172,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I172),INDEX('Place B tables'!$A$2:$A$5201,$I172),\"\")","v":""},{"$f":"IF($J172=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J172,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D172=\"\",\"\",IF(D172=0,\"No match\",IF(D172>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C172,'Place B tables'!$A$2:$A$5201))*(SEARCH(C172,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D172=1,INDEX('Place B tables'!$H$2:$H$5201,I172),\"\")","v":""}]
[{"$f":"IF('Facility data'!A173=\"\",\"\",'Facility data'!A173)","v":""},{"$f":"IF(OR('Facility data'!B173=\"\",'Facility data'!C173<=0.01,'Facility data'!C173>2),\"\",'Facility data'!B173)","v":""},null,{"$f":"IF(OR('Facility data'!B173=\"\",'Facility data'!C173<=0.01,'Facility data'!C173>2,C173=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C173,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C173,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I173),INDEX('Place B tables'!$A$2:$A$5201,$I173),\"\")","v":""},{"$f":"IF($J173=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J173,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D173=\"\",\"\",IF(D173=0,\"No match\",IF(D173>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C173,'Place B tables'!$A$2:$A$5201))*(SEARCH(C173,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D173=1,INDEX('Place B tables'!$H$2:$H$5201,I173),\"\")","v":""}]
[{"$f":"IF('Facility data'!A174=\"\",\"\",'Facility data'!A174)","v":""},{"$f":"IF(OR('Facility data'!B174=\"\",'Facility data'!C174<=0.01,'Facility data'!C174>2),\"\",'Facility data'!B174)","v":""},null,{"$f":"IF(OR('Facility data'!B174=\"\",'Facility data'!C174<=0.01,'Facility data'!C174>2,C174=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C174,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C174,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I174),INDEX('Place B tables'!$A$2:$A$5201,$I174),\"\")","v":""},{"$f":"IF($J174=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J174,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D174=\"\",\"\",IF(D174=0,\"No match\",IF(D174>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C174,'Place B tables'!$A$2:$A$5201))*(SEARCH(C174,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D174=1,INDEX('Place B tables'!$H$2:$H$5201,I174),\"\")","v":""}]
[{"$f":"IF('Facility data'!A175=\"\",\"\",'Facility data'!A175)","v":""},{"$f":"IF(OR('Facility data'!B175=\"\",'Facility data'!C175<=0.01,'Facility data'!C175>2),\"\",'Facility data'!B175)","v":""},null,{"$f":"IF(OR('Facility data'!B175=\"\",'Facility data'!C175<=0.01,'Facility data'!C175>2,C175=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C175,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C175,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I175),INDEX('Place B tables'!$A$2:$A$5201,$I175),\"\")","v":""},{"$f":"IF($J175=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J175,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D175=\"\",\"\",IF(D175=0,\"No match\",IF(D175>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C175,'Place B tables'!$A$2:$A$5201))*(SEARCH(C175,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D175=1,INDEX('Place B tables'!$H$2:$H$5201,I175),\"\")","v":""}]
[{"$f":"IF('Facility data'!A176=\"\",\"\",'Facility data'!A176)","v":""},{"$f":"IF(OR('Facility data'!B176=\"\",'Facility data'!C176<=0.01,'Facility data'!C176>2),\"\",'Facility data'!B176)","v":""},null,{"$f":"IF(OR('Facility data'!B176=\"\",'Facility data'!C176<=0.01,'Facility data'!C176>2,C176=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C176,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C176,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I176),INDEX('Place B tables'!$A$2:$A$5201,$I176),\"\")","v":""},{"$f":"IF($J176=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J176,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D176=\"\",\"\",IF(D176=0,\"No match\",IF(D176>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C176,'Place B tables'!$A$2:$A$5201))*(SEARCH(C176,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D176=1,INDEX('Place B tables'!$H$2:$H$5201,I176),\"\")","v":""}]
[{"$f":"IF('Facility data'!A177=\"\",\"\",'Facility data'!A177)","v":""},{"$f":"IF(OR('Facility data'!B177=\"\",'Facility data'!C177<=0.01,'Facility data'!C177>2),\"\",'Facility data'!B177)","v":""},null,{"$f":"IF(OR('Facility data'!B177=\"\",'Facility data'!C177<=0.01,'Facility data'!C177>2,C177=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C177,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C177,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I177),INDEX('Place B tables'!$A$2:$A$5201,$I177),\"\")","v":""},{"$f":"IF($J177=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J177,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D177=\"\",\"\",IF(D177=0,\"No match\",IF(D177>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C177,'Place B tables'!$A$2:$A$5201))*(SEARCH(C177,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D177=1,INDEX('Place B tables'!$H$2:$H$5201,I177),\"\")","v":""}]
[{"$f":"IF('Facility data'!A178=\"\",\"\",'Facility data'!A178)","v":""},{"$f":"IF(OR('Facility data'!B178=\"\",'Facility data'!C178<=0.01,'Facility data'!C178>2),\"\",'Facility data'!B178)","v":""},null,{"$f":"IF(OR('Facility data'!B178=\"\",'Facility data'!C178<=0.01,'Facility data'!C178>2,C178=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C178,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C178,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I178),INDEX('Place B tables'!$A$2:$A$5201,$I178),\"\")","v":""},{"$f":"IF($J178=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J178,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D178=\"\",\"\",IF(D178=0,\"No match\",IF(D178>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C178,'Place B tables'!$A$2:$A$5201))*(SEARCH(C178,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D178=1,INDEX('Place B tables'!$H$2:$H$5201,I178),\"\")","v":""}]
[{"$f":"IF('Facility data'!A179=\"\",\"\",'Facility data'!A179)","v":""},{"$f":"IF(OR('Facility data'!B179=\"\",'Facility data'!C179<=0.01,'Facility data'!C179>2),\"\",'Facility data'!B179)","v":""},null,{"$f":"IF(OR('Facility data'!B179=\"\",'Facility data'!C179<=0.01,'Facility data'!C179>2,C179=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C179,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C179,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I179),INDEX('Place B tables'!$A$2:$A$5201,$I179),\"\")","v":""},{"$f":"IF($J179=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J179,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D179=\"\",\"\",IF(D179=0,\"No match\",IF(D179>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C179,'Place B tables'!$A$2:$A$5201))*(SEARCH(C179,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D179=1,INDEX('Place B tables'!$H$2:$H$5201,I179),\"\")","v":""}]
[{"$f":"IF('Facility data'!A180=\"\",\"\",'Facility data'!A180)","v":""},{"$f":"IF(OR('Facility data'!B180=\"\",'Facility data'!C180<=0.01,'Facility data'!C180>2),\"\",'Facility data'!B180)","v":""},null,{"$f":"IF(OR('Facility data'!B180=\"\",'Facility data'!C180<=0.01,'Facility data'!C180>2,C180=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C180,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C180,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I180),INDEX('Place B tables'!$A$2:$A$5201,$I180),\"\")","v":""},{"$f":"IF($J180=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J180,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D180=\"\",\"\",IF(D180=0,\"No match\",IF(D180>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C180,'Place B tables'!$A$2:$A$5201))*(SEARCH(C180,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D180=1,INDEX('Place B tables'!$H$2:$H$5201,I180),\"\")","v":""}]
[{"$f":"IF('Facility data'!A181=\"\",\"\",'Facility data'!A181)","v":""},{"$f":"IF(OR('Facility data'!B181=\"\",'Facility data'!C181<=0.01,'Facility data'!C181>2),\"\",'Facility data'!B181)","v":""},null,{"$f":"IF(OR('Facility data'!B181=\"\",'Facility data'!C181<=0.01,'Facility data'!C181>2,C181=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C181,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C181,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I181),INDEX('Place B tables'!$A$2:$A$5201,$I181),\"\")","v":""},{"$f":"IF($J181=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J181,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D181=\"\",\"\",IF(D181=0,\"No match\",IF(D181>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C181,'Place B tables'!$A$2:$A$5201))*(SEARCH(C181,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D181=1,INDEX('Place B tables'!$H$2:$H$5201,I181),\"\")","v":""}]
[{"$f":"IF('Facility data'!A182=\"\",\"\",'Facility data'!A182)","v":""},{"$f":"IF(OR('Facility data'!B182=\"\",'Facility data'!C182<=0.01,'Facility data'!C182>2),\"\",'Facility data'!B182)","v":""},null,{"$f":"IF(OR('Facility data'!B182=\"\",'Facility data'!C182<=0.01,'Facility data'!C182>2,C182=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C182,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C182,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I182),INDEX('Place B tables'!$A$2:$A$5201,$I182),\"\")","v":""},{"$f":"IF($J182=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J182,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D182=\"\",\"\",IF(D182=0,\"No match\",IF(D182>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C182,'Place B tables'!$A$2:$A$5201))*(SEARCH(C182,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D182=1,INDEX('Place B tables'!$H$2:$H$5201,I182),\"\")","v":""}]
[{"$f":"IF('Facility data'!A183=\"\",\"\",'Facility data'!A183)","v":""},{"$f":"IF(OR('Facility data'!B183=\"\",'Facility data'!C183<=0.01,'Facility data'!C183>2),\"\",'Facility data'!B183)","v":""},null,{"$f":"IF(OR('Facility data'!B183=\"\",'Facility data'!C183<=0.01,'Facility data'!C183>2,C183=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C183,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C183,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I183),INDEX('Place B tables'!$A$2:$A$5201,$I183),\"\")","v":""},{"$f":"IF($J183=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J183,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D183=\"\",\"\",IF(D183=0,\"No match\",IF(D183>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C183,'Place B tables'!$A$2:$A$5201))*(SEARCH(C183,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D183=1,INDEX('Place B tables'!$H$2:$H$5201,I183),\"\")","v":""}]
[{"$f":"IF('Facility data'!A184=\"\",\"\",'Facility data'!A184)","v":""},{"$f":"IF(OR('Facility data'!B184=\"\",'Facility data'!C184<=0.01,'Facility data'!C184>2),\"\",'Facility data'!B184)","v":""},null,{"$f":"IF(OR('Facility data'!B184=\"\",'Facility data'!C184<=0.01,'Facility data'!C184>2,C184=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C184,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C184,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I184),INDEX('Place B tables'!$A$2:$A$5201,$I184),\"\")","v":""},{"$f":"IF($J184=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J184,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D184=\"\",\"\",IF(D184=0,\"No match\",IF(D184>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C184,'Place B tables'!$A$2:$A$5201))*(SEARCH(C184,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D184=1,INDEX('Place B tables'!$H$2:$H$5201,I184),\"\")","v":""}]
[{"$f":"IF('Facility data'!A185=\"\",\"\",'Facility data'!A185)","v":""},{"$f":"IF(OR('Facility data'!B185=\"\",'Facility data'!C185<=0.01,'Facility data'!C185>2),\"\",'Facility data'!B185)","v":""},null,{"$f":"IF(OR('Facility data'!B185=\"\",'Facility data'!C185<=0.01,'Facility data'!C185>2,C185=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C185,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C185,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I185),INDEX('Place B tables'!$A$2:$A$5201,$I185),\"\")","v":""},{"$f":"IF($J185=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J185,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D185=\"\",\"\",IF(D185=0,\"No match\",IF(D185>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C185,'Place B tables'!$A$2:$A$5201))*(SEARCH(C185,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D185=1,INDEX('Place B tables'!$H$2:$H$5201,I185),\"\")","v":""}]
[{"$f":"IF('Facility data'!A186=\"\",\"\",'Facility data'!A186)","v":""},{"$f":"IF(OR('Facility data'!B186=\"\",'Facility data'!C186<=0.01,'Facility data'!C186>2),\"\",'Facility data'!B186)","v":""},null,{"$f":"IF(OR('Facility data'!B186=\"\",'Facility data'!C186<=0.01,'Facility data'!C186>2,C186=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C186,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C186,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I186),INDEX('Place B tables'!$A$2:$A$5201,$I186),\"\")","v":""},{"$f":"IF($J186=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J186,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D186=\"\",\"\",IF(D186=0,\"No match\",IF(D186>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C186,'Place B tables'!$A$2:$A$5201))*(SEARCH(C186,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D186=1,INDEX('Place B tables'!$H$2:$H$5201,I186),\"\")","v":""}]
[{"$f":"IF('Facility data'!A187=\"\",\"\",'Facility data'!A187)","v":""},{"$f":"IF(OR('Facility data'!B187=\"\",'Facility data'!C187<=0.01,'Facility data'!C187>2),\"\",'Facility data'!B187)","v":""},null,{"$f":"IF(OR('Facility data'!B187=\"\",'Facility data'!C187<=0.01,'Facility data'!C187>2,C187=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C187,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C187,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I187),INDEX('Place B tables'!$A$2:$A$5201,$I187),\"\")","v":""},{"$f":"IF($J187=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J187,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D187=\"\",\"\",IF(D187=0,\"No match\",IF(D187>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C187,'Place B tables'!$A$2:$A$5201))*(SEARCH(C187,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D187=1,INDEX('Place B tables'!$H$2:$H$5201,I187),\"\")","v":""}]
[{"$f":"IF('Facility data'!A188=\"\",\"\",'Facility data'!A188)","v":""},{"$f":"IF(OR('Facility data'!B188=\"\",'Facility data'!C188<=0.01,'Facility data'!C188>2),\"\",'Facility data'!B188)","v":""},null,{"$f":"IF(OR('Facility data'!B188=\"\",'Facility data'!C188<=0.01,'Facility data'!C188>2,C188=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C188,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C188,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I188),INDEX('Place B tables'!$A$2:$A$5201,$I188),\"\")","v":""},{"$f":"IF($J188=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J188,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D188=\"\",\"\",IF(D188=0,\"No match\",IF(D188>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C188,'Place B tables'!$A$2:$A$5201))*(SEARCH(C188,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D188=1,INDEX('Place B tables'!$H$2:$H$5201,I188),\"\")","v":""}]
[{"$f":"IF('Facility data'!A189=\"\",\"\",'Facility data'!A189)","v":""},{"$f":"IF(OR('Facility data'!B189=\"\",'Facility data'!C189<=0.01,'Facility data'!C189>2),\"\",'Facility data'!B189)","v":""},null,{"$f":"IF(OR('Facility data'!B189=\"\",'Facility data'!C189<=0.01,'Facility data'!C189>2,C189=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C189,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C189,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I189),INDEX('Place B tables'!$A$2:$A$5201,$I189),\"\")","v":""},{"$f":"IF($J189=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J189,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D189=\"\",\"\",IF(D189=0,\"No match\",IF(D189>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C189,'Place B tables'!$A$2:$A$5201))*(SEARCH(C189,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D189=1,INDEX('Place B tables'!$H$2:$H$5201,I189),\"\")","v":""}]
[{"$f":"IF('Facility data'!A190=\"\",\"\",'Facility data'!A190)","v":""},{"$f":"IF(OR('Facility data'!B190=\"\",'Facility data'!C190<=0.01,'Facility data'!C190>2),\"\",'Facility data'!B190)","v":""},null,{"$f":"IF(OR('Facility data'!B190=\"\",'Facility data'!C190<=0.01,'Facility data'!C190>2,C190=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C190,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C190,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I190),INDEX('Place B tables'!$A$2:$A$5201,$I190),\"\")","v":""},{"$f":"IF($J190=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J190,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D190=\"\",\"\",IF(D190=0,\"No match\",IF(D190>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C190,'Place B tables'!$A$2:$A$5201))*(SEARCH(C190,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D190=1,INDEX('Place B tables'!$H$2:$H$5201,I190),\"\")","v":""}]
[{"$f":"IF('Facility data'!A191=\"\",\"\",'Facility data'!A191)","v":""},{"$f":"IF(OR('Facility data'!B191=\"\",'Facility data'!C191<=0.01,'Facility data'!C191>2),\"\",'Facility data'!B191)","v":""},null,{"$f":"IF(OR('Facility data'!B191=\"\",'Facility data'!C191<=0.01,'Facility data'!C191>2,C191=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C191,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C191,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I191),INDEX('Place B tables'!$A$2:$A$5201,$I191),\"\")","v":""},{"$f":"IF($J191=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J191,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D191=\"\",\"\",IF(D191=0,\"No match\",IF(D191>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C191,'Place B tables'!$A$2:$A$5201))*(SEARCH(C191,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D191=1,INDEX('Place B tables'!$H$2:$H$5201,I191),\"\")","v":""}]
[{"$f":"IF('Facility data'!A192=\"\",\"\",'Facility data'!A192)","v":""},{"$f":"IF(OR('Facility data'!B192=\"\",'Facility data'!C192<=0.01,'Facility data'!C192>2),\"\",'Facility data'!B192)","v":""},null,{"$f":"IF(OR('Facility data'!B192=\"\",'Facility data'!C192<=0.01,'Facility data'!C192>2,C192=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C192,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C192,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I192),INDEX('Place B tables'!$A$2:$A$5201,$I192),\"\")","v":""},{"$f":"IF($J192=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J192,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D192=\"\",\"\",IF(D192=0,\"No match\",IF(D192>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C192,'Place B tables'!$A$2:$A$5201))*(SEARCH(C192,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D192=1,INDEX('Place B tables'!$H$2:$H$5201,I192),\"\")","v":""}]
[{"$f":"IF('Facility data'!A193=\"\",\"\",'Facility data'!A193)","v":""},{"$f":"IF(OR('Facility data'!B193=\"\",'Facility data'!C193<=0.01,'Facility data'!C193>2),\"\",'Facility data'!B193)","v":""},null,{"$f":"IF(OR('Facility data'!B193=\"\",'Facility data'!C193<=0.01,'Facility data'!C193>2,C193=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C193,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C193,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I193),INDEX('Place B tables'!$A$2:$A$5201,$I193),\"\")","v":""},{"$f":"IF($J193=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J193,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D193=\"\",\"\",IF(D193=0,\"No match\",IF(D193>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C193,'Place B tables'!$A$2:$A$5201))*(SEARCH(C193,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D193=1,INDEX('Place B tables'!$H$2:$H$5201,I193),\"\")","v":""}]
[{"$f":"IF('Facility data'!A194=\"\",\"\",'Facility data'!A194)","v":""},{"$f":"IF(OR('Facility data'!B194=\"\",'Facility data'!C194<=0.01,'Facility data'!C194>2),\"\",'Facility data'!B194)","v":""},null,{"$f":"IF(OR('Facility data'!B194=\"\",'Facility data'!C194<=0.01,'Facility data'!C194>2,C194=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C194,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C194,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I194),INDEX('Place B tables'!$A$2:$A$5201,$I194),\"\")","v":""},{"$f":"IF($J194=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J194,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D194=\"\",\"\",IF(D194=0,\"No match\",IF(D194>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C194,'Place B tables'!$A$2:$A$5201))*(SEARCH(C194,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D194=1,INDEX('Place B tables'!$H$2:$H$5201,I194),\"\")","v":""}]
[{"$f":"IF('Facility data'!A195=\"\",\"\",'Facility data'!A195)","v":""},{"$f":"IF(OR('Facility data'!B195=\"\",'Facility data'!C195<=0.01,'Facility data'!C195>2),\"\",'Facility data'!B195)","v":""},null,{"$f":"IF(OR('Facility data'!B195=\"\",'Facility data'!C195<=0.01,'Facility data'!C195>2,C195=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C195,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C195,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I195),INDEX('Place B tables'!$A$2:$A$5201,$I195),\"\")","v":""},{"$f":"IF($J195=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J195,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D195=\"\",\"\",IF(D195=0,\"No match\",IF(D195>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C195,'Place B tables'!$A$2:$A$5201))*(SEARCH(C195,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D195=1,INDEX('Place B tables'!$H$2:$H$5201,I195),\"\")","v":""}]
[{"$f":"IF('Facility data'!A196=\"\",\"\",'Facility data'!A196)","v":""},{"$f":"IF(OR('Facility data'!B196=\"\",'Facility data'!C196<=0.01,'Facility data'!C196>2),\"\",'Facility data'!B196)","v":""},null,{"$f":"IF(OR('Facility data'!B196=\"\",'Facility data'!C196<=0.01,'Facility data'!C196>2,C196=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C196,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C196,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I196),INDEX('Place B tables'!$A$2:$A$5201,$I196),\"\")","v":""},{"$f":"IF($J196=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J196,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D196=\"\",\"\",IF(D196=0,\"No match\",IF(D196>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C196,'Place B tables'!$A$2:$A$5201))*(SEARCH(C196,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D196=1,INDEX('Place B tables'!$H$2:$H$5201,I196),\"\")","v":""}]
[{"$f":"IF('Facility data'!A197=\"\",\"\",'Facility data'!A197)","v":""},{"$f":"IF(OR('Facility data'!B197=\"\",'Facility data'!C197<=0.01,'Facility data'!C197>2),\"\",'Facility data'!B197)","v":""},null,{"$f":"IF(OR('Facility data'!B197=\"\",'Facility data'!C197<=0.01,'Facility data'!C197>2,C197=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C197,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C197,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I197),INDEX('Place B tables'!$A$2:$A$5201,$I197),\"\")","v":""},{"$f":"IF($J197=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J197,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D197=\"\",\"\",IF(D197=0,\"No match\",IF(D197>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C197,'Place B tables'!$A$2:$A$5201))*(SEARCH(C197,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D197=1,INDEX('Place B tables'!$H$2:$H$5201,I197),\"\")","v":""}]
[{"$f":"IF('Facility data'!A198=\"\",\"\",'Facility data'!A198)","v":""},{"$f":"IF(OR('Facility data'!B198=\"\",'Facility data'!C198<=0.01,'Facility data'!C198>2),\"\",'Facility data'!B198)","v":""},null,{"$f":"IF(OR('Facility data'!B198=\"\",'Facility data'!C198<=0.01,'Facility data'!C198>2,C198=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C198,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C198,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I198),INDEX('Place B tables'!$A$2:$A$5201,$I198),\"\")","v":""},{"$f":"IF($J198=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J198,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D198=\"\",\"\",IF(D198=0,\"No match\",IF(D198>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C198,'Place B tables'!$A$2:$A$5201))*(SEARCH(C198,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D198=1,INDEX('Place B tables'!$H$2:$H$5201,I198),\"\")","v":""}]
[{"$f":"IF('Facility data'!A199=\"\",\"\",'Facility data'!A199)","v":""},{"$f":"IF(OR('Facility data'!B199=\"\",'Facility data'!C199<=0.01,'Facility data'!C199>2),\"\",'Facility data'!B199)","v":""},null,{"$f":"IF(OR('Facility data'!B199=\"\",'Facility data'!C199<=0.01,'Facility data'!C199>2,C199=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C199,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C199,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I199),INDEX('Place B tables'!$A$2:$A$5201,$I199),\"\")","v":""},{"$f":"IF($J199=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J199,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D199=\"\",\"\",IF(D199=0,\"No match\",IF(D199>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C199,'Place B tables'!$A$2:$A$5201))*(SEARCH(C199,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D199=1,INDEX('Place B tables'!$H$2:$H$5201,I199),\"\")","v":""}]
[{"$f":"IF('Facility data'!A200=\"\",\"\",'Facility data'!A200)","v":""},{"$f":"IF(OR('Facility data'!B200=\"\",'Facility data'!C200<=0.01,'Facility data'!C200>2),\"\",'Facility data'!B200)","v":""},null,{"$f":"IF(OR('Facility data'!B200=\"\",'Facility data'!C200<=0.01,'Facility data'!C200>2,C200=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C200,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C200,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I200),INDEX('Place B tables'!$A$2:$A$5201,$I200),\"\")","v":""},{"$f":"IF($J200=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J200,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D200=\"\",\"\",IF(D200=0,\"No match\",IF(D200>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C200,'Place B tables'!$A$2:$A$5201))*(SEARCH(C200,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D200=1,INDEX('Place B tables'!$H$2:$H$5201,I200),\"\")","v":""}]
[{"$f":"IF('Facility data'!A201=\"\",\"\",'Facility data'!A201)","v":""},{"$f":"IF(OR('Facility data'!B201=\"\",'Facility data'!C201<=0.01,'Facility data'!C201>2),\"\",'Facility data'!B201)","v":""},null,{"$f":"IF(OR('Facility data'!B201=\"\",'Facility data'!C201<=0.01,'Facility data'!C201>2,C201=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C201,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C201,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I201),INDEX('Place B tables'!$A$2:$A$5201,$I201),\"\")","v":""},{"$f":"IF($J201=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J201,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D201=\"\",\"\",IF(D201=0,\"No match\",IF(D201>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C201,'Place B tables'!$A$2:$A$5201))*(SEARCH(C201,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D201=1,INDEX('Place B tables'!$H$2:$H$5201,I201),\"\")","v":""}]
[{"$f":"IF('Facility data'!A202=\"\",\"\",'Facility data'!A202)","v":""},{"$f":"IF(OR('Facility data'!B202=\"\",'Facility data'!C202<=0.01,'Facility data'!C202>2),\"\",'Facility data'!B202)","v":""},null,{"$f":"IF(OR('Facility data'!B202=\"\",'Facility data'!C202<=0.01,'Facility data'!C202>2,C202=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C202,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C202,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I202),INDEX('Place B tables'!$A$2:$A$5201,$I202),\"\")","v":""},{"$f":"IF($J202=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J202,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D202=\"\",\"\",IF(D202=0,\"No match\",IF(D202>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C202,'Place B tables'!$A$2:$A$5201))*(SEARCH(C202,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D202=1,INDEX('Place B tables'!$H$2:$H$5201,I202),\"\")","v":""}]
[{"$f":"IF('Facility data'!A203=\"\",\"\",'Facility data'!A203)","v":""},{"$f":"IF(OR('Facility data'!B203=\"\",'Facility data'!C203<=0.01,'Facility data'!C203>2),\"\",'Facility data'!B203)","v":""},null,{"$f":"IF(OR('Facility data'!B203=\"\",'Facility data'!C203<=0.01,'Facility data'!C203>2,C203=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C203,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C203,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I203),INDEX('Place B tables'!$A$2:$A$5201,$I203),\"\")","v":""},{"$f":"IF($J203=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J203,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D203=\"\",\"\",IF(D203=0,\"No match\",IF(D203>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C203,'Place B tables'!$A$2:$A$5201))*(SEARCH(C203,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D203=1,INDEX('Place B tables'!$H$2:$H$5201,I203),\"\")","v":""}]
[{"$f":"IF('Facility data'!A204=\"\",\"\",'Facility data'!A204)","v":""},{"$f":"IF(OR('Facility data'!B204=\"\",'Facility data'!C204<=0.01,'Facility data'!C204>2),\"\",'Facility data'!B204)","v":""},null,{"$f":"IF(OR('Facility data'!B204=\"\",'Facility data'!C204<=0.01,'Facility data'!C204>2,C204=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C204,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C204,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I204),INDEX('Place B tables'!$A$2:$A$5201,$I204),\"\")","v":""},{"$f":"IF($J204=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J204,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D204=\"\",\"\",IF(D204=0,\"No match\",IF(D204>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C204,'Place B tables'!$A$2:$A$5201))*(SEARCH(C204,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D204=1,INDEX('Place B tables'!$H$2:$H$5201,I204),\"\")","v":""}]
[{"$f":"IF('Facility data'!A205=\"\",\"\",'Facility data'!A205)","v":""},{"$f":"IF(OR('Facility data'!B205=\"\",'Facility data'!C205<=0.01,'Facility data'!C205>2),\"\",'Facility data'!B205)","v":""},null,{"$f":"IF(OR('Facility data'!B205=\"\",'Facility data'!C205<=0.01,'Facility data'!C205>2,C205=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C205,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C205,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I205),INDEX('Place B tables'!$A$2:$A$5201,$I205),\"\")","v":""},{"$f":"IF($J205=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J205,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D205=\"\",\"\",IF(D205=0,\"No match\",IF(D205>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C205,'Place B tables'!$A$2:$A$5201))*(SEARCH(C205,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D205=1,INDEX('Place B tables'!$H$2:$H$5201,I205),\"\")","v":""}]
[{"$f":"IF('Facility data'!A206=\"\",\"\",'Facility data'!A206)","v":""},{"$f":"IF(OR('Facility data'!B206=\"\",'Facility data'!C206<=0.01,'Facility data'!C206>2),\"\",'Facility data'!B206)","v":""},null,{"$f":"IF(OR('Facility data'!B206=\"\",'Facility data'!C206<=0.01,'Facility data'!C206>2,C206=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C206,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C206,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I206),INDEX('Place B tables'!$A$2:$A$5201,$I206),\"\")","v":""},{"$f":"IF($J206=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J206,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D206=\"\",\"\",IF(D206=0,\"No match\",IF(D206>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C206,'Place B tables'!$A$2:$A$5201))*(SEARCH(C206,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D206=1,INDEX('Place B tables'!$H$2:$H$5201,I206),\"\")","v":""}]
[{"$f":"IF('Facility data'!A207=\"\",\"\",'Facility data'!A207)","v":""},{"$f":"IF(OR('Facility data'!B207=\"\",'Facility data'!C207<=0.01,'Facility data'!C207>2),\"\",'Facility data'!B207)","v":""},null,{"$f":"IF(OR('Facility data'!B207=\"\",'Facility data'!C207<=0.01,'Facility data'!C207>2,C207=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C207,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C207,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I207),INDEX('Place B tables'!$A$2:$A$5201,$I207),\"\")","v":""},{"$f":"IF($J207=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J207,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D207=\"\",\"\",IF(D207=0,\"No match\",IF(D207>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C207,'Place B tables'!$A$2:$A$5201))*(SEARCH(C207,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D207=1,INDEX('Place B tables'!$H$2:$H$5201,I207),\"\")","v":""}]
[{"$f":"IF('Facility data'!A208=\"\",\"\",'Facility data'!A208)","v":""},{"$f":"IF(OR('Facility data'!B208=\"\",'Facility data'!C208<=0.01,'Facility data'!C208>2),\"\",'Facility data'!B208)","v":""},null,{"$f":"IF(OR('Facility data'!B208=\"\",'Facility data'!C208<=0.01,'Facility data'!C208>2,C208=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C208,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C208,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I208),INDEX('Place B tables'!$A$2:$A$5201,$I208),\"\")","v":""},{"$f":"IF($J208=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J208,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D208=\"\",\"\",IF(D208=0,\"No match\",IF(D208>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C208,'Place B tables'!$A$2:$A$5201))*(SEARCH(C208,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D208=1,INDEX('Place B tables'!$H$2:$H$5201,I208),\"\")","v":""}]
[{"$f":"IF('Facility data'!A209=\"\",\"\",'Facility data'!A209)","v":""},{"$f":"IF(OR('Facility data'!B209=\"\",'Facility data'!C209<=0.01,'Facility data'!C209>2),\"\",'Facility data'!B209)","v":""},null,{"$f":"IF(OR('Facility data'!B209=\"\",'Facility data'!C209<=0.01,'Facility data'!C209>2,C209=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C209,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C209,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I209),INDEX('Place B tables'!$A$2:$A$5201,$I209),\"\")","v":""},{"$f":"IF($J209=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J209,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D209=\"\",\"\",IF(D209=0,\"No match\",IF(D209>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C209,'Place B tables'!$A$2:$A$5201))*(SEARCH(C209,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D209=1,INDEX('Place B tables'!$H$2:$H$5201,I209),\"\")","v":""}]
[{"$f":"IF('Facility data'!A210=\"\",\"\",'Facility data'!A210)","v":""},{"$f":"IF(OR('Facility data'!B210=\"\",'Facility data'!C210<=0.01,'Facility data'!C210>2),\"\",'Facility data'!B210)","v":""},null,{"$f":"IF(OR('Facility data'!B210=\"\",'Facility data'!C210<=0.01,'Facility data'!C210>2,C210=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C210,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C210,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I210),INDEX('Place B tables'!$A$2:$A$5201,$I210),\"\")","v":""},{"$f":"IF($J210=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J210,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D210=\"\",\"\",IF(D210=0,\"No match\",IF(D210>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C210,'Place B tables'!$A$2:$A$5201))*(SEARCH(C210,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D210=1,INDEX('Place B tables'!$H$2:$H$5201,I210),\"\")","v":""}]
[{"$f":"IF('Facility data'!A211=\"\",\"\",'Facility data'!A211)","v":""},{"$f":"IF(OR('Facility data'!B211=\"\",'Facility data'!C211<=0.01,'Facility data'!C211>2),\"\",'Facility data'!B211)","v":""},null,{"$f":"IF(OR('Facility data'!B211=\"\",'Facility data'!C211<=0.01,'Facility data'!C211>2,C211=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C211,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C211,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I211),INDEX('Place B tables'!$A$2:$A$5201,$I211),\"\")","v":""},{"$f":"IF($J211=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J211,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D211=\"\",\"\",IF(D211=0,\"No match\",IF(D211>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C211,'Place B tables'!$A$2:$A$5201))*(SEARCH(C211,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D211=1,INDEX('Place B tables'!$H$2:$H$5201,I211),\"\")","v":""}]
[{"$f":"IF('Facility data'!A212=\"\",\"\",'Facility data'!A212)","v":""},{"$f":"IF(OR('Facility data'!B212=\"\",'Facility data'!C212<=0.01,'Facility data'!C212>2),\"\",'Facility data'!B212)","v":""},null,{"$f":"IF(OR('Facility data'!B212=\"\",'Facility data'!C212<=0.01,'Facility data'!C212>2,C212=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C212,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C212,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I212),INDEX('Place B tables'!$A$2:$A$5201,$I212),\"\")","v":""},{"$f":"IF($J212=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J212,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D212=\"\",\"\",IF(D212=0,\"No match\",IF(D212>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C212,'Place B tables'!$A$2:$A$5201))*(SEARCH(C212,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D212=1,INDEX('Place B tables'!$H$2:$H$5201,I212),\"\")","v":""}]
[{"$f":"IF('Facility data'!A213=\"\",\"\",'Facility data'!A213)","v":""},{"$f":"IF(OR('Facility data'!B213=\"\",'Facility data'!C213<=0.01,'Facility data'!C213>2),\"\",'Facility data'!B213)","v":""},null,{"$f":"IF(OR('Facility data'!B213=\"\",'Facility data'!C213<=0.01,'Facility data'!C213>2,C213=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C213,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C213,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I213),INDEX('Place B tables'!$A$2:$A$5201,$I213),\"\")","v":""},{"$f":"IF($J213=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J213,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D213=\"\",\"\",IF(D213=0,\"No match\",IF(D213>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C213,'Place B tables'!$A$2:$A$5201))*(SEARCH(C213,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D213=1,INDEX('Place B tables'!$H$2:$H$5201,I213),\"\")","v":""}]
[{"$f":"IF('Facility data'!A214=\"\",\"\",'Facility data'!A214)","v":""},{"$f":"IF(OR('Facility data'!B214=\"\",'Facility data'!C214<=0.01,'Facility data'!C214>2),\"\",'Facility data'!B214)","v":""},null,{"$f":"IF(OR('Facility data'!B214=\"\",'Facility data'!C214<=0.01,'Facility data'!C214>2,C214=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C214,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C214,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I214),INDEX('Place B tables'!$A$2:$A$5201,$I214),\"\")","v":""},{"$f":"IF($J214=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J214,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D214=\"\",\"\",IF(D214=0,\"No match\",IF(D214>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C214,'Place B tables'!$A$2:$A$5201))*(SEARCH(C214,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D214=1,INDEX('Place B tables'!$H$2:$H$5201,I214),\"\")","v":""}]
[{"$f":"IF('Facility data'!A215=\"\",\"\",'Facility data'!A215)","v":""},{"$f":"IF(OR('Facility data'!B215=\"\",'Facility data'!C215<=0.01,'Facility data'!C215>2),\"\",'Facility data'!B215)","v":""},null,{"$f":"IF(OR('Facility data'!B215=\"\",'Facility data'!C215<=0.01,'Facility data'!C215>2,C215=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C215,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C215,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I215),INDEX('Place B tables'!$A$2:$A$5201,$I215),\"\")","v":""},{"$f":"IF($J215=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J215,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D215=\"\",\"\",IF(D215=0,\"No match\",IF(D215>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C215,'Place B tables'!$A$2:$A$5201))*(SEARCH(C215,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D215=1,INDEX('Place B tables'!$H$2:$H$5201,I215),\"\")","v":""}]
[{"$f":"IF('Facility data'!A216=\"\",\"\",'Facility data'!A216)","v":""},{"$f":"IF(OR('Facility data'!B216=\"\",'Facility data'!C216<=0.01,'Facility data'!C216>2),\"\",'Facility data'!B216)","v":""},null,{"$f":"IF(OR('Facility data'!B216=\"\",'Facility data'!C216<=0.01,'Facility data'!C216>2,C216=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C216,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C216,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I216),INDEX('Place B tables'!$A$2:$A$5201,$I216),\"\")","v":""},{"$f":"IF($J216=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J216,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D216=\"\",\"\",IF(D216=0,\"No match\",IF(D216>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C216,'Place B tables'!$A$2:$A$5201))*(SEARCH(C216,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D216=1,INDEX('Place B tables'!$H$2:$H$5201,I216),\"\")","v":""}]
[{"$f":"IF('Facility data'!A217=\"\",\"\",'Facility data'!A217)","v":""},{"$f":"IF(OR('Facility data'!B217=\"\",'Facility data'!C217<=0.01,'Facility data'!C217>2),\"\",'Facility data'!B217)","v":""},null,{"$f":"IF(OR('Facility data'!B217=\"\",'Facility data'!C217<=0.01,'Facility data'!C217>2,C217=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C217,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C217,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I217),INDEX('Place B tables'!$A$2:$A$5201,$I217),\"\")","v":""},{"$f":"IF($J217=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J217,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D217=\"\",\"\",IF(D217=0,\"No match\",IF(D217>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C217,'Place B tables'!$A$2:$A$5201))*(SEARCH(C217,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D217=1,INDEX('Place B tables'!$H$2:$H$5201,I217),\"\")","v":""}]
[{"$f":"IF('Facility data'!A218=\"\",\"\",'Facility data'!A218)","v":""},{"$f":"IF(OR('Facility data'!B218=\"\",'Facility data'!C218<=0.01,'Facility data'!C218>2),\"\",'Facility data'!B218)","v":""},null,{"$f":"IF(OR('Facility data'!B218=\"\",'Facility data'!C218<=0.01,'Facility data'!C218>2,C218=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C218,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C218,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I218),INDEX('Place B tables'!$A$2:$A$5201,$I218),\"\")","v":""},{"$f":"IF($J218=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J218,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D218=\"\",\"\",IF(D218=0,\"No match\",IF(D218>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C218,'Place B tables'!$A$2:$A$5201))*(SEARCH(C218,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D218=1,INDEX('Place B tables'!$H$2:$H$5201,I218),\"\")","v":""}]
[{"$f":"IF('Facility data'!A219=\"\",\"\",'Facility data'!A219)","v":""},{"$f":"IF(OR('Facility data'!B219=\"\",'Facility data'!C219<=0.01,'Facility data'!C219>2),\"\",'Facility data'!B219)","v":""},null,{"$f":"IF(OR('Facility data'!B219=\"\",'Facility data'!C219<=0.01,'Facility data'!C219>2,C219=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C219,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C219,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I219),INDEX('Place B tables'!$A$2:$A$5201,$I219),\"\")","v":""},{"$f":"IF($J219=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J219,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D219=\"\",\"\",IF(D219=0,\"No match\",IF(D219>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C219,'Place B tables'!$A$2:$A$5201))*(SEARCH(C219,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D219=1,INDEX('Place B tables'!$H$2:$H$5201,I219),\"\")","v":""}]
[{"$f":"IF('Facility data'!A220=\"\",\"\",'Facility data'!A220)","v":""},{"$f":"IF(OR('Facility data'!B220=\"\",'Facility data'!C220<=0.01,'Facility data'!C220>2),\"\",'Facility data'!B220)","v":""},null,{"$f":"IF(OR('Facility data'!B220=\"\",'Facility data'!C220<=0.01,'Facility data'!C220>2,C220=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C220,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C220,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I220),INDEX('Place B tables'!$A$2:$A$5201,$I220),\"\")","v":""},{"$f":"IF($J220=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J220,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D220=\"\",\"\",IF(D220=0,\"No match\",IF(D220>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C220,'Place B tables'!$A$2:$A$5201))*(SEARCH(C220,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D220=1,INDEX('Place B tables'!$H$2:$H$5201,I220),\"\")","v":""}]
[{"$f":"IF('Facility data'!A221=\"\",\"\",'Facility data'!A221)","v":""},{"$f":"IF(OR('Facility data'!B221=\"\",'Facility data'!C221<=0.01,'Facility data'!C221>2),\"\",'Facility data'!B221)","v":""},null,{"$f":"IF(OR('Facility data'!B221=\"\",'Facility data'!C221<=0.01,'Facility data'!C221>2,C221=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C221,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C221,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I221),INDEX('Place B tables'!$A$2:$A$5201,$I221),\"\")","v":""},{"$f":"IF($J221=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J221,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D221=\"\",\"\",IF(D221=0,\"No match\",IF(D221>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C221,'Place B tables'!$A$2:$A$5201))*(SEARCH(C221,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D221=1,INDEX('Place B tables'!$H$2:$H$5201,I221),\"\")","v":""}]
[{"$f":"IF('Facility data'!A222=\"\",\"\",'Facility data'!A222)","v":""},{"$f":"IF(OR('Facility data'!B222=\"\",'Facility data'!C222<=0.01,'Facility data'!C222>2),\"\",'Facility data'!B222)","v":""},null,{"$f":"IF(OR('Facility data'!B222=\"\",'Facility data'!C222<=0.01,'Facility data'!C222>2,C222=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C222,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C222,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I222),INDEX('Place B tables'!$A$2:$A$5201,$I222),\"\")","v":""},{"$f":"IF($J222=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J222,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D222=\"\",\"\",IF(D222=0,\"No match\",IF(D222>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C222,'Place B tables'!$A$2:$A$5201))*(SEARCH(C222,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D222=1,INDEX('Place B tables'!$H$2:$H$5201,I222),\"\")","v":""}]
[{"$f":"IF('Facility data'!A223=\"\",\"\",'Facility data'!A223)","v":""},{"$f":"IF(OR('Facility data'!B223=\"\",'Facility data'!C223<=0.01,'Facility data'!C223>2),\"\",'Facility data'!B223)","v":""},null,{"$f":"IF(OR('Facility data'!B223=\"\",'Facility data'!C223<=0.01,'Facility data'!C223>2,C223=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C223,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C223,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I223),INDEX('Place B tables'!$A$2:$A$5201,$I223),\"\")","v":""},{"$f":"IF($J223=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J223,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D223=\"\",\"\",IF(D223=0,\"No match\",IF(D223>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C223,'Place B tables'!$A$2:$A$5201))*(SEARCH(C223,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D223=1,INDEX('Place B tables'!$H$2:$H$5201,I223),\"\")","v":""}]
[{"$f":"IF('Facility data'!A224=\"\",\"\",'Facility data'!A224)","v":""},{"$f":"IF(OR('Facility data'!B224=\"\",'Facility data'!C224<=0.01,'Facility data'!C224>2),\"\",'Facility data'!B224)","v":""},null,{"$f":"IF(OR('Facility data'!B224=\"\",'Facility data'!C224<=0.01,'Facility data'!C224>2,C224=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C224,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C224,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I224),INDEX('Place B tables'!$A$2:$A$5201,$I224),\"\")","v":""},{"$f":"IF($J224=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J224,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D224=\"\",\"\",IF(D224=0,\"No match\",IF(D224>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C224,'Place B tables'!$A$2:$A$5201))*(SEARCH(C224,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D224=1,INDEX('Place B tables'!$H$2:$H$5201,I224),\"\")","v":""}]
[{"$f":"IF('Facility data'!A225=\"\",\"\",'Facility data'!A225)","v":""},{"$f":"IF(OR('Facility data'!B225=\"\",'Facility data'!C225<=0.01,'Facility data'!C225>2),\"\",'Facility data'!B225)","v":""},null,{"$f":"IF(OR('Facility data'!B225=\"\",'Facility data'!C225<=0.01,'Facility data'!C225>2,C225=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C225,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C225,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I225),INDEX('Place B tables'!$A$2:$A$5201,$I225),\"\")","v":""},{"$f":"IF($J225=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J225,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D225=\"\",\"\",IF(D225=0,\"No match\",IF(D225>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C225,'Place B tables'!$A$2:$A$5201))*(SEARCH(C225,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D225=1,INDEX('Place B tables'!$H$2:$H$5201,I225),\"\")","v":""}]
[{"$f":"IF('Facility data'!A226=\"\",\"\",'Facility data'!A226)","v":""},{"$f":"IF(OR('Facility data'!B226=\"\",'Facility data'!C226<=0.01,'Facility data'!C226>2),\"\",'Facility data'!B226)","v":""},null,{"$f":"IF(OR('Facility data'!B226=\"\",'Facility data'!C226<=0.01,'Facility data'!C226>2,C226=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C226,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C226,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I226),INDEX('Place B tables'!$A$2:$A$5201,$I226),\"\")","v":""},{"$f":"IF($J226=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J226,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D226=\"\",\"\",IF(D226=0,\"No match\",IF(D226>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C226,'Place B tables'!$A$2:$A$5201))*(SEARCH(C226,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D226=1,INDEX('Place B tables'!$H$2:$H$5201,I226),\"\")","v":""}]
[{"$f":"IF('Facility data'!A227=\"\",\"\",'Facility data'!A227)","v":""},{"$f":"IF(OR('Facility data'!B227=\"\",'Facility data'!C227<=0.01,'Facility data'!C227>2),\"\",'Facility data'!B227)","v":""},null,{"$f":"IF(OR('Facility data'!B227=\"\",'Facility data'!C227<=0.01,'Facility data'!C227>2,C227=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C227,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C227,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I227),INDEX('Place B tables'!$A$2:$A$5201,$I227),\"\")","v":""},{"$f":"IF($J227=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J227,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D227=\"\",\"\",IF(D227=0,\"No match\",IF(D227>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C227,'Place B tables'!$A$2:$A$5201))*(SEARCH(C227,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D227=1,INDEX('Place B tables'!$H$2:$H$5201,I227),\"\")","v":""}]
[{"$f":"IF('Facility data'!A228=\"\",\"\",'Facility data'!A228)","v":""},{"$f":"IF(OR('Facility data'!B228=\"\",'Facility data'!C228<=0.01,'Facility data'!C228>2),\"\",'Facility data'!B228)","v":""},null,{"$f":"IF(OR('Facility data'!B228=\"\",'Facility data'!C228<=0.01,'Facility data'!C228>2,C228=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C228,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C228,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I228),INDEX('Place B tables'!$A$2:$A$5201,$I228),\"\")","v":""},{"$f":"IF($J228=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J228,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D228=\"\",\"\",IF(D228=0,\"No match\",IF(D228>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C228,'Place B tables'!$A$2:$A$5201))*(SEARCH(C228,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D228=1,INDEX('Place B tables'!$H$2:$H$5201,I228),\"\")","v":""}]
[{"$f":"IF('Facility data'!A229=\"\",\"\",'Facility data'!A229)","v":""},{"$f":"IF(OR('Facility data'!B229=\"\",'Facility data'!C229<=0.01,'Facility data'!C229>2),\"\",'Facility data'!B229)","v":""},null,{"$f":"IF(OR('Facility data'!B229=\"\",'Facility data'!C229<=0.01,'Facility data'!C229>2,C229=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C229,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C229,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I229),INDEX('Place B tables'!$A$2:$A$5201,$I229),\"\")","v":""},{"$f":"IF($J229=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J229,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D229=\"\",\"\",IF(D229=0,\"No match\",IF(D229>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C229,'Place B tables'!$A$2:$A$5201))*(SEARCH(C229,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D229=1,INDEX('Place B tables'!$H$2:$H$5201,I229),\"\")","v":""}]
[{"$f":"IF('Facility data'!A230=\"\",\"\",'Facility data'!A230)","v":""},{"$f":"IF(OR('Facility data'!B230=\"\",'Facility data'!C230<=0.01,'Facility data'!C230>2),\"\",'Facility data'!B230)","v":""},null,{"$f":"IF(OR('Facility data'!B230=\"\",'Facility data'!C230<=0.01,'Facility data'!C230>2,C230=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C230,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C230,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I230),INDEX('Place B tables'!$A$2:$A$5201,$I230),\"\")","v":""},{"$f":"IF($J230=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J230,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D230=\"\",\"\",IF(D230=0,\"No match\",IF(D230>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C230,'Place B tables'!$A$2:$A$5201))*(SEARCH(C230,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D230=1,INDEX('Place B tables'!$H$2:$H$5201,I230),\"\")","v":""}]
[{"$f":"IF('Facility data'!A231=\"\",\"\",'Facility data'!A231)","v":""},{"$f":"IF(OR('Facility data'!B231=\"\",'Facility data'!C231<=0.01,'Facility data'!C231>2),\"\",'Facility data'!B231)","v":""},null,{"$f":"IF(OR('Facility data'!B231=\"\",'Facility data'!C231<=0.01,'Facility data'!C231>2,C231=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C231,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C231,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I231),INDEX('Place B tables'!$A$2:$A$5201,$I231),\"\")","v":""},{"$f":"IF($J231=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J231,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D231=\"\",\"\",IF(D231=0,\"No match\",IF(D231>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C231,'Place B tables'!$A$2:$A$5201))*(SEARCH(C231,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D231=1,INDEX('Place B tables'!$H$2:$H$5201,I231),\"\")","v":""}]
[{"$f":"IF('Facility data'!A232=\"\",\"\",'Facility data'!A232)","v":""},{"$f":"IF(OR('Facility data'!B232=\"\",'Facility data'!C232<=0.01,'Facility data'!C232>2),\"\",'Facility data'!B232)","v":""},null,{"$f":"IF(OR('Facility data'!B232=\"\",'Facility data'!C232<=0.01,'Facility data'!C232>2,C232=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C232,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C232,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I232),INDEX('Place B tables'!$A$2:$A$5201,$I232),\"\")","v":""},{"$f":"IF($J232=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J232,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D232=\"\",\"\",IF(D232=0,\"No match\",IF(D232>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C232,'Place B tables'!$A$2:$A$5201))*(SEARCH(C232,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D232=1,INDEX('Place B tables'!$H$2:$H$5201,I232),\"\")","v":""}]
[{"$f":"IF('Facility data'!A233=\"\",\"\",'Facility data'!A233)","v":""},{"$f":"IF(OR('Facility data'!B233=\"\",'Facility data'!C233<=0.01,'Facility data'!C233>2),\"\",'Facility data'!B233)","v":""},null,{"$f":"IF(OR('Facility data'!B233=\"\",'Facility data'!C233<=0.01,'Facility data'!C233>2,C233=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C233,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C233,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I233),INDEX('Place B tables'!$A$2:$A$5201,$I233),\"\")","v":""},{"$f":"IF($J233=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J233,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D233=\"\",\"\",IF(D233=0,\"No match\",IF(D233>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C233,'Place B tables'!$A$2:$A$5201))*(SEARCH(C233,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D233=1,INDEX('Place B tables'!$H$2:$H$5201,I233),\"\")","v":""}]
[{"$f":"IF('Facility data'!A234=\"\",\"\",'Facility data'!A234)","v":""},{"$f":"IF(OR('Facility data'!B234=\"\",'Facility data'!C234<=0.01,'Facility data'!C234>2),\"\",'Facility data'!B234)","v":""},null,{"$f":"IF(OR('Facility data'!B234=\"\",'Facility data'!C234<=0.01,'Facility data'!C234>2,C234=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C234,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C234,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I234),INDEX('Place B tables'!$A$2:$A$5201,$I234),\"\")","v":""},{"$f":"IF($J234=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J234,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D234=\"\",\"\",IF(D234=0,\"No match\",IF(D234>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C234,'Place B tables'!$A$2:$A$5201))*(SEARCH(C234,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D234=1,INDEX('Place B tables'!$H$2:$H$5201,I234),\"\")","v":""}]
[{"$f":"IF('Facility data'!A235=\"\",\"\",'Facility data'!A235)","v":""},{"$f":"IF(OR('Facility data'!B235=\"\",'Facility data'!C235<=0.01,'Facility data'!C235>2),\"\",'Facility data'!B235)","v":""},null,{"$f":"IF(OR('Facility data'!B235=\"\",'Facility data'!C235<=0.01,'Facility data'!C235>2,C235=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C235,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C235,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I235),INDEX('Place B tables'!$A$2:$A$5201,$I235),\"\")","v":""},{"$f":"IF($J235=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J235,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D235=\"\",\"\",IF(D235=0,\"No match\",IF(D235>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C235,'Place B tables'!$A$2:$A$5201))*(SEARCH(C235,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D235=1,INDEX('Place B tables'!$H$2:$H$5201,I235),\"\")","v":""}]
[{"$f":"IF('Facility data'!A236=\"\",\"\",'Facility data'!A236)","v":""},{"$f":"IF(OR('Facility data'!B236=\"\",'Facility data'!C236<=0.01,'Facility data'!C236>2),\"\",'Facility data'!B236)","v":""},null,{"$f":"IF(OR('Facility data'!B236=\"\",'Facility data'!C236<=0.01,'Facility data'!C236>2,C236=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C236,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C236,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I236),INDEX('Place B tables'!$A$2:$A$5201,$I236),\"\")","v":""},{"$f":"IF($J236=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J236,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D236=\"\",\"\",IF(D236=0,\"No match\",IF(D236>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C236,'Place B tables'!$A$2:$A$5201))*(SEARCH(C236,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D236=1,INDEX('Place B tables'!$H$2:$H$5201,I236),\"\")","v":""}]
[{"$f":"IF('Facility data'!A237=\"\",\"\",'Facility data'!A237)","v":""},{"$f":"IF(OR('Facility data'!B237=\"\",'Facility data'!C237<=0.01,'Facility data'!C237>2),\"\",'Facility data'!B237)","v":""},null,{"$f":"IF(OR('Facility data'!B237=\"\",'Facility data'!C237<=0.01,'Facility data'!C237>2,C237=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C237,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C237,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I237),INDEX('Place B tables'!$A$2:$A$5201,$I237),\"\")","v":""},{"$f":"IF($J237=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J237,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D237=\"\",\"\",IF(D237=0,\"No match\",IF(D237>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C237,'Place B tables'!$A$2:$A$5201))*(SEARCH(C237,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D237=1,INDEX('Place B tables'!$H$2:$H$5201,I237),\"\")","v":""}]
[{"$f":"IF('Facility data'!A238=\"\",\"\",'Facility data'!A238)","v":""},{"$f":"IF(OR('Facility data'!B238=\"\",'Facility data'!C238<=0.01,'Facility data'!C238>2),\"\",'Facility data'!B238)","v":""},null,{"$f":"IF(OR('Facility data'!B238=\"\",'Facility data'!C238<=0.01,'Facility data'!C238>2,C238=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C238,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C238,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I238),INDEX('Place B tables'!$A$2:$A$5201,$I238),\"\")","v":""},{"$f":"IF($J238=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J238,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D238=\"\",\"\",IF(D238=0,\"No match\",IF(D238>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C238,'Place B tables'!$A$2:$A$5201))*(SEARCH(C238,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D238=1,INDEX('Place B tables'!$H$2:$H$5201,I238),\"\")","v":""}]
[{"$f":"IF('Facility data'!A239=\"\",\"\",'Facility data'!A239)","v":""},{"$f":"IF(OR('Facility data'!B239=\"\",'Facility data'!C239<=0.01,'Facility data'!C239>2),\"\",'Facility data'!B239)","v":""},null,{"$f":"IF(OR('Facility data'!B239=\"\",'Facility data'!C239<=0.01,'Facility data'!C239>2,C239=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C239,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C239,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I239),INDEX('Place B tables'!$A$2:$A$5201,$I239),\"\")","v":""},{"$f":"IF($J239=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J239,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D239=\"\",\"\",IF(D239=0,\"No match\",IF(D239>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C239,'Place B tables'!$A$2:$A$5201))*(SEARCH(C239,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D239=1,INDEX('Place B tables'!$H$2:$H$5201,I239),\"\")","v":""}]
[{"$f":"IF('Facility data'!A240=\"\",\"\",'Facility data'!A240)","v":""},{"$f":"IF(OR('Facility data'!B240=\"\",'Facility data'!C240<=0.01,'Facility data'!C240>2),\"\",'Facility data'!B240)","v":""},null,{"$f":"IF(OR('Facility data'!B240=\"\",'Facility data'!C240<=0.01,'Facility data'!C240>2,C240=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C240,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C240,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I240),INDEX('Place B tables'!$A$2:$A$5201,$I240),\"\")","v":""},{"$f":"IF($J240=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J240,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D240=\"\",\"\",IF(D240=0,\"No match\",IF(D240>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C240,'Place B tables'!$A$2:$A$5201))*(SEARCH(C240,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D240=1,INDEX('Place B tables'!$H$2:$H$5201,I240),\"\")","v":""}]
[{"$f":"IF('Facility data'!A241=\"\",\"\",'Facility data'!A241)","v":""},{"$f":"IF(OR('Facility data'!B241=\"\",'Facility data'!C241<=0.01,'Facility data'!C241>2),\"\",'Facility data'!B241)","v":""},null,{"$f":"IF(OR('Facility data'!B241=\"\",'Facility data'!C241<=0.01,'Facility data'!C241>2,C241=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C241,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C241,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I241),INDEX('Place B tables'!$A$2:$A$5201,$I241),\"\")","v":""},{"$f":"IF($J241=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J241,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D241=\"\",\"\",IF(D241=0,\"No match\",IF(D241>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C241,'Place B tables'!$A$2:$A$5201))*(SEARCH(C241,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D241=1,INDEX('Place B tables'!$H$2:$H$5201,I241),\"\")","v":""}]
[{"$f":"IF('Facility data'!A242=\"\",\"\",'Facility data'!A242)","v":""},{"$f":"IF(OR('Facility data'!B242=\"\",'Facility data'!C242<=0.01,'Facility data'!C242>2),\"\",'Facility data'!B242)","v":""},null,{"$f":"IF(OR('Facility data'!B242=\"\",'Facility data'!C242<=0.01,'Facility data'!C242>2,C242=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C242,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C242,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I242),INDEX('Place B tables'!$A$2:$A$5201,$I242),\"\")","v":""},{"$f":"IF($J242=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J242,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D242=\"\",\"\",IF(D242=0,\"No match\",IF(D242>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C242,'Place B tables'!$A$2:$A$5201))*(SEARCH(C242,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D242=1,INDEX('Place B tables'!$H$2:$H$5201,I242),\"\")","v":""}]
[{"$f":"IF('Facility data'!A243=\"\",\"\",'Facility data'!A243)","v":""},{"$f":"IF(OR('Facility data'!B243=\"\",'Facility data'!C243<=0.01,'Facility data'!C243>2),\"\",'Facility data'!B243)","v":""},null,{"$f":"IF(OR('Facility data'!B243=\"\",'Facility data'!C243<=0.01,'Facility data'!C243>2,C243=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C243,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C243,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I243),INDEX('Place B tables'!$A$2:$A$5201,$I243),\"\")","v":""},{"$f":"IF($J243=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J243,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D243=\"\",\"\",IF(D243=0,\"No match\",IF(D243>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C243,'Place B tables'!$A$2:$A$5201))*(SEARCH(C243,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D243=1,INDEX('Place B tables'!$H$2:$H$5201,I243),\"\")","v":""}]
[{"$f":"IF('Facility data'!A244=\"\",\"\",'Facility data'!A244)","v":""},{"$f":"IF(OR('Facility data'!B244=\"\",'Facility data'!C244<=0.01,'Facility data'!C244>2),\"\",'Facility data'!B244)","v":""},null,{"$f":"IF(OR('Facility data'!B244=\"\",'Facility data'!C244<=0.01,'Facility data'!C244>2,C244=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C244,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C244,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I244),INDEX('Place B tables'!$A$2:$A$5201,$I244),\"\")","v":""},{"$f":"IF($J244=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J244,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D244=\"\",\"\",IF(D244=0,\"No match\",IF(D244>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C244,'Place B tables'!$A$2:$A$5201))*(SEARCH(C244,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D244=1,INDEX('Place B tables'!$H$2:$H$5201,I244),\"\")","v":""}]
[{"$f":"IF('Facility data'!A245=\"\",\"\",'Facility data'!A245)","v":""},{"$f":"IF(OR('Facility data'!B245=\"\",'Facility data'!C245<=0.01,'Facility data'!C245>2),\"\",'Facility data'!B245)","v":""},null,{"$f":"IF(OR('Facility data'!B245=\"\",'Facility data'!C245<=0.01,'Facility data'!C245>2,C245=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C245,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C245,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I245),INDEX('Place B tables'!$A$2:$A$5201,$I245),\"\")","v":""},{"$f":"IF($J245=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J245,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D245=\"\",\"\",IF(D245=0,\"No match\",IF(D245>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C245,'Place B tables'!$A$2:$A$5201))*(SEARCH(C245,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D245=1,INDEX('Place B tables'!$H$2:$H$5201,I245),\"\")","v":""}]
[{"$f":"IF('Facility data'!A246=\"\",\"\",'Facility data'!A246)","v":""},{"$f":"IF(OR('Facility data'!B246=\"\",'Facility data'!C246<=0.01,'Facility data'!C246>2),\"\",'Facility data'!B246)","v":""},null,{"$f":"IF(OR('Facility data'!B246=\"\",'Facility data'!C246<=0.01,'Facility data'!C246>2,C246=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C246,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C246,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I246),INDEX('Place B tables'!$A$2:$A$5201,$I246),\"\")","v":""},{"$f":"IF($J246=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J246,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D246=\"\",\"\",IF(D246=0,\"No match\",IF(D246>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C246,'Place B tables'!$A$2:$A$5201))*(SEARCH(C246,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D246=1,INDEX('Place B tables'!$H$2:$H$5201,I246),\"\")","v":""}]
[{"$f":"IF('Facility data'!A247=\"\",\"\",'Facility data'!A247)","v":""},{"$f":"IF(OR('Facility data'!B247=\"\",'Facility data'!C247<=0.01,'Facility data'!C247>2),\"\",'Facility data'!B247)","v":""},null,{"$f":"IF(OR('Facility data'!B247=\"\",'Facility data'!C247<=0.01,'Facility data'!C247>2,C247=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C247,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C247,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I247),INDEX('Place B tables'!$A$2:$A$5201,$I247),\"\")","v":""},{"$f":"IF($J247=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J247,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D247=\"\",\"\",IF(D247=0,\"No match\",IF(D247>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C247,'Place B tables'!$A$2:$A$5201))*(SEARCH(C247,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D247=1,INDEX('Place B tables'!$H$2:$H$5201,I247),\"\")","v":""}]
[{"$f":"IF('Facility data'!A248=\"\",\"\",'Facility data'!A248)","v":""},{"$f":"IF(OR('Facility data'!B248=\"\",'Facility data'!C248<=0.01,'Facility data'!C248>2),\"\",'Facility data'!B248)","v":""},null,{"$f":"IF(OR('Facility data'!B248=\"\",'Facility data'!C248<=0.01,'Facility data'!C248>2,C248=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C248,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C248,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I248),INDEX('Place B tables'!$A$2:$A$5201,$I248),\"\")","v":""},{"$f":"IF($J248=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J248,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D248=\"\",\"\",IF(D248=0,\"No match\",IF(D248>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C248,'Place B tables'!$A$2:$A$5201))*(SEARCH(C248,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D248=1,INDEX('Place B tables'!$H$2:$H$5201,I248),\"\")","v":""}]
[{"$f":"IF('Facility data'!A249=\"\",\"\",'Facility data'!A249)","v":""},{"$f":"IF(OR('Facility data'!B249=\"\",'Facility data'!C249<=0.01,'Facility data'!C249>2),\"\",'Facility data'!B249)","v":""},null,{"$f":"IF(OR('Facility data'!B249=\"\",'Facility data'!C249<=0.01,'Facility data'!C249>2,C249=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C249,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C249,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I249),INDEX('Place B tables'!$A$2:$A$5201,$I249),\"\")","v":""},{"$f":"IF($J249=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J249,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D249=\"\",\"\",IF(D249=0,\"No match\",IF(D249>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C249,'Place B tables'!$A$2:$A$5201))*(SEARCH(C249,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D249=1,INDEX('Place B tables'!$H$2:$H$5201,I249),\"\")","v":""}]
[{"$f":"IF('Facility data'!A250=\"\",\"\",'Facility data'!A250)","v":""},{"$f":"IF(OR('Facility data'!B250=\"\",'Facility data'!C250<=0.01,'Facility data'!C250>2),\"\",'Facility data'!B250)","v":""},null,{"$f":"IF(OR('Facility data'!B250=\"\",'Facility data'!C250<=0.01,'Facility data'!C250>2,C250=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C250,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C250,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I250),INDEX('Place B tables'!$A$2:$A$5201,$I250),\"\")","v":""},{"$f":"IF($J250=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J250,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D250=\"\",\"\",IF(D250=0,\"No match\",IF(D250>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C250,'Place B tables'!$A$2:$A$5201))*(SEARCH(C250,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D250=1,INDEX('Place B tables'!$H$2:$H$5201,I250),\"\")","v":""}]
[{"$f":"IF('Facility data'!A251=\"\",\"\",'Facility data'!A251)","v":""},{"$f":"IF(OR('Facility data'!B251=\"\",'Facility data'!C251<=0.01,'Facility data'!C251>2),\"\",'Facility data'!B251)","v":""},null,{"$f":"IF(OR('Facility data'!B251=\"\",'Facility data'!C251<=0.01,'Facility data'!C251>2,C251=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C251,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C251,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I251),INDEX('Place B tables'!$A$2:$A$5201,$I251),\"\")","v":""},{"$f":"IF($J251=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J251,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D251=\"\",\"\",IF(D251=0,\"No match\",IF(D251>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C251,'Place B tables'!$A$2:$A$5201))*(SEARCH(C251,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D251=1,INDEX('Place B tables'!$H$2:$H$5201,I251),\"\")","v":""}]
[{"$f":"IF('Facility data'!A252=\"\",\"\",'Facility data'!A252)","v":""},{"$f":"IF(OR('Facility data'!B252=\"\",'Facility data'!C252<=0.01,'Facility data'!C252>2),\"\",'Facility data'!B252)","v":""},null,{"$f":"IF(OR('Facility data'!B252=\"\",'Facility data'!C252<=0.01,'Facility data'!C252>2,C252=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C252,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C252,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I252),INDEX('Place B tables'!$A$2:$A$5201,$I252),\"\")","v":""},{"$f":"IF($J252=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J252,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D252=\"\",\"\",IF(D252=0,\"No match\",IF(D252>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C252,'Place B tables'!$A$2:$A$5201))*(SEARCH(C252,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D252=1,INDEX('Place B tables'!$H$2:$H$5201,I252),\"\")","v":""}]
[{"$f":"IF('Facility data'!A253=\"\",\"\",'Facility data'!A253)","v":""},{"$f":"IF(OR('Facility data'!B253=\"\",'Facility data'!C253<=0.01,'Facility data'!C253>2),\"\",'Facility data'!B253)","v":""},null,{"$f":"IF(OR('Facility data'!B253=\"\",'Facility data'!C253<=0.01,'Facility data'!C253>2,C253=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C253,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C253,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I253),INDEX('Place B tables'!$A$2:$A$5201,$I253),\"\")","v":""},{"$f":"IF($J253=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J253,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D253=\"\",\"\",IF(D253=0,\"No match\",IF(D253>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C253,'Place B tables'!$A$2:$A$5201))*(SEARCH(C253,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D253=1,INDEX('Place B tables'!$H$2:$H$5201,I253),\"\")","v":""}]
[{"$f":"IF('Facility data'!A254=\"\",\"\",'Facility data'!A254)","v":""},{"$f":"IF(OR('Facility data'!B254=\"\",'Facility data'!C254<=0.01,'Facility data'!C254>2),\"\",'Facility data'!B254)","v":""},null,{"$f":"IF(OR('Facility data'!B254=\"\",'Facility data'!C254<=0.01,'Facility data'!C254>2,C254=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C254,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C254,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I254),INDEX('Place B tables'!$A$2:$A$5201,$I254),\"\")","v":""},{"$f":"IF($J254=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J254,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D254=\"\",\"\",IF(D254=0,\"No match\",IF(D254>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C254,'Place B tables'!$A$2:$A$5201))*(SEARCH(C254,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D254=1,INDEX('Place B tables'!$H$2:$H$5201,I254),\"\")","v":""}]
[{"$f":"IF('Facility data'!A255=\"\",\"\",'Facility data'!A255)","v":""},{"$f":"IF(OR('Facility data'!B255=\"\",'Facility data'!C255<=0.01,'Facility data'!C255>2),\"\",'Facility data'!B255)","v":""},null,{"$f":"IF(OR('Facility data'!B255=\"\",'Facility data'!C255<=0.01,'Facility data'!C255>2,C255=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C255,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C255,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I255),INDEX('Place B tables'!$A$2:$A$5201,$I255),\"\")","v":""},{"$f":"IF($J255=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J255,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D255=\"\",\"\",IF(D255=0,\"No match\",IF(D255>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C255,'Place B tables'!$A$2:$A$5201))*(SEARCH(C255,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D255=1,INDEX('Place B tables'!$H$2:$H$5201,I255),\"\")","v":""}]
[{"$f":"IF('Facility data'!A256=\"\",\"\",'Facility data'!A256)","v":""},{"$f":"IF(OR('Facility data'!B256=\"\",'Facility data'!C256<=0.01,'Facility data'!C256>2),\"\",'Facility data'!B256)","v":""},null,{"$f":"IF(OR('Facility data'!B256=\"\",'Facility data'!C256<=0.01,'Facility data'!C256>2,C256=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C256,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C256,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I256),INDEX('Place B tables'!$A$2:$A$5201,$I256),\"\")","v":""},{"$f":"IF($J256=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J256,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D256=\"\",\"\",IF(D256=0,\"No match\",IF(D256>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C256,'Place B tables'!$A$2:$A$5201))*(SEARCH(C256,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D256=1,INDEX('Place B tables'!$H$2:$H$5201,I256),\"\")","v":""}]
[{"$f":"IF('Facility data'!A257=\"\",\"\",'Facility data'!A257)","v":""},{"$f":"IF(OR('Facility data'!B257=\"\",'Facility data'!C257<=0.01,'Facility data'!C257>2),\"\",'Facility data'!B257)","v":""},null,{"$f":"IF(OR('Facility data'!B257=\"\",'Facility data'!C257<=0.01,'Facility data'!C257>2,C257=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C257,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C257,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I257),INDEX('Place B tables'!$A$2:$A$5201,$I257),\"\")","v":""},{"$f":"IF($J257=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J257,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D257=\"\",\"\",IF(D257=0,\"No match\",IF(D257>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C257,'Place B tables'!$A$2:$A$5201))*(SEARCH(C257,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D257=1,INDEX('Place B tables'!$H$2:$H$5201,I257),\"\")","v":""}]
[{"$f":"IF('Facility data'!A258=\"\",\"\",'Facility data'!A258)","v":""},{"$f":"IF(OR('Facility data'!B258=\"\",'Facility data'!C258<=0.01,'Facility data'!C258>2),\"\",'Facility data'!B258)","v":""},null,{"$f":"IF(OR('Facility data'!B258=\"\",'Facility data'!C258<=0.01,'Facility data'!C258>2,C258=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C258,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C258,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I258),INDEX('Place B tables'!$A$2:$A$5201,$I258),\"\")","v":""},{"$f":"IF($J258=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J258,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D258=\"\",\"\",IF(D258=0,\"No match\",IF(D258>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C258,'Place B tables'!$A$2:$A$5201))*(SEARCH(C258,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D258=1,INDEX('Place B tables'!$H$2:$H$5201,I258),\"\")","v":""}]
[{"$f":"IF('Facility data'!A259=\"\",\"\",'Facility data'!A259)","v":""},{"$f":"IF(OR('Facility data'!B259=\"\",'Facility data'!C259<=0.01,'Facility data'!C259>2),\"\",'Facility data'!B259)","v":""},null,{"$f":"IF(OR('Facility data'!B259=\"\",'Facility data'!C259<=0.01,'Facility data'!C259>2,C259=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C259,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C259,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I259),INDEX('Place B tables'!$A$2:$A$5201,$I259),\"\")","v":""},{"$f":"IF($J259=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J259,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D259=\"\",\"\",IF(D259=0,\"No match\",IF(D259>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C259,'Place B tables'!$A$2:$A$5201))*(SEARCH(C259,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D259=1,INDEX('Place B tables'!$H$2:$H$5201,I259),\"\")","v":""}]
[{"$f":"IF('Facility data'!A260=\"\",\"\",'Facility data'!A260)","v":""},{"$f":"IF(OR('Facility data'!B260=\"\",'Facility data'!C260<=0.01,'Facility data'!C260>2),\"\",'Facility data'!B260)","v":""},null,{"$f":"IF(OR('Facility data'!B260=\"\",'Facility data'!C260<=0.01,'Facility data'!C260>2,C260=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C260,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C260,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I260),INDEX('Place B tables'!$A$2:$A$5201,$I260),\"\")","v":""},{"$f":"IF($J260=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J260,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D260=\"\",\"\",IF(D260=0,\"No match\",IF(D260>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C260,'Place B tables'!$A$2:$A$5201))*(SEARCH(C260,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D260=1,INDEX('Place B tables'!$H$2:$H$5201,I260),\"\")","v":""}]
[{"$f":"IF('Facility data'!A261=\"\",\"\",'Facility data'!A261)","v":""},{"$f":"IF(OR('Facility data'!B261=\"\",'Facility data'!C261<=0.01,'Facility data'!C261>2),\"\",'Facility data'!B261)","v":""},null,{"$f":"IF(OR('Facility data'!B261=\"\",'Facility data'!C261<=0.01,'Facility data'!C261>2,C261=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C261,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C261,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I261),INDEX('Place B tables'!$A$2:$A$5201,$I261),\"\")","v":""},{"$f":"IF($J261=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J261,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D261=\"\",\"\",IF(D261=0,\"No match\",IF(D261>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C261,'Place B tables'!$A$2:$A$5201))*(SEARCH(C261,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D261=1,INDEX('Place B tables'!$H$2:$H$5201,I261),\"\")","v":""}]
[{"$f":"IF('Facility data'!A262=\"\",\"\",'Facility data'!A262)","v":""},{"$f":"IF(OR('Facility data'!B262=\"\",'Facility data'!C262<=0.01,'Facility data'!C262>2),\"\",'Facility data'!B262)","v":""},null,{"$f":"IF(OR('Facility data'!B262=\"\",'Facility data'!C262<=0.01,'Facility data'!C262>2,C262=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C262,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C262,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I262),INDEX('Place B tables'!$A$2:$A$5201,$I262),\"\")","v":""},{"$f":"IF($J262=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J262,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D262=\"\",\"\",IF(D262=0,\"No match\",IF(D262>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C262,'Place B tables'!$A$2:$A$5201))*(SEARCH(C262,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D262=1,INDEX('Place B tables'!$H$2:$H$5201,I262),\"\")","v":""}]
[{"$f":"IF('Facility data'!A263=\"\",\"\",'Facility data'!A263)","v":""},{"$f":"IF(OR('Facility data'!B263=\"\",'Facility data'!C263<=0.01,'Facility data'!C263>2),\"\",'Facility data'!B263)","v":""},null,{"$f":"IF(OR('Facility data'!B263=\"\",'Facility data'!C263<=0.01,'Facility data'!C263>2,C263=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C263,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C263,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I263),INDEX('Place B tables'!$A$2:$A$5201,$I263),\"\")","v":""},{"$f":"IF($J263=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J263,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D263=\"\",\"\",IF(D263=0,\"No match\",IF(D263>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C263,'Place B tables'!$A$2:$A$5201))*(SEARCH(C263,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D263=1,INDEX('Place B tables'!$H$2:$H$5201,I263),\"\")","v":""}]
[{"$f":"IF('Facility data'!A264=\"\",\"\",'Facility data'!A264)","v":""},{"$f":"IF(OR('Facility data'!B264=\"\",'Facility data'!C264<=0.01,'Facility data'!C264>2),\"\",'Facility data'!B264)","v":""},null,{"$f":"IF(OR('Facility data'!B264=\"\",'Facility data'!C264<=0.01,'Facility data'!C264>2,C264=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C264,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C264,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I264),INDEX('Place B tables'!$A$2:$A$5201,$I264),\"\")","v":""},{"$f":"IF($J264=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J264,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D264=\"\",\"\",IF(D264=0,\"No match\",IF(D264>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C264,'Place B tables'!$A$2:$A$5201))*(SEARCH(C264,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D264=1,INDEX('Place B tables'!$H$2:$H$5201,I264),\"\")","v":""}]
[{"$f":"IF('Facility data'!A265=\"\",\"\",'Facility data'!A265)","v":""},{"$f":"IF(OR('Facility data'!B265=\"\",'Facility data'!C265<=0.01,'Facility data'!C265>2),\"\",'Facility data'!B265)","v":""},null,{"$f":"IF(OR('Facility data'!B265=\"\",'Facility data'!C265<=0.01,'Facility data'!C265>2,C265=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C265,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C265,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I265),INDEX('Place B tables'!$A$2:$A$5201,$I265),\"\")","v":""},{"$f":"IF($J265=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J265,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D265=\"\",\"\",IF(D265=0,\"No match\",IF(D265>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C265,'Place B tables'!$A$2:$A$5201))*(SEARCH(C265,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D265=1,INDEX('Place B tables'!$H$2:$H$5201,I265),\"\")","v":""}]
[{"$f":"IF('Facility data'!A266=\"\",\"\",'Facility data'!A266)","v":""},{"$f":"IF(OR('Facility data'!B266=\"\",'Facility data'!C266<=0.01,'Facility data'!C266>2),\"\",'Facility data'!B266)","v":""},null,{"$f":"IF(OR('Facility data'!B266=\"\",'Facility data'!C266<=0.01,'Facility data'!C266>2,C266=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C266,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C266,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I266),INDEX('Place B tables'!$A$2:$A$5201,$I266),\"\")","v":""},{"$f":"IF($J266=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J266,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D266=\"\",\"\",IF(D266=0,\"No match\",IF(D266>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C266,'Place B tables'!$A$2:$A$5201))*(SEARCH(C266,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D266=1,INDEX('Place B tables'!$H$2:$H$5201,I266),\"\")","v":""}]
[{"$f":"IF('Facility data'!A267=\"\",\"\",'Facility data'!A267)","v":""},{"$f":"IF(OR('Facility data'!B267=\"\",'Facility data'!C267<=0.01,'Facility data'!C267>2),\"\",'Facility data'!B267)","v":""},null,{"$f":"IF(OR('Facility data'!B267=\"\",'Facility data'!C267<=0.01,'Facility data'!C267>2,C267=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C267,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C267,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I267),INDEX('Place B tables'!$A$2:$A$5201,$I267),\"\")","v":""},{"$f":"IF($J267=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J267,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D267=\"\",\"\",IF(D267=0,\"No match\",IF(D267>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C267,'Place B tables'!$A$2:$A$5201))*(SEARCH(C267,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D267=1,INDEX('Place B tables'!$H$2:$H$5201,I267),\"\")","v":""}]
[{"$f":"IF('Facility data'!A268=\"\",\"\",'Facility data'!A268)","v":""},{"$f":"IF(OR('Facility data'!B268=\"\",'Facility data'!C268<=0.01,'Facility data'!C268>2),\"\",'Facility data'!B268)","v":""},null,{"$f":"IF(OR('Facility data'!B268=\"\",'Facility data'!C268<=0.01,'Facility data'!C268>2,C268=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C268,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C268,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I268),INDEX('Place B tables'!$A$2:$A$5201,$I268),\"\")","v":""},{"$f":"IF($J268=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J268,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D268=\"\",\"\",IF(D268=0,\"No match\",IF(D268>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C268,'Place B tables'!$A$2:$A$5201))*(SEARCH(C268,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D268=1,INDEX('Place B tables'!$H$2:$H$5201,I268),\"\")","v":""}]
[{"$f":"IF('Facility data'!A269=\"\",\"\",'Facility data'!A269)","v":""},{"$f":"IF(OR('Facility data'!B269=\"\",'Facility data'!C269<=0.01,'Facility data'!C269>2),\"\",'Facility data'!B269)","v":""},null,{"$f":"IF(OR('Facility data'!B269=\"\",'Facility data'!C269<=0.01,'Facility data'!C269>2,C269=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C269,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C269,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I269),INDEX('Place B tables'!$A$2:$A$5201,$I269),\"\")","v":""},{"$f":"IF($J269=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J269,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D269=\"\",\"\",IF(D269=0,\"No match\",IF(D269>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C269,'Place B tables'!$A$2:$A$5201))*(SEARCH(C269,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D269=1,INDEX('Place B tables'!$H$2:$H$5201,I269),\"\")","v":""}]
[{"$f":"IF('Facility data'!A270=\"\",\"\",'Facility data'!A270)","v":""},{"$f":"IF(OR('Facility data'!B270=\"\",'Facility data'!C270<=0.01,'Facility data'!C270>2),\"\",'Facility data'!B270)","v":""},null,{"$f":"IF(OR('Facility data'!B270=\"\",'Facility data'!C270<=0.01,'Facility data'!C270>2,C270=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C270,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C270,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I270),INDEX('Place B tables'!$A$2:$A$5201,$I270),\"\")","v":""},{"$f":"IF($J270=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J270,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D270=\"\",\"\",IF(D270=0,\"No match\",IF(D270>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C270,'Place B tables'!$A$2:$A$5201))*(SEARCH(C270,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D270=1,INDEX('Place B tables'!$H$2:$H$5201,I270),\"\")","v":""}]
[{"$f":"IF('Facility data'!A271=\"\",\"\",'Facility data'!A271)","v":""},{"$f":"IF(OR('Facility data'!B271=\"\",'Facility data'!C271<=0.01,'Facility data'!C271>2),\"\",'Facility data'!B271)","v":""},null,{"$f":"IF(OR('Facility data'!B271=\"\",'Facility data'!C271<=0.01,'Facility data'!C271>2,C271=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C271,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C271,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I271),INDEX('Place B tables'!$A$2:$A$5201,$I271),\"\")","v":""},{"$f":"IF($J271=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J271,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D271=\"\",\"\",IF(D271=0,\"No match\",IF(D271>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C271,'Place B tables'!$A$2:$A$5201))*(SEARCH(C271,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D271=1,INDEX('Place B tables'!$H$2:$H$5201,I271),\"\")","v":""}]
[{"$f":"IF('Facility data'!A272=\"\",\"\",'Facility data'!A272)","v":""},{"$f":"IF(OR('Facility data'!B272=\"\",'Facility data'!C272<=0.01,'Facility data'!C272>2),\"\",'Facility data'!B272)","v":""},null,{"$f":"IF(OR('Facility data'!B272=\"\",'Facility data'!C272<=0.01,'Facility data'!C272>2,C272=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C272,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C272,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I272),INDEX('Place B tables'!$A$2:$A$5201,$I272),\"\")","v":""},{"$f":"IF($J272=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J272,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D272=\"\",\"\",IF(D272=0,\"No match\",IF(D272>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C272,'Place B tables'!$A$2:$A$5201))*(SEARCH(C272,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D272=1,INDEX('Place B tables'!$H$2:$H$5201,I272),\"\")","v":""}]
[{"$f":"IF('Facility data'!A273=\"\",\"\",'Facility data'!A273)","v":""},{"$f":"IF(OR('Facility data'!B273=\"\",'Facility data'!C273<=0.01,'Facility data'!C273>2),\"\",'Facility data'!B273)","v":""},null,{"$f":"IF(OR('Facility data'!B273=\"\",'Facility data'!C273<=0.01,'Facility data'!C273>2,C273=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C273,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C273,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I273),INDEX('Place B tables'!$A$2:$A$5201,$I273),\"\")","v":""},{"$f":"IF($J273=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J273,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D273=\"\",\"\",IF(D273=0,\"No match\",IF(D273>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C273,'Place B tables'!$A$2:$A$5201))*(SEARCH(C273,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D273=1,INDEX('Place B tables'!$H$2:$H$5201,I273),\"\")","v":""}]
[{"$f":"IF('Facility data'!A274=\"\",\"\",'Facility data'!A274)","v":""},{"$f":"IF(OR('Facility data'!B274=\"\",'Facility data'!C274<=0.01,'Facility data'!C274>2),\"\",'Facility data'!B274)","v":""},null,{"$f":"IF(OR('Facility data'!B274=\"\",'Facility data'!C274<=0.01,'Facility data'!C274>2,C274=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C274,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C274,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I274),INDEX('Place B tables'!$A$2:$A$5201,$I274),\"\")","v":""},{"$f":"IF($J274=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J274,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D274=\"\",\"\",IF(D274=0,\"No match\",IF(D274>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C274,'Place B tables'!$A$2:$A$5201))*(SEARCH(C274,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D274=1,INDEX('Place B tables'!$H$2:$H$5201,I274),\"\")","v":""}]
[{"$f":"IF('Facility data'!A275=\"\",\"\",'Facility data'!A275)","v":""},{"$f":"IF(OR('Facility data'!B275=\"\",'Facility data'!C275<=0.01,'Facility data'!C275>2),\"\",'Facility data'!B275)","v":""},null,{"$f":"IF(OR('Facility data'!B275=\"\",'Facility data'!C275<=0.01,'Facility data'!C275>2,C275=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C275,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C275,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I275),INDEX('Place B tables'!$A$2:$A$5201,$I275),\"\")","v":""},{"$f":"IF($J275=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J275,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D275=\"\",\"\",IF(D275=0,\"No match\",IF(D275>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C275,'Place B tables'!$A$2:$A$5201))*(SEARCH(C275,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D275=1,INDEX('Place B tables'!$H$2:$H$5201,I275),\"\")","v":""}]
[{"$f":"IF('Facility data'!A276=\"\",\"\",'Facility data'!A276)","v":""},{"$f":"IF(OR('Facility data'!B276=\"\",'Facility data'!C276<=0.01,'Facility data'!C276>2),\"\",'Facility data'!B276)","v":""},null,{"$f":"IF(OR('Facility data'!B276=\"\",'Facility data'!C276<=0.01,'Facility data'!C276>2,C276=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C276,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C276,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I276),INDEX('Place B tables'!$A$2:$A$5201,$I276),\"\")","v":""},{"$f":"IF($J276=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J276,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D276=\"\",\"\",IF(D276=0,\"No match\",IF(D276>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C276,'Place B tables'!$A$2:$A$5201))*(SEARCH(C276,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D276=1,INDEX('Place B tables'!$H$2:$H$5201,I276),\"\")","v":""}]
[{"$f":"IF('Facility data'!A277=\"\",\"\",'Facility data'!A277)","v":""},{"$f":"IF(OR('Facility data'!B277=\"\",'Facility data'!C277<=0.01,'Facility data'!C277>2),\"\",'Facility data'!B277)","v":""},null,{"$f":"IF(OR('Facility data'!B277=\"\",'Facility data'!C277<=0.01,'Facility data'!C277>2,C277=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C277,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C277,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I277),INDEX('Place B tables'!$A$2:$A$5201,$I277),\"\")","v":""},{"$f":"IF($J277=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J277,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D277=\"\",\"\",IF(D277=0,\"No match\",IF(D277>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C277,'Place B tables'!$A$2:$A$5201))*(SEARCH(C277,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D277=1,INDEX('Place B tables'!$H$2:$H$5201,I277),\"\")","v":""}]
[{"$f":"IF('Facility data'!A278=\"\",\"\",'Facility data'!A278)","v":""},{"$f":"IF(OR('Facility data'!B278=\"\",'Facility data'!C278<=0.01,'Facility data'!C278>2),\"\",'Facility data'!B278)","v":""},null,{"$f":"IF(OR('Facility data'!B278=\"\",'Facility data'!C278<=0.01,'Facility data'!C278>2,C278=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C278,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C278,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I278),INDEX('Place B tables'!$A$2:$A$5201,$I278),\"\")","v":""},{"$f":"IF($J278=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J278,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D278=\"\",\"\",IF(D278=0,\"No match\",IF(D278>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C278,'Place B tables'!$A$2:$A$5201))*(SEARCH(C278,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D278=1,INDEX('Place B tables'!$H$2:$H$5201,I278),\"\")","v":""}]
[{"$f":"IF('Facility data'!A279=\"\",\"\",'Facility data'!A279)","v":""},{"$f":"IF(OR('Facility data'!B279=\"\",'Facility data'!C279<=0.01,'Facility data'!C279>2),\"\",'Facility data'!B279)","v":""},null,{"$f":"IF(OR('Facility data'!B279=\"\",'Facility data'!C279<=0.01,'Facility data'!C279>2,C279=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C279,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C279,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I279),INDEX('Place B tables'!$A$2:$A$5201,$I279),\"\")","v":""},{"$f":"IF($J279=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J279,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D279=\"\",\"\",IF(D279=0,\"No match\",IF(D279>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C279,'Place B tables'!$A$2:$A$5201))*(SEARCH(C279,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D279=1,INDEX('Place B tables'!$H$2:$H$5201,I279),\"\")","v":""}]
[{"$f":"IF('Facility data'!A280=\"\",\"\",'Facility data'!A280)","v":""},{"$f":"IF(OR('Facility data'!B280=\"\",'Facility data'!C280<=0.01,'Facility data'!C280>2),\"\",'Facility data'!B280)","v":""},null,{"$f":"IF(OR('Facility data'!B280=\"\",'Facility data'!C280<=0.01,'Facility data'!C280>2,C280=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C280,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C280,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I280),INDEX('Place B tables'!$A$2:$A$5201,$I280),\"\")","v":""},{"$f":"IF($J280=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J280,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D280=\"\",\"\",IF(D280=0,\"No match\",IF(D280>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C280,'Place B tables'!$A$2:$A$5201))*(SEARCH(C280,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D280=1,INDEX('Place B tables'!$H$2:$H$5201,I280),\"\")","v":""}]
[{"$f":"IF('Facility data'!A281=\"\",\"\",'Facility data'!A281)","v":""},{"$f":"IF(OR('Facility data'!B281=\"\",'Facility data'!C281<=0.01,'Facility data'!C281>2),\"\",'Facility data'!B281)","v":""},null,{"$f":"IF(OR('Facility data'!B281=\"\",'Facility data'!C281<=0.01,'Facility data'!C281>2,C281=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C281,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C281,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I281),INDEX('Place B tables'!$A$2:$A$5201,$I281),\"\")","v":""},{"$f":"IF($J281=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J281,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D281=\"\",\"\",IF(D281=0,\"No match\",IF(D281>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C281,'Place B tables'!$A$2:$A$5201))*(SEARCH(C281,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D281=1,INDEX('Place B tables'!$H$2:$H$5201,I281),\"\")","v":""}]
[{"$f":"IF('Facility data'!A282=\"\",\"\",'Facility data'!A282)","v":""},{"$f":"IF(OR('Facility data'!B282=\"\",'Facility data'!C282<=0.01,'Facility data'!C282>2),\"\",'Facility data'!B282)","v":""},null,{"$f":"IF(OR('Facility data'!B282=\"\",'Facility data'!C282<=0.01,'Facility data'!C282>2,C282=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C282,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C282,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I282),INDEX('Place B tables'!$A$2:$A$5201,$I282),\"\")","v":""},{"$f":"IF($J282=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J282,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D282=\"\",\"\",IF(D282=0,\"No match\",IF(D282>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C282,'Place B tables'!$A$2:$A$5201))*(SEARCH(C282,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D282=1,INDEX('Place B tables'!$H$2:$H$5201,I282),\"\")","v":""}]
[{"$f":"IF('Facility data'!A283=\"\",\"\",'Facility data'!A283)","v":""},{"$f":"IF(OR('Facility data'!B283=\"\",'Facility data'!C283<=0.01,'Facility data'!C283>2),\"\",'Facility data'!B283)","v":""},null,{"$f":"IF(OR('Facility data'!B283=\"\",'Facility data'!C283<=0.01,'Facility data'!C283>2,C283=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C283,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C283,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I283),INDEX('Place B tables'!$A$2:$A$5201,$I283),\"\")","v":""},{"$f":"IF($J283=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J283,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D283=\"\",\"\",IF(D283=0,\"No match\",IF(D283>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C283,'Place B tables'!$A$2:$A$5201))*(SEARCH(C283,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D283=1,INDEX('Place B tables'!$H$2:$H$5201,I283),\"\")","v":""}]
[{"$f":"IF('Facility data'!A284=\"\",\"\",'Facility data'!A284)","v":""},{"$f":"IF(OR('Facility data'!B284=\"\",'Facility data'!C284<=0.01,'Facility data'!C284>2),\"\",'Facility data'!B284)","v":""},null,{"$f":"IF(OR('Facility data'!B284=\"\",'Facility data'!C284<=0.01,'Facility data'!C284>2,C284=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C284,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C284,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I284),INDEX('Place B tables'!$A$2:$A$5201,$I284),\"\")","v":""},{"$f":"IF($J284=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J284,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D284=\"\",\"\",IF(D284=0,\"No match\",IF(D284>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C284,'Place B tables'!$A$2:$A$5201))*(SEARCH(C284,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D284=1,INDEX('Place B tables'!$H$2:$H$5201,I284),\"\")","v":""}]
[{"$f":"IF('Facility data'!A285=\"\",\"\",'Facility data'!A285)","v":""},{"$f":"IF(OR('Facility data'!B285=\"\",'Facility data'!C285<=0.01,'Facility data'!C285>2),\"\",'Facility data'!B285)","v":""},null,{"$f":"IF(OR('Facility data'!B285=\"\",'Facility data'!C285<=0.01,'Facility data'!C285>2,C285=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C285,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C285,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I285),INDEX('Place B tables'!$A$2:$A$5201,$I285),\"\")","v":""},{"$f":"IF($J285=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J285,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D285=\"\",\"\",IF(D285=0,\"No match\",IF(D285>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C285,'Place B tables'!$A$2:$A$5201))*(SEARCH(C285,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D285=1,INDEX('Place B tables'!$H$2:$H$5201,I285),\"\")","v":""}]
[{"$f":"IF('Facility data'!A286=\"\",\"\",'Facility data'!A286)","v":""},{"$f":"IF(OR('Facility data'!B286=\"\",'Facility data'!C286<=0.01,'Facility data'!C286>2),\"\",'Facility data'!B286)","v":""},null,{"$f":"IF(OR('Facility data'!B286=\"\",'Facility data'!C286<=0.01,'Facility data'!C286>2,C286=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C286,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C286,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I286),INDEX('Place B tables'!$A$2:$A$5201,$I286),\"\")","v":""},{"$f":"IF($J286=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J286,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D286=\"\",\"\",IF(D286=0,\"No match\",IF(D286>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C286,'Place B tables'!$A$2:$A$5201))*(SEARCH(C286,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D286=1,INDEX('Place B tables'!$H$2:$H$5201,I286),\"\")","v":""}]
[{"$f":"IF('Facility data'!A287=\"\",\"\",'Facility data'!A287)","v":""},{"$f":"IF(OR('Facility data'!B287=\"\",'Facility data'!C287<=0.01,'Facility data'!C287>2),\"\",'Facility data'!B287)","v":""},null,{"$f":"IF(OR('Facility data'!B287=\"\",'Facility data'!C287<=0.01,'Facility data'!C287>2,C287=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C287,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C287,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I287),INDEX('Place B tables'!$A$2:$A$5201,$I287),\"\")","v":""},{"$f":"IF($J287=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J287,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D287=\"\",\"\",IF(D287=0,\"No match\",IF(D287>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C287,'Place B tables'!$A$2:$A$5201))*(SEARCH(C287,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D287=1,INDEX('Place B tables'!$H$2:$H$5201,I287),\"\")","v":""}]
[{"$f":"IF('Facility data'!A288=\"\",\"\",'Facility data'!A288)","v":""},{"$f":"IF(OR('Facility data'!B288=\"\",'Facility data'!C288<=0.01,'Facility data'!C288>2),\"\",'Facility data'!B288)","v":""},null,{"$f":"IF(OR('Facility data'!B288=\"\",'Facility data'!C288<=0.01,'Facility data'!C288>2,C288=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C288,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C288,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I288),INDEX('Place B tables'!$A$2:$A$5201,$I288),\"\")","v":""},{"$f":"IF($J288=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J288,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D288=\"\",\"\",IF(D288=0,\"No match\",IF(D288>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C288,'Place B tables'!$A$2:$A$5201))*(SEARCH(C288,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D288=1,INDEX('Place B tables'!$H$2:$H$5201,I288),\"\")","v":""}]
[{"$f":"IF('Facility data'!A289=\"\",\"\",'Facility data'!A289)","v":""},{"$f":"IF(OR('Facility data'!B289=\"\",'Facility data'!C289<=0.01,'Facility data'!C289>2),\"\",'Facility data'!B289)","v":""},null,{"$f":"IF(OR('Facility data'!B289=\"\",'Facility data'!C289<=0.01,'Facility data'!C289>2,C289=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C289,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C289,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I289),INDEX('Place B tables'!$A$2:$A$5201,$I289),\"\")","v":""},{"$f":"IF($J289=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J289,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D289=\"\",\"\",IF(D289=0,\"No match\",IF(D289>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C289,'Place B tables'!$A$2:$A$5201))*(SEARCH(C289,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D289=1,INDEX('Place B tables'!$H$2:$H$5201,I289),\"\")","v":""}]
[{"$f":"IF('Facility data'!A290=\"\",\"\",'Facility data'!A290)","v":""},{"$f":"IF(OR('Facility data'!B290=\"\",'Facility data'!C290<=0.01,'Facility data'!C290>2),\"\",'Facility data'!B290)","v":""},null,{"$f":"IF(OR('Facility data'!B290=\"\",'Facility data'!C290<=0.01,'Facility data'!C290>2,C290=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C290,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C290,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I290),INDEX('Place B tables'!$A$2:$A$5201,$I290),\"\")","v":""},{"$f":"IF($J290=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J290,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D290=\"\",\"\",IF(D290=0,\"No match\",IF(D290>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C290,'Place B tables'!$A$2:$A$5201))*(SEARCH(C290,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D290=1,INDEX('Place B tables'!$H$2:$H$5201,I290),\"\")","v":""}]
[{"$f":"IF('Facility data'!A291=\"\",\"\",'Facility data'!A291)","v":""},{"$f":"IF(OR('Facility data'!B291=\"\",'Facility data'!C291<=0.01,'Facility data'!C291>2),\"\",'Facility data'!B291)","v":""},null,{"$f":"IF(OR('Facility data'!B291=\"\",'Facility data'!C291<=0.01,'Facility data'!C291>2,C291=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C291,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C291,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I291),INDEX('Place B tables'!$A$2:$A$5201,$I291),\"\")","v":""},{"$f":"IF($J291=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J291,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D291=\"\",\"\",IF(D291=0,\"No match\",IF(D291>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C291,'Place B tables'!$A$2:$A$5201))*(SEARCH(C291,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D291=1,INDEX('Place B tables'!$H$2:$H$5201,I291),\"\")","v":""}]
[{"$f":"IF('Facility data'!A292=\"\",\"\",'Facility data'!A292)","v":""},{"$f":"IF(OR('Facility data'!B292=\"\",'Facility data'!C292<=0.01,'Facility data'!C292>2),\"\",'Facility data'!B292)","v":""},null,{"$f":"IF(OR('Facility data'!B292=\"\",'Facility data'!C292<=0.01,'Facility data'!C292>2,C292=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C292,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C292,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I292),INDEX('Place B tables'!$A$2:$A$5201,$I292),\"\")","v":""},{"$f":"IF($J292=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J292,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D292=\"\",\"\",IF(D292=0,\"No match\",IF(D292>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C292,'Place B tables'!$A$2:$A$5201))*(SEARCH(C292,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D292=1,INDEX('Place B tables'!$H$2:$H$5201,I292),\"\")","v":""}]
[{"$f":"IF('Facility data'!A293=\"\",\"\",'Facility data'!A293)","v":""},{"$f":"IF(OR('Facility data'!B293=\"\",'Facility data'!C293<=0.01,'Facility data'!C293>2),\"\",'Facility data'!B293)","v":""},null,{"$f":"IF(OR('Facility data'!B293=\"\",'Facility data'!C293<=0.01,'Facility data'!C293>2,C293=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C293,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C293,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I293),INDEX('Place B tables'!$A$2:$A$5201,$I293),\"\")","v":""},{"$f":"IF($J293=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J293,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D293=\"\",\"\",IF(D293=0,\"No match\",IF(D293>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C293,'Place B tables'!$A$2:$A$5201))*(SEARCH(C293,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D293=1,INDEX('Place B tables'!$H$2:$H$5201,I293),\"\")","v":""}]
[{"$f":"IF('Facility data'!A294=\"\",\"\",'Facility data'!A294)","v":""},{"$f":"IF(OR('Facility data'!B294=\"\",'Facility data'!C294<=0.01,'Facility data'!C294>2),\"\",'Facility data'!B294)","v":""},null,{"$f":"IF(OR('Facility data'!B294=\"\",'Facility data'!C294<=0.01,'Facility data'!C294>2,C294=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C294,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C294,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I294),INDEX('Place B tables'!$A$2:$A$5201,$I294),\"\")","v":""},{"$f":"IF($J294=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J294,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D294=\"\",\"\",IF(D294=0,\"No match\",IF(D294>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C294,'Place B tables'!$A$2:$A$5201))*(SEARCH(C294,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D294=1,INDEX('Place B tables'!$H$2:$H$5201,I294),\"\")","v":""}]
[{"$f":"IF('Facility data'!A295=\"\",\"\",'Facility data'!A295)","v":""},{"$f":"IF(OR('Facility data'!B295=\"\",'Facility data'!C295<=0.01,'Facility data'!C295>2),\"\",'Facility data'!B295)","v":""},null,{"$f":"IF(OR('Facility data'!B295=\"\",'Facility data'!C295<=0.01,'Facility data'!C295>2,C295=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C295,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C295,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I295),INDEX('Place B tables'!$A$2:$A$5201,$I295),\"\")","v":""},{"$f":"IF($J295=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J295,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D295=\"\",\"\",IF(D295=0,\"No match\",IF(D295>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C295,'Place B tables'!$A$2:$A$5201))*(SEARCH(C295,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D295=1,INDEX('Place B tables'!$H$2:$H$5201,I295),\"\")","v":""}]
[{"$f":"IF('Facility data'!A296=\"\",\"\",'Facility data'!A296)","v":""},{"$f":"IF(OR('Facility data'!B296=\"\",'Facility data'!C296<=0.01,'Facility data'!C296>2),\"\",'Facility data'!B296)","v":""},null,{"$f":"IF(OR('Facility data'!B296=\"\",'Facility data'!C296<=0.01,'Facility data'!C296>2,C296=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C296,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C296,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I296),INDEX('Place B tables'!$A$2:$A$5201,$I296),\"\")","v":""},{"$f":"IF($J296=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J296,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D296=\"\",\"\",IF(D296=0,\"No match\",IF(D296>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C296,'Place B tables'!$A$2:$A$5201))*(SEARCH(C296,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D296=1,INDEX('Place B tables'!$H$2:$H$5201,I296),\"\")","v":""}]
[{"$f":"IF('Facility data'!A297=\"\",\"\",'Facility data'!A297)","v":""},{"$f":"IF(OR('Facility data'!B297=\"\",'Facility data'!C297<=0.01,'Facility data'!C297>2),\"\",'Facility data'!B297)","v":""},null,{"$f":"IF(OR('Facility data'!B297=\"\",'Facility data'!C297<=0.01,'Facility data'!C297>2,C297=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C297,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C297,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I297),INDEX('Place B tables'!$A$2:$A$5201,$I297),\"\")","v":""},{"$f":"IF($J297=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J297,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D297=\"\",\"\",IF(D297=0,\"No match\",IF(D297>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C297,'Place B tables'!$A$2:$A$5201))*(SEARCH(C297,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D297=1,INDEX('Place B tables'!$H$2:$H$5201,I297),\"\")","v":""}]
[{"$f":"IF('Facility data'!A298=\"\",\"\",'Facility data'!A298)","v":""},{"$f":"IF(OR('Facility data'!B298=\"\",'Facility data'!C298<=0.01,'Facility data'!C298>2),\"\",'Facility data'!B298)","v":""},null,{"$f":"IF(OR('Facility data'!B298=\"\",'Facility data'!C298<=0.01,'Facility data'!C298>2,C298=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C298,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C298,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I298),INDEX('Place B tables'!$A$2:$A$5201,$I298),\"\")","v":""},{"$f":"IF($J298=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J298,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D298=\"\",\"\",IF(D298=0,\"No match\",IF(D298>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C298,'Place B tables'!$A$2:$A$5201))*(SEARCH(C298,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D298=1,INDEX('Place B tables'!$H$2:$H$5201,I298),\"\")","v":""}]
[{"$f":"IF('Facility data'!A299=\"\",\"\",'Facility data'!A299)","v":""},{"$f":"IF(OR('Facility data'!B299=\"\",'Facility data'!C299<=0.01,'Facility data'!C299>2),\"\",'Facility data'!B299)","v":""},null,{"$f":"IF(OR('Facility data'!B299=\"\",'Facility data'!C299<=0.01,'Facility data'!C299>2,C299=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C299,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C299,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I299),INDEX('Place B tables'!$A$2:$A$5201,$I299),\"\")","v":""},{"$f":"IF($J299=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J299,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D299=\"\",\"\",IF(D299=0,\"No match\",IF(D299>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C299,'Place B tables'!$A$2:$A$5201))*(SEARCH(C299,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D299=1,INDEX('Place B tables'!$H$2:$H$5201,I299),\"\")","v":""}]
[{"$f":"IF('Facility data'!A300=\"\",\"\",'Facility data'!A300)","v":""},{"$f":"IF(OR('Facility data'!B300=\"\",'Facility data'!C300<=0.01,'Facility data'!C300>2),\"\",'Facility data'!B300)","v":""},null,{"$f":"IF(OR('Facility data'!B300=\"\",'Facility data'!C300<=0.01,'Facility data'!C300>2,C300=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C300,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C300,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I300),INDEX('Place B tables'!$A$2:$A$5201,$I300),\"\")","v":""},{"$f":"IF($J300=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J300,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D300=\"\",\"\",IF(D300=0,\"No match\",IF(D300>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C300,'Place B tables'!$A$2:$A$5201))*(SEARCH(C300,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D300=1,INDEX('Place B tables'!$H$2:$H$5201,I300),\"\")","v":""}]
[{"$f":"IF('Facility data'!A301=\"\",\"\",'Facility data'!A301)","v":""},{"$f":"IF(OR('Facility data'!B301=\"\",'Facility data'!C301<=0.01,'Facility data'!C301>2),\"\",'Facility data'!B301)","v":""},null,{"$f":"IF(OR('Facility data'!B301=\"\",'Facility data'!C301<=0.01,'Facility data'!C301>2,C301=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C301,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C301,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I301),INDEX('Place B tables'!$A$2:$A$5201,$I301),\"\")","v":""},{"$f":"IF($J301=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J301,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D301=\"\",\"\",IF(D301=0,\"No match\",IF(D301>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C301,'Place B tables'!$A$2:$A$5201))*(SEARCH(C301,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D301=1,INDEX('Place B tables'!$H$2:$H$5201,I301),\"\")","v":""}]
[{"$f":"IF('Facility data'!A302=\"\",\"\",'Facility data'!A302)","v":""},{"$f":"IF(OR('Facility data'!B302=\"\",'Facility data'!C302<=0.01,'Facility data'!C302>2),\"\",'Facility data'!B302)","v":""},null,{"$f":"IF(OR('Facility data'!B302=\"\",'Facility data'!C302<=0.01,'Facility data'!C302>2,C302=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C302,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C302,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I302),INDEX('Place B tables'!$A$2:$A$5201,$I302),\"\")","v":""},{"$f":"IF($J302=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J302,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D302=\"\",\"\",IF(D302=0,\"No match\",IF(D302>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C302,'Place B tables'!$A$2:$A$5201))*(SEARCH(C302,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D302=1,INDEX('Place B tables'!$H$2:$H$5201,I302),\"\")","v":""}]
[{"$f":"IF('Facility data'!A303=\"\",\"\",'Facility data'!A303)","v":""},{"$f":"IF(OR('Facility data'!B303=\"\",'Facility data'!C303<=0.01,'Facility data'!C303>2),\"\",'Facility data'!B303)","v":""},null,{"$f":"IF(OR('Facility data'!B303=\"\",'Facility data'!C303<=0.01,'Facility data'!C303>2,C303=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C303,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C303,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I303),INDEX('Place B tables'!$A$2:$A$5201,$I303),\"\")","v":""},{"$f":"IF($J303=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J303,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D303=\"\",\"\",IF(D303=0,\"No match\",IF(D303>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C303,'Place B tables'!$A$2:$A$5201))*(SEARCH(C303,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D303=1,INDEX('Place B tables'!$H$2:$H$5201,I303),\"\")","v":""}]
[{"$f":"IF('Facility data'!A304=\"\",\"\",'Facility data'!A304)","v":""},{"$f":"IF(OR('Facility data'!B304=\"\",'Facility data'!C304<=0.01,'Facility data'!C304>2),\"\",'Facility data'!B304)","v":""},null,{"$f":"IF(OR('Facility data'!B304=\"\",'Facility data'!C304<=0.01,'Facility data'!C304>2,C304=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C304,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C304,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I304),INDEX('Place B tables'!$A$2:$A$5201,$I304),\"\")","v":""},{"$f":"IF($J304=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J304,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D304=\"\",\"\",IF(D304=0,\"No match\",IF(D304>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C304,'Place B tables'!$A$2:$A$5201))*(SEARCH(C304,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D304=1,INDEX('Place B tables'!$H$2:$H$5201,I304),\"\")","v":""}]
[{"$f":"IF('Facility data'!A305=\"\",\"\",'Facility data'!A305)","v":""},{"$f":"IF(OR('Facility data'!B305=\"\",'Facility data'!C305<=0.01,'Facility data'!C305>2),\"\",'Facility data'!B305)","v":""},null,{"$f":"IF(OR('Facility data'!B305=\"\",'Facility data'!C305<=0.01,'Facility data'!C305>2,C305=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C305,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C305,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I305),INDEX('Place B tables'!$A$2:$A$5201,$I305),\"\")","v":""},{"$f":"IF($J305=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J305,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D305=\"\",\"\",IF(D305=0,\"No match\",IF(D305>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C305,'Place B tables'!$A$2:$A$5201))*(SEARCH(C305,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D305=1,INDEX('Place B tables'!$H$2:$H$5201,I305),\"\")","v":""}]
[{"$f":"IF('Facility data'!A306=\"\",\"\",'Facility data'!A306)","v":""},{"$f":"IF(OR('Facility data'!B306=\"\",'Facility data'!C306<=0.01,'Facility data'!C306>2),\"\",'Facility data'!B306)","v":""},null,{"$f":"IF(OR('Facility data'!B306=\"\",'Facility data'!C306<=0.01,'Facility data'!C306>2,C306=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C306,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C306,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I306),INDEX('Place B tables'!$A$2:$A$5201,$I306),\"\")","v":""},{"$f":"IF($J306=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J306,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D306=\"\",\"\",IF(D306=0,\"No match\",IF(D306>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C306,'Place B tables'!$A$2:$A$5201))*(SEARCH(C306,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D306=1,INDEX('Place B tables'!$H$2:$H$5201,I306),\"\")","v":""}]
[{"$f":"IF('Facility data'!A307=\"\",\"\",'Facility data'!A307)","v":""},{"$f":"IF(OR('Facility data'!B307=\"\",'Facility data'!C307<=0.01,'Facility data'!C307>2),\"\",'Facility data'!B307)","v":""},null,{"$f":"IF(OR('Facility data'!B307=\"\",'Facility data'!C307<=0.01,'Facility data'!C307>2,C307=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C307,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C307,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I307),INDEX('Place B tables'!$A$2:$A$5201,$I307),\"\")","v":""},{"$f":"IF($J307=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J307,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D307=\"\",\"\",IF(D307=0,\"No match\",IF(D307>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C307,'Place B tables'!$A$2:$A$5201))*(SEARCH(C307,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D307=1,INDEX('Place B tables'!$H$2:$H$5201,I307),\"\")","v":""}]
[{"$f":"IF('Facility data'!A308=\"\",\"\",'Facility data'!A308)","v":""},{"$f":"IF(OR('Facility data'!B308=\"\",'Facility data'!C308<=0.01,'Facility data'!C308>2),\"\",'Facility data'!B308)","v":""},null,{"$f":"IF(OR('Facility data'!B308=\"\",'Facility data'!C308<=0.01,'Facility data'!C308>2,C308=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C308,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C308,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I308),INDEX('Place B tables'!$A$2:$A$5201,$I308),\"\")","v":""},{"$f":"IF($J308=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J308,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D308=\"\",\"\",IF(D308=0,\"No match\",IF(D308>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C308,'Place B tables'!$A$2:$A$5201))*(SEARCH(C308,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D308=1,INDEX('Place B tables'!$H$2:$H$5201,I308),\"\")","v":""}]
[{"$f":"IF('Facility data'!A309=\"\",\"\",'Facility data'!A309)","v":""},{"$f":"IF(OR('Facility data'!B309=\"\",'Facility data'!C309<=0.01,'Facility data'!C309>2),\"\",'Facility data'!B309)","v":""},null,{"$f":"IF(OR('Facility data'!B309=\"\",'Facility data'!C309<=0.01,'Facility data'!C309>2,C309=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C309,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C309,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I309),INDEX('Place B tables'!$A$2:$A$5201,$I309),\"\")","v":""},{"$f":"IF($J309=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J309,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D309=\"\",\"\",IF(D309=0,\"No match\",IF(D309>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C309,'Place B tables'!$A$2:$A$5201))*(SEARCH(C309,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D309=1,INDEX('Place B tables'!$H$2:$H$5201,I309),\"\")","v":""}]
[{"$f":"IF('Facility data'!A310=\"\",\"\",'Facility data'!A310)","v":""},{"$f":"IF(OR('Facility data'!B310=\"\",'Facility data'!C310<=0.01,'Facility data'!C310>2),\"\",'Facility data'!B310)","v":""},null,{"$f":"IF(OR('Facility data'!B310=\"\",'Facility data'!C310<=0.01,'Facility data'!C310>2,C310=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C310,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C310,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I310),INDEX('Place B tables'!$A$2:$A$5201,$I310),\"\")","v":""},{"$f":"IF($J310=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J310,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D310=\"\",\"\",IF(D310=0,\"No match\",IF(D310>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C310,'Place B tables'!$A$2:$A$5201))*(SEARCH(C310,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D310=1,INDEX('Place B tables'!$H$2:$H$5201,I310),\"\")","v":""}]
[{"$f":"IF('Facility data'!A311=\"\",\"\",'Facility data'!A311)","v":""},{"$f":"IF(OR('Facility data'!B311=\"\",'Facility data'!C311<=0.01,'Facility data'!C311>2),\"\",'Facility data'!B311)","v":""},null,{"$f":"IF(OR('Facility data'!B311=\"\",'Facility data'!C311<=0.01,'Facility data'!C311>2,C311=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C311,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C311,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I311),INDEX('Place B tables'!$A$2:$A$5201,$I311),\"\")","v":""},{"$f":"IF($J311=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J311,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D311=\"\",\"\",IF(D311=0,\"No match\",IF(D311>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C311,'Place B tables'!$A$2:$A$5201))*(SEARCH(C311,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D311=1,INDEX('Place B tables'!$H$2:$H$5201,I311),\"\")","v":""}]
[{"$f":"IF('Facility data'!A312=\"\",\"\",'Facility data'!A312)","v":""},{"$f":"IF(OR('Facility data'!B312=\"\",'Facility data'!C312<=0.01,'Facility data'!C312>2),\"\",'Facility data'!B312)","v":""},null,{"$f":"IF(OR('Facility data'!B312=\"\",'Facility data'!C312<=0.01,'Facility data'!C312>2,C312=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C312,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C312,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I312),INDEX('Place B tables'!$A$2:$A$5201,$I312),\"\")","v":""},{"$f":"IF($J312=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J312,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D312=\"\",\"\",IF(D312=0,\"No match\",IF(D312>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C312,'Place B tables'!$A$2:$A$5201))*(SEARCH(C312,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D312=1,INDEX('Place B tables'!$H$2:$H$5201,I312),\"\")","v":""}]
[{"$f":"IF('Facility data'!A313=\"\",\"\",'Facility data'!A313)","v":""},{"$f":"IF(OR('Facility data'!B313=\"\",'Facility data'!C313<=0.01,'Facility data'!C313>2),\"\",'Facility data'!B313)","v":""},null,{"$f":"IF(OR('Facility data'!B313=\"\",'Facility data'!C313<=0.01,'Facility data'!C313>2,C313=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C313,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C313,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I313),INDEX('Place B tables'!$A$2:$A$5201,$I313),\"\")","v":""},{"$f":"IF($J313=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J313,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D313=\"\",\"\",IF(D313=0,\"No match\",IF(D313>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C313,'Place B tables'!$A$2:$A$5201))*(SEARCH(C313,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D313=1,INDEX('Place B tables'!$H$2:$H$5201,I313),\"\")","v":""}]
[{"$f":"IF('Facility data'!A314=\"\",\"\",'Facility data'!A314)","v":""},{"$f":"IF(OR('Facility data'!B314=\"\",'Facility data'!C314<=0.01,'Facility data'!C314>2),\"\",'Facility data'!B314)","v":""},null,{"$f":"IF(OR('Facility data'!B314=\"\",'Facility data'!C314<=0.01,'Facility data'!C314>2,C314=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C314,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C314,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I314),INDEX('Place B tables'!$A$2:$A$5201,$I314),\"\")","v":""},{"$f":"IF($J314=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J314,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D314=\"\",\"\",IF(D314=0,\"No match\",IF(D314>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C314,'Place B tables'!$A$2:$A$5201))*(SEARCH(C314,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D314=1,INDEX('Place B tables'!$H$2:$H$5201,I314),\"\")","v":""}]
[{"$f":"IF('Facility data'!A315=\"\",\"\",'Facility data'!A315)","v":""},{"$f":"IF(OR('Facility data'!B315=\"\",'Facility data'!C315<=0.01,'Facility data'!C315>2),\"\",'Facility data'!B315)","v":""},null,{"$f":"IF(OR('Facility data'!B315=\"\",'Facility data'!C315<=0.01,'Facility data'!C315>2,C315=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C315,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C315,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I315),INDEX('Place B tables'!$A$2:$A$5201,$I315),\"\")","v":""},{"$f":"IF($J315=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J315,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D315=\"\",\"\",IF(D315=0,\"No match\",IF(D315>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C315,'Place B tables'!$A$2:$A$5201))*(SEARCH(C315,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D315=1,INDEX('Place B tables'!$H$2:$H$5201,I315),\"\")","v":""}]
[{"$f":"IF('Facility data'!A316=\"\",\"\",'Facility data'!A316)","v":""},{"$f":"IF(OR('Facility data'!B316=\"\",'Facility data'!C316<=0.01,'Facility data'!C316>2),\"\",'Facility data'!B316)","v":""},null,{"$f":"IF(OR('Facility data'!B316=\"\",'Facility data'!C316<=0.01,'Facility data'!C316>2,C316=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C316,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C316,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I316),INDEX('Place B tables'!$A$2:$A$5201,$I316),\"\")","v":""},{"$f":"IF($J316=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J316,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D316=\"\",\"\",IF(D316=0,\"No match\",IF(D316>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C316,'Place B tables'!$A$2:$A$5201))*(SEARCH(C316,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D316=1,INDEX('Place B tables'!$H$2:$H$5201,I316),\"\")","v":""}]
[{"$f":"IF('Facility data'!A317=\"\",\"\",'Facility data'!A317)","v":""},{"$f":"IF(OR('Facility data'!B317=\"\",'Facility data'!C317<=0.01,'Facility data'!C317>2),\"\",'Facility data'!B317)","v":""},null,{"$f":"IF(OR('Facility data'!B317=\"\",'Facility data'!C317<=0.01,'Facility data'!C317>2,C317=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C317,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C317,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I317),INDEX('Place B tables'!$A$2:$A$5201,$I317),\"\")","v":""},{"$f":"IF($J317=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J317,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D317=\"\",\"\",IF(D317=0,\"No match\",IF(D317>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C317,'Place B tables'!$A$2:$A$5201))*(SEARCH(C317,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D317=1,INDEX('Place B tables'!$H$2:$H$5201,I317),\"\")","v":""}]
[{"$f":"IF('Facility data'!A318=\"\",\"\",'Facility data'!A318)","v":""},{"$f":"IF(OR('Facility data'!B318=\"\",'Facility data'!C318<=0.01,'Facility data'!C318>2),\"\",'Facility data'!B318)","v":""},null,{"$f":"IF(OR('Facility data'!B318=\"\",'Facility data'!C318<=0.01,'Facility data'!C318>2,C318=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C318,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C318,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I318),INDEX('Place B tables'!$A$2:$A$5201,$I318),\"\")","v":""},{"$f":"IF($J318=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J318,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D318=\"\",\"\",IF(D318=0,\"No match\",IF(D318>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C318,'Place B tables'!$A$2:$A$5201))*(SEARCH(C318,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D318=1,INDEX('Place B tables'!$H$2:$H$5201,I318),\"\")","v":""}]
[{"$f":"IF('Facility data'!A319=\"\",\"\",'Facility data'!A319)","v":""},{"$f":"IF(OR('Facility data'!B319=\"\",'Facility data'!C319<=0.01,'Facility data'!C319>2),\"\",'Facility data'!B319)","v":""},null,{"$f":"IF(OR('Facility data'!B319=\"\",'Facility data'!C319<=0.01,'Facility data'!C319>2,C319=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C319,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C319,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I319),INDEX('Place B tables'!$A$2:$A$5201,$I319),\"\")","v":""},{"$f":"IF($J319=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J319,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D319=\"\",\"\",IF(D319=0,\"No match\",IF(D319>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C319,'Place B tables'!$A$2:$A$5201))*(SEARCH(C319,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D319=1,INDEX('Place B tables'!$H$2:$H$5201,I319),\"\")","v":""}]
[{"$f":"IF('Facility data'!A320=\"\",\"\",'Facility data'!A320)","v":""},{"$f":"IF(OR('Facility data'!B320=\"\",'Facility data'!C320<=0.01,'Facility data'!C320>2),\"\",'Facility data'!B320)","v":""},null,{"$f":"IF(OR('Facility data'!B320=\"\",'Facility data'!C320<=0.01,'Facility data'!C320>2,C320=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C320,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C320,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I320),INDEX('Place B tables'!$A$2:$A$5201,$I320),\"\")","v":""},{"$f":"IF($J320=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J320,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D320=\"\",\"\",IF(D320=0,\"No match\",IF(D320>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C320,'Place B tables'!$A$2:$A$5201))*(SEARCH(C320,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D320=1,INDEX('Place B tables'!$H$2:$H$5201,I320),\"\")","v":""}]
[{"$f":"IF('Facility data'!A321=\"\",\"\",'Facility data'!A321)","v":""},{"$f":"IF(OR('Facility data'!B321=\"\",'Facility data'!C321<=0.01,'Facility data'!C321>2),\"\",'Facility data'!B321)","v":""},null,{"$f":"IF(OR('Facility data'!B321=\"\",'Facility data'!C321<=0.01,'Facility data'!C321>2,C321=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C321,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C321,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I321),INDEX('Place B tables'!$A$2:$A$5201,$I321),\"\")","v":""},{"$f":"IF($J321=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J321,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D321=\"\",\"\",IF(D321=0,\"No match\",IF(D321>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C321,'Place B tables'!$A$2:$A$5201))*(SEARCH(C321,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D321=1,INDEX('Place B tables'!$H$2:$H$5201,I321),\"\")","v":""}]
[{"$f":"IF('Facility data'!A322=\"\",\"\",'Facility data'!A322)","v":""},{"$f":"IF(OR('Facility data'!B322=\"\",'Facility data'!C322<=0.01,'Facility data'!C322>2),\"\",'Facility data'!B322)","v":""},null,{"$f":"IF(OR('Facility data'!B322=\"\",'Facility data'!C322<=0.01,'Facility data'!C322>2,C322=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C322,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C322,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I322),INDEX('Place B tables'!$A$2:$A$5201,$I322),\"\")","v":""},{"$f":"IF($J322=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J322,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D322=\"\",\"\",IF(D322=0,\"No match\",IF(D322>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C322,'Place B tables'!$A$2:$A$5201))*(SEARCH(C322,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D322=1,INDEX('Place B tables'!$H$2:$H$5201,I322),\"\")","v":""}]
[{"$f":"IF('Facility data'!A323=\"\",\"\",'Facility data'!A323)","v":""},{"$f":"IF(OR('Facility data'!B323=\"\",'Facility data'!C323<=0.01,'Facility data'!C323>2),\"\",'Facility data'!B323)","v":""},null,{"$f":"IF(OR('Facility data'!B323=\"\",'Facility data'!C323<=0.01,'Facility data'!C323>2,C323=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C323,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C323,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I323),INDEX('Place B tables'!$A$2:$A$5201,$I323),\"\")","v":""},{"$f":"IF($J323=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J323,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D323=\"\",\"\",IF(D323=0,\"No match\",IF(D323>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C323,'Place B tables'!$A$2:$A$5201))*(SEARCH(C323,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D323=1,INDEX('Place B tables'!$H$2:$H$5201,I323),\"\")","v":""}]
[{"$f":"IF('Facility data'!A324=\"\",\"\",'Facility data'!A324)","v":""},{"$f":"IF(OR('Facility data'!B324=\"\",'Facility data'!C324<=0.01,'Facility data'!C324>2),\"\",'Facility data'!B324)","v":""},null,{"$f":"IF(OR('Facility data'!B324=\"\",'Facility data'!C324<=0.01,'Facility data'!C324>2,C324=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C324,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C324,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I324),INDEX('Place B tables'!$A$2:$A$5201,$I324),\"\")","v":""},{"$f":"IF($J324=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J324,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D324=\"\",\"\",IF(D324=0,\"No match\",IF(D324>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C324,'Place B tables'!$A$2:$A$5201))*(SEARCH(C324,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D324=1,INDEX('Place B tables'!$H$2:$H$5201,I324),\"\")","v":""}]
[{"$f":"IF('Facility data'!A325=\"\",\"\",'Facility data'!A325)","v":""},{"$f":"IF(OR('Facility data'!B325=\"\",'Facility data'!C325<=0.01,'Facility data'!C325>2),\"\",'Facility data'!B325)","v":""},null,{"$f":"IF(OR('Facility data'!B325=\"\",'Facility data'!C325<=0.01,'Facility data'!C325>2,C325=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C325,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C325,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I325),INDEX('Place B tables'!$A$2:$A$5201,$I325),\"\")","v":""},{"$f":"IF($J325=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J325,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D325=\"\",\"\",IF(D325=0,\"No match\",IF(D325>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C325,'Place B tables'!$A$2:$A$5201))*(SEARCH(C325,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D325=1,INDEX('Place B tables'!$H$2:$H$5201,I325),\"\")","v":""}]
[{"$f":"IF('Facility data'!A326=\"\",\"\",'Facility data'!A326)","v":""},{"$f":"IF(OR('Facility data'!B326=\"\",'Facility data'!C326<=0.01,'Facility data'!C326>2),\"\",'Facility data'!B326)","v":""},null,{"$f":"IF(OR('Facility data'!B326=\"\",'Facility data'!C326<=0.01,'Facility data'!C326>2,C326=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C326,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C326,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I326),INDEX('Place B tables'!$A$2:$A$5201,$I326),\"\")","v":""},{"$f":"IF($J326=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J326,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D326=\"\",\"\",IF(D326=0,\"No match\",IF(D326>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C326,'Place B tables'!$A$2:$A$5201))*(SEARCH(C326,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D326=1,INDEX('Place B tables'!$H$2:$H$5201,I326),\"\")","v":""}]
[{"$f":"IF('Facility data'!A327=\"\",\"\",'Facility data'!A327)","v":""},{"$f":"IF(OR('Facility data'!B327=\"\",'Facility data'!C327<=0.01,'Facility data'!C327>2),\"\",'Facility data'!B327)","v":""},null,{"$f":"IF(OR('Facility data'!B327=\"\",'Facility data'!C327<=0.01,'Facility data'!C327>2,C327=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C327,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C327,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I327),INDEX('Place B tables'!$A$2:$A$5201,$I327),\"\")","v":""},{"$f":"IF($J327=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J327,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D327=\"\",\"\",IF(D327=0,\"No match\",IF(D327>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C327,'Place B tables'!$A$2:$A$5201))*(SEARCH(C327,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D327=1,INDEX('Place B tables'!$H$2:$H$5201,I327),\"\")","v":""}]
[{"$f":"IF('Facility data'!A328=\"\",\"\",'Facility data'!A328)","v":""},{"$f":"IF(OR('Facility data'!B328=\"\",'Facility data'!C328<=0.01,'Facility data'!C328>2),\"\",'Facility data'!B328)","v":""},null,{"$f":"IF(OR('Facility data'!B328=\"\",'Facility data'!C328<=0.01,'Facility data'!C328>2,C328=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C328,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C328,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I328),INDEX('Place B tables'!$A$2:$A$5201,$I328),\"\")","v":""},{"$f":"IF($J328=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J328,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D328=\"\",\"\",IF(D328=0,\"No match\",IF(D328>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C328,'Place B tables'!$A$2:$A$5201))*(SEARCH(C328,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D328=1,INDEX('Place B tables'!$H$2:$H$5201,I328),\"\")","v":""}]
[{"$f":"IF('Facility data'!A329=\"\",\"\",'Facility data'!A329)","v":""},{"$f":"IF(OR('Facility data'!B329=\"\",'Facility data'!C329<=0.01,'Facility data'!C329>2),\"\",'Facility data'!B329)","v":""},null,{"$f":"IF(OR('Facility data'!B329=\"\",'Facility data'!C329<=0.01,'Facility data'!C329>2,C329=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C329,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C329,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I329),INDEX('Place B tables'!$A$2:$A$5201,$I329),\"\")","v":""},{"$f":"IF($J329=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J329,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D329=\"\",\"\",IF(D329=0,\"No match\",IF(D329>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C329,'Place B tables'!$A$2:$A$5201))*(SEARCH(C329,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D329=1,INDEX('Place B tables'!$H$2:$H$5201,I329),\"\")","v":""}]
[{"$f":"IF('Facility data'!A330=\"\",\"\",'Facility data'!A330)","v":""},{"$f":"IF(OR('Facility data'!B330=\"\",'Facility data'!C330<=0.01,'Facility data'!C330>2),\"\",'Facility data'!B330)","v":""},null,{"$f":"IF(OR('Facility data'!B330=\"\",'Facility data'!C330<=0.01,'Facility data'!C330>2,C330=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C330,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C330,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I330),INDEX('Place B tables'!$A$2:$A$5201,$I330),\"\")","v":""},{"$f":"IF($J330=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J330,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D330=\"\",\"\",IF(D330=0,\"No match\",IF(D330>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C330,'Place B tables'!$A$2:$A$5201))*(SEARCH(C330,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D330=1,INDEX('Place B tables'!$H$2:$H$5201,I330),\"\")","v":""}]
[{"$f":"IF('Facility data'!A331=\"\",\"\",'Facility data'!A331)","v":""},{"$f":"IF(OR('Facility data'!B331=\"\",'Facility data'!C331<=0.01,'Facility data'!C331>2),\"\",'Facility data'!B331)","v":""},null,{"$f":"IF(OR('Facility data'!B331=\"\",'Facility data'!C331<=0.01,'Facility data'!C331>2,C331=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C331,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C331,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I331),INDEX('Place B tables'!$A$2:$A$5201,$I331),\"\")","v":""},{"$f":"IF($J331=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J331,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D331=\"\",\"\",IF(D331=0,\"No match\",IF(D331>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C331,'Place B tables'!$A$2:$A$5201))*(SEARCH(C331,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D331=1,INDEX('Place B tables'!$H$2:$H$5201,I331),\"\")","v":""}]
[{"$f":"IF('Facility data'!A332=\"\",\"\",'Facility data'!A332)","v":""},{"$f":"IF(OR('Facility data'!B332=\"\",'Facility data'!C332<=0.01,'Facility data'!C332>2),\"\",'Facility data'!B332)","v":""},null,{"$f":"IF(OR('Facility data'!B332=\"\",'Facility data'!C332<=0.01,'Facility data'!C332>2,C332=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C332,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C332,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I332),INDEX('Place B tables'!$A$2:$A$5201,$I332),\"\")","v":""},{"$f":"IF($J332=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J332,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D332=\"\",\"\",IF(D332=0,\"No match\",IF(D332>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C332,'Place B tables'!$A$2:$A$5201))*(SEARCH(C332,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D332=1,INDEX('Place B tables'!$H$2:$H$5201,I332),\"\")","v":""}]
[{"$f":"IF('Facility data'!A333=\"\",\"\",'Facility data'!A333)","v":""},{"$f":"IF(OR('Facility data'!B333=\"\",'Facility data'!C333<=0.01,'Facility data'!C333>2),\"\",'Facility data'!B333)","v":""},null,{"$f":"IF(OR('Facility data'!B333=\"\",'Facility data'!C333<=0.01,'Facility data'!C333>2,C333=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C333,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C333,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I333),INDEX('Place B tables'!$A$2:$A$5201,$I333),\"\")","v":""},{"$f":"IF($J333=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J333,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D333=\"\",\"\",IF(D333=0,\"No match\",IF(D333>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C333,'Place B tables'!$A$2:$A$5201))*(SEARCH(C333,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D333=1,INDEX('Place B tables'!$H$2:$H$5201,I333),\"\")","v":""}]
[{"$f":"IF('Facility data'!A334=\"\",\"\",'Facility data'!A334)","v":""},{"$f":"IF(OR('Facility data'!B334=\"\",'Facility data'!C334<=0.01,'Facility data'!C334>2),\"\",'Facility data'!B334)","v":""},null,{"$f":"IF(OR('Facility data'!B334=\"\",'Facility data'!C334<=0.01,'Facility data'!C334>2,C334=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C334,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C334,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I334),INDEX('Place B tables'!$A$2:$A$5201,$I334),\"\")","v":""},{"$f":"IF($J334=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J334,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D334=\"\",\"\",IF(D334=0,\"No match\",IF(D334>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C334,'Place B tables'!$A$2:$A$5201))*(SEARCH(C334,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D334=1,INDEX('Place B tables'!$H$2:$H$5201,I334),\"\")","v":""}]
[{"$f":"IF('Facility data'!A335=\"\",\"\",'Facility data'!A335)","v":""},{"$f":"IF(OR('Facility data'!B335=\"\",'Facility data'!C335<=0.01,'Facility data'!C335>2),\"\",'Facility data'!B335)","v":""},null,{"$f":"IF(OR('Facility data'!B335=\"\",'Facility data'!C335<=0.01,'Facility data'!C335>2,C335=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C335,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C335,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I335),INDEX('Place B tables'!$A$2:$A$5201,$I335),\"\")","v":""},{"$f":"IF($J335=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J335,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D335=\"\",\"\",IF(D335=0,\"No match\",IF(D335>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C335,'Place B tables'!$A$2:$A$5201))*(SEARCH(C335,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D335=1,INDEX('Place B tables'!$H$2:$H$5201,I335),\"\")","v":""}]
[{"$f":"IF('Facility data'!A336=\"\",\"\",'Facility data'!A336)","v":""},{"$f":"IF(OR('Facility data'!B336=\"\",'Facility data'!C336<=0.01,'Facility data'!C336>2),\"\",'Facility data'!B336)","v":""},null,{"$f":"IF(OR('Facility data'!B336=\"\",'Facility data'!C336<=0.01,'Facility data'!C336>2,C336=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C336,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C336,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I336),INDEX('Place B tables'!$A$2:$A$5201,$I336),\"\")","v":""},{"$f":"IF($J336=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J336,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D336=\"\",\"\",IF(D336=0,\"No match\",IF(D336>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C336,'Place B tables'!$A$2:$A$5201))*(SEARCH(C336,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D336=1,INDEX('Place B tables'!$H$2:$H$5201,I336),\"\")","v":""}]
[{"$f":"IF('Facility data'!A337=\"\",\"\",'Facility data'!A337)","v":""},{"$f":"IF(OR('Facility data'!B337=\"\",'Facility data'!C337<=0.01,'Facility data'!C337>2),\"\",'Facility data'!B337)","v":""},null,{"$f":"IF(OR('Facility data'!B337=\"\",'Facility data'!C337<=0.01,'Facility data'!C337>2,C337=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C337,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C337,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I337),INDEX('Place B tables'!$A$2:$A$5201,$I337),\"\")","v":""},{"$f":"IF($J337=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J337,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D337=\"\",\"\",IF(D337=0,\"No match\",IF(D337>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C337,'Place B tables'!$A$2:$A$5201))*(SEARCH(C337,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D337=1,INDEX('Place B tables'!$H$2:$H$5201,I337),\"\")","v":""}]
[{"$f":"IF('Facility data'!A338=\"\",\"\",'Facility data'!A338)","v":""},{"$f":"IF(OR('Facility data'!B338=\"\",'Facility data'!C338<=0.01,'Facility data'!C338>2),\"\",'Facility data'!B338)","v":""},null,{"$f":"IF(OR('Facility data'!B338=\"\",'Facility data'!C338<=0.01,'Facility data'!C338>2,C338=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C338,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C338,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I338),INDEX('Place B tables'!$A$2:$A$5201,$I338),\"\")","v":""},{"$f":"IF($J338=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J338,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D338=\"\",\"\",IF(D338=0,\"No match\",IF(D338>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C338,'Place B tables'!$A$2:$A$5201))*(SEARCH(C338,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D338=1,INDEX('Place B tables'!$H$2:$H$5201,I338),\"\")","v":""}]
[{"$f":"IF('Facility data'!A339=\"\",\"\",'Facility data'!A339)","v":""},{"$f":"IF(OR('Facility data'!B339=\"\",'Facility data'!C339<=0.01,'Facility data'!C339>2),\"\",'Facility data'!B339)","v":""},null,{"$f":"IF(OR('Facility data'!B339=\"\",'Facility data'!C339<=0.01,'Facility data'!C339>2,C339=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C339,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C339,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I339),INDEX('Place B tables'!$A$2:$A$5201,$I339),\"\")","v":""},{"$f":"IF($J339=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J339,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D339=\"\",\"\",IF(D339=0,\"No match\",IF(D339>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C339,'Place B tables'!$A$2:$A$5201))*(SEARCH(C339,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D339=1,INDEX('Place B tables'!$H$2:$H$5201,I339),\"\")","v":""}]
[{"$f":"IF('Facility data'!A340=\"\",\"\",'Facility data'!A340)","v":""},{"$f":"IF(OR('Facility data'!B340=\"\",'Facility data'!C340<=0.01,'Facility data'!C340>2),\"\",'Facility data'!B340)","v":""},null,{"$f":"IF(OR('Facility data'!B340=\"\",'Facility data'!C340<=0.01,'Facility data'!C340>2,C340=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C340,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C340,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I340),INDEX('Place B tables'!$A$2:$A$5201,$I340),\"\")","v":""},{"$f":"IF($J340=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J340,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D340=\"\",\"\",IF(D340=0,\"No match\",IF(D340>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C340,'Place B tables'!$A$2:$A$5201))*(SEARCH(C340,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D340=1,INDEX('Place B tables'!$H$2:$H$5201,I340),\"\")","v":""}]
[{"$f":"IF('Facility data'!A341=\"\",\"\",'Facility data'!A341)","v":""},{"$f":"IF(OR('Facility data'!B341=\"\",'Facility data'!C341<=0.01,'Facility data'!C341>2),\"\",'Facility data'!B341)","v":""},null,{"$f":"IF(OR('Facility data'!B341=\"\",'Facility data'!C341<=0.01,'Facility data'!C341>2,C341=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C341,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C341,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I341),INDEX('Place B tables'!$A$2:$A$5201,$I341),\"\")","v":""},{"$f":"IF($J341=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J341,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D341=\"\",\"\",IF(D341=0,\"No match\",IF(D341>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C341,'Place B tables'!$A$2:$A$5201))*(SEARCH(C341,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D341=1,INDEX('Place B tables'!$H$2:$H$5201,I341),\"\")","v":""}]
[{"$f":"IF('Facility data'!A342=\"\",\"\",'Facility data'!A342)","v":""},{"$f":"IF(OR('Facility data'!B342=\"\",'Facility data'!C342<=0.01,'Facility data'!C342>2),\"\",'Facility data'!B342)","v":""},null,{"$f":"IF(OR('Facility data'!B342=\"\",'Facility data'!C342<=0.01,'Facility data'!C342>2,C342=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C342,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C342,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I342),INDEX('Place B tables'!$A$2:$A$5201,$I342),\"\")","v":""},{"$f":"IF($J342=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J342,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D342=\"\",\"\",IF(D342=0,\"No match\",IF(D342>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C342,'Place B tables'!$A$2:$A$5201))*(SEARCH(C342,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D342=1,INDEX('Place B tables'!$H$2:$H$5201,I342),\"\")","v":""}]
[{"$f":"IF('Facility data'!A343=\"\",\"\",'Facility data'!A343)","v":""},{"$f":"IF(OR('Facility data'!B343=\"\",'Facility data'!C343<=0.01,'Facility data'!C343>2),\"\",'Facility data'!B343)","v":""},null,{"$f":"IF(OR('Facility data'!B343=\"\",'Facility data'!C343<=0.01,'Facility data'!C343>2,C343=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C343,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C343,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I343),INDEX('Place B tables'!$A$2:$A$5201,$I343),\"\")","v":""},{"$f":"IF($J343=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J343,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D343=\"\",\"\",IF(D343=0,\"No match\",IF(D343>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C343,'Place B tables'!$A$2:$A$5201))*(SEARCH(C343,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D343=1,INDEX('Place B tables'!$H$2:$H$5201,I343),\"\")","v":""}]
[{"$f":"IF('Facility data'!A344=\"\",\"\",'Facility data'!A344)","v":""},{"$f":"IF(OR('Facility data'!B344=\"\",'Facility data'!C344<=0.01,'Facility data'!C344>2),\"\",'Facility data'!B344)","v":""},null,{"$f":"IF(OR('Facility data'!B344=\"\",'Facility data'!C344<=0.01,'Facility data'!C344>2,C344=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C344,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C344,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I344),INDEX('Place B tables'!$A$2:$A$5201,$I344),\"\")","v":""},{"$f":"IF($J344=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J344,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D344=\"\",\"\",IF(D344=0,\"No match\",IF(D344>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C344,'Place B tables'!$A$2:$A$5201))*(SEARCH(C344,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D344=1,INDEX('Place B tables'!$H$2:$H$5201,I344),\"\")","v":""}]
[{"$f":"IF('Facility data'!A345=\"\",\"\",'Facility data'!A345)","v":""},{"$f":"IF(OR('Facility data'!B345=\"\",'Facility data'!C345<=0.01,'Facility data'!C345>2),\"\",'Facility data'!B345)","v":""},null,{"$f":"IF(OR('Facility data'!B345=\"\",'Facility data'!C345<=0.01,'Facility data'!C345>2,C345=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C345,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C345,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I345),INDEX('Place B tables'!$A$2:$A$5201,$I345),\"\")","v":""},{"$f":"IF($J345=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J345,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D345=\"\",\"\",IF(D345=0,\"No match\",IF(D345>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C345,'Place B tables'!$A$2:$A$5201))*(SEARCH(C345,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D345=1,INDEX('Place B tables'!$H$2:$H$5201,I345),\"\")","v":""}]
[{"$f":"IF('Facility data'!A346=\"\",\"\",'Facility data'!A346)","v":""},{"$f":"IF(OR('Facility data'!B346=\"\",'Facility data'!C346<=0.01,'Facility data'!C346>2),\"\",'Facility data'!B346)","v":""},null,{"$f":"IF(OR('Facility data'!B346=\"\",'Facility data'!C346<=0.01,'Facility data'!C346>2,C346=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C346,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C346,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I346),INDEX('Place B tables'!$A$2:$A$5201,$I346),\"\")","v":""},{"$f":"IF($J346=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J346,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D346=\"\",\"\",IF(D346=0,\"No match\",IF(D346>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C346,'Place B tables'!$A$2:$A$5201))*(SEARCH(C346,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D346=1,INDEX('Place B tables'!$H$2:$H$5201,I346),\"\")","v":""}]
[{"$f":"IF('Facility data'!A347=\"\",\"\",'Facility data'!A347)","v":""},{"$f":"IF(OR('Facility data'!B347=\"\",'Facility data'!C347<=0.01,'Facility data'!C347>2),\"\",'Facility data'!B347)","v":""},null,{"$f":"IF(OR('Facility data'!B347=\"\",'Facility data'!C347<=0.01,'Facility data'!C347>2,C347=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C347,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C347,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I347),INDEX('Place B tables'!$A$2:$A$5201,$I347),\"\")","v":""},{"$f":"IF($J347=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J347,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D347=\"\",\"\",IF(D347=0,\"No match\",IF(D347>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C347,'Place B tables'!$A$2:$A$5201))*(SEARCH(C347,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D347=1,INDEX('Place B tables'!$H$2:$H$5201,I347),\"\")","v":""}]
[{"$f":"IF('Facility data'!A348=\"\",\"\",'Facility data'!A348)","v":""},{"$f":"IF(OR('Facility data'!B348=\"\",'Facility data'!C348<=0.01,'Facility data'!C348>2),\"\",'Facility data'!B348)","v":""},null,{"$f":"IF(OR('Facility data'!B348=\"\",'Facility data'!C348<=0.01,'Facility data'!C348>2,C348=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C348,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C348,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I348),INDEX('Place B tables'!$A$2:$A$5201,$I348),\"\")","v":""},{"$f":"IF($J348=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J348,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D348=\"\",\"\",IF(D348=0,\"No match\",IF(D348>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C348,'Place B tables'!$A$2:$A$5201))*(SEARCH(C348,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D348=1,INDEX('Place B tables'!$H$2:$H$5201,I348),\"\")","v":""}]
[{"$f":"IF('Facility data'!A349=\"\",\"\",'Facility data'!A349)","v":""},{"$f":"IF(OR('Facility data'!B349=\"\",'Facility data'!C349<=0.01,'Facility data'!C349>2),\"\",'Facility data'!B349)","v":""},null,{"$f":"IF(OR('Facility data'!B349=\"\",'Facility data'!C349<=0.01,'Facility data'!C349>2,C349=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C349,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C349,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I349),INDEX('Place B tables'!$A$2:$A$5201,$I349),\"\")","v":""},{"$f":"IF($J349=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J349,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D349=\"\",\"\",IF(D349=0,\"No match\",IF(D349>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C349,'Place B tables'!$A$2:$A$5201))*(SEARCH(C349,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D349=1,INDEX('Place B tables'!$H$2:$H$5201,I349),\"\")","v":""}]
[{"$f":"IF('Facility data'!A350=\"\",\"\",'Facility data'!A350)","v":""},{"$f":"IF(OR('Facility data'!B350=\"\",'Facility data'!C350<=0.01,'Facility data'!C350>2),\"\",'Facility data'!B350)","v":""},null,{"$f":"IF(OR('Facility data'!B350=\"\",'Facility data'!C350<=0.01,'Facility data'!C350>2,C350=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C350,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C350,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I350),INDEX('Place B tables'!$A$2:$A$5201,$I350),\"\")","v":""},{"$f":"IF($J350=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J350,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D350=\"\",\"\",IF(D350=0,\"No match\",IF(D350>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C350,'Place B tables'!$A$2:$A$5201))*(SEARCH(C350,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D350=1,INDEX('Place B tables'!$H$2:$H$5201,I350),\"\")","v":""}]
[{"$f":"IF('Facility data'!A351=\"\",\"\",'Facility data'!A351)","v":""},{"$f":"IF(OR('Facility data'!B351=\"\",'Facility data'!C351<=0.01,'Facility data'!C351>2),\"\",'Facility data'!B351)","v":""},null,{"$f":"IF(OR('Facility data'!B351=\"\",'Facility data'!C351<=0.01,'Facility data'!C351>2,C351=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C351,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C351,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I351),INDEX('Place B tables'!$A$2:$A$5201,$I351),\"\")","v":""},{"$f":"IF($J351=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J351,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D351=\"\",\"\",IF(D351=0,\"No match\",IF(D351>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C351,'Place B tables'!$A$2:$A$5201))*(SEARCH(C351,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D351=1,INDEX('Place B tables'!$H$2:$H$5201,I351),\"\")","v":""}]
[{"$f":"IF('Facility data'!A352=\"\",\"\",'Facility data'!A352)","v":""},{"$f":"IF(OR('Facility data'!B352=\"\",'Facility data'!C352<=0.01,'Facility data'!C352>2),\"\",'Facility data'!B352)","v":""},null,{"$f":"IF(OR('Facility data'!B352=\"\",'Facility data'!C352<=0.01,'Facility data'!C352>2,C352=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C352,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C352,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I352),INDEX('Place B tables'!$A$2:$A$5201,$I352),\"\")","v":""},{"$f":"IF($J352=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J352,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D352=\"\",\"\",IF(D352=0,\"No match\",IF(D352>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C352,'Place B tables'!$A$2:$A$5201))*(SEARCH(C352,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D352=1,INDEX('Place B tables'!$H$2:$H$5201,I352),\"\")","v":""}]
[{"$f":"IF('Facility data'!A353=\"\",\"\",'Facility data'!A353)","v":""},{"$f":"IF(OR('Facility data'!B353=\"\",'Facility data'!C353<=0.01,'Facility data'!C353>2),\"\",'Facility data'!B353)","v":""},null,{"$f":"IF(OR('Facility data'!B353=\"\",'Facility data'!C353<=0.01,'Facility data'!C353>2,C353=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C353,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C353,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I353),INDEX('Place B tables'!$A$2:$A$5201,$I353),\"\")","v":""},{"$f":"IF($J353=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J353,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D353=\"\",\"\",IF(D353=0,\"No match\",IF(D353>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C353,'Place B tables'!$A$2:$A$5201))*(SEARCH(C353,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D353=1,INDEX('Place B tables'!$H$2:$H$5201,I353),\"\")","v":""}]
[{"$f":"IF('Facility data'!A354=\"\",\"\",'Facility data'!A354)","v":""},{"$f":"IF(OR('Facility data'!B354=\"\",'Facility data'!C354<=0.01,'Facility data'!C354>2),\"\",'Facility data'!B354)","v":""},null,{"$f":"IF(OR('Facility data'!B354=\"\",'Facility data'!C354<=0.01,'Facility data'!C354>2,C354=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C354,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C354,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I354),INDEX('Place B tables'!$A$2:$A$5201,$I354),\"\")","v":""},{"$f":"IF($J354=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J354,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D354=\"\",\"\",IF(D354=0,\"No match\",IF(D354>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C354,'Place B tables'!$A$2:$A$5201))*(SEARCH(C354,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D354=1,INDEX('Place B tables'!$H$2:$H$5201,I354),\"\")","v":""}]
[{"$f":"IF('Facility data'!A355=\"\",\"\",'Facility data'!A355)","v":""},{"$f":"IF(OR('Facility data'!B355=\"\",'Facility data'!C355<=0.01,'Facility data'!C355>2),\"\",'Facility data'!B355)","v":""},null,{"$f":"IF(OR('Facility data'!B355=\"\",'Facility data'!C355<=0.01,'Facility data'!C355>2,C355=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C355,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C355,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I355),INDEX('Place B tables'!$A$2:$A$5201,$I355),\"\")","v":""},{"$f":"IF($J355=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J355,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D355=\"\",\"\",IF(D355=0,\"No match\",IF(D355>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C355,'Place B tables'!$A$2:$A$5201))*(SEARCH(C355,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D355=1,INDEX('Place B tables'!$H$2:$H$5201,I355),\"\")","v":""}]
[{"$f":"IF('Facility data'!A356=\"\",\"\",'Facility data'!A356)","v":""},{"$f":"IF(OR('Facility data'!B356=\"\",'Facility data'!C356<=0.01,'Facility data'!C356>2),\"\",'Facility data'!B356)","v":""},null,{"$f":"IF(OR('Facility data'!B356=\"\",'Facility data'!C356<=0.01,'Facility data'!C356>2,C356=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C356,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C356,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I356),INDEX('Place B tables'!$A$2:$A$5201,$I356),\"\")","v":""},{"$f":"IF($J356=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J356,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D356=\"\",\"\",IF(D356=0,\"No match\",IF(D356>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C356,'Place B tables'!$A$2:$A$5201))*(SEARCH(C356,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D356=1,INDEX('Place B tables'!$H$2:$H$5201,I356),\"\")","v":""}]
[{"$f":"IF('Facility data'!A357=\"\",\"\",'Facility data'!A357)","v":""},{"$f":"IF(OR('Facility data'!B357=\"\",'Facility data'!C357<=0.01,'Facility data'!C357>2),\"\",'Facility data'!B357)","v":""},null,{"$f":"IF(OR('Facility data'!B357=\"\",'Facility data'!C357<=0.01,'Facility data'!C357>2,C357=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C357,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C357,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I357),INDEX('Place B tables'!$A$2:$A$5201,$I357),\"\")","v":""},{"$f":"IF($J357=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J357,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D357=\"\",\"\",IF(D357=0,\"No match\",IF(D357>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C357,'Place B tables'!$A$2:$A$5201))*(SEARCH(C357,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D357=1,INDEX('Place B tables'!$H$2:$H$5201,I357),\"\")","v":""}]
[{"$f":"IF('Facility data'!A358=\"\",\"\",'Facility data'!A358)","v":""},{"$f":"IF(OR('Facility data'!B358=\"\",'Facility data'!C358<=0.01,'Facility data'!C358>2),\"\",'Facility data'!B358)","v":""},null,{"$f":"IF(OR('Facility data'!B358=\"\",'Facility data'!C358<=0.01,'Facility data'!C358>2,C358=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C358,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C358,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I358),INDEX('Place B tables'!$A$2:$A$5201,$I358),\"\")","v":""},{"$f":"IF($J358=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J358,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D358=\"\",\"\",IF(D358=0,\"No match\",IF(D358>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C358,'Place B tables'!$A$2:$A$5201))*(SEARCH(C358,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D358=1,INDEX('Place B tables'!$H$2:$H$5201,I358),\"\")","v":""}]
[{"$f":"IF('Facility data'!A359=\"\",\"\",'Facility data'!A359)","v":""},{"$f":"IF(OR('Facility data'!B359=\"\",'Facility data'!C359<=0.01,'Facility data'!C359>2),\"\",'Facility data'!B359)","v":""},null,{"$f":"IF(OR('Facility data'!B359=\"\",'Facility data'!C359<=0.01,'Facility data'!C359>2,C359=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C359,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C359,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I359),INDEX('Place B tables'!$A$2:$A$5201,$I359),\"\")","v":""},{"$f":"IF($J359=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J359,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D359=\"\",\"\",IF(D359=0,\"No match\",IF(D359>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C359,'Place B tables'!$A$2:$A$5201))*(SEARCH(C359,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D359=1,INDEX('Place B tables'!$H$2:$H$5201,I359),\"\")","v":""}]
[{"$f":"IF('Facility data'!A360=\"\",\"\",'Facility data'!A360)","v":""},{"$f":"IF(OR('Facility data'!B360=\"\",'Facility data'!C360<=0.01,'Facility data'!C360>2),\"\",'Facility data'!B360)","v":""},null,{"$f":"IF(OR('Facility data'!B360=\"\",'Facility data'!C360<=0.01,'Facility data'!C360>2,C360=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C360,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C360,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I360),INDEX('Place B tables'!$A$2:$A$5201,$I360),\"\")","v":""},{"$f":"IF($J360=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J360,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D360=\"\",\"\",IF(D360=0,\"No match\",IF(D360>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C360,'Place B tables'!$A$2:$A$5201))*(SEARCH(C360,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D360=1,INDEX('Place B tables'!$H$2:$H$5201,I360),\"\")","v":""}]
[{"$f":"IF('Facility data'!A361=\"\",\"\",'Facility data'!A361)","v":""},{"$f":"IF(OR('Facility data'!B361=\"\",'Facility data'!C361<=0.01,'Facility data'!C361>2),\"\",'Facility data'!B361)","v":""},null,{"$f":"IF(OR('Facility data'!B361=\"\",'Facility data'!C361<=0.01,'Facility data'!C361>2,C361=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C361,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C361,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I361),INDEX('Place B tables'!$A$2:$A$5201,$I361),\"\")","v":""},{"$f":"IF($J361=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J361,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D361=\"\",\"\",IF(D361=0,\"No match\",IF(D361>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C361,'Place B tables'!$A$2:$A$5201))*(SEARCH(C361,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D361=1,INDEX('Place B tables'!$H$2:$H$5201,I361),\"\")","v":""}]
[{"$f":"IF('Facility data'!A362=\"\",\"\",'Facility data'!A362)","v":""},{"$f":"IF(OR('Facility data'!B362=\"\",'Facility data'!C362<=0.01,'Facility data'!C362>2),\"\",'Facility data'!B362)","v":""},null,{"$f":"IF(OR('Facility data'!B362=\"\",'Facility data'!C362<=0.01,'Facility data'!C362>2,C362=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C362,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C362,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I362),INDEX('Place B tables'!$A$2:$A$5201,$I362),\"\")","v":""},{"$f":"IF($J362=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J362,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D362=\"\",\"\",IF(D362=0,\"No match\",IF(D362>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C362,'Place B tables'!$A$2:$A$5201))*(SEARCH(C362,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D362=1,INDEX('Place B tables'!$H$2:$H$5201,I362),\"\")","v":""}]
[{"$f":"IF('Facility data'!A363=\"\",\"\",'Facility data'!A363)","v":""},{"$f":"IF(OR('Facility data'!B363=\"\",'Facility data'!C363<=0.01,'Facility data'!C363>2),\"\",'Facility data'!B363)","v":""},null,{"$f":"IF(OR('Facility data'!B363=\"\",'Facility data'!C363<=0.01,'Facility data'!C363>2,C363=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C363,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C363,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I363),INDEX('Place B tables'!$A$2:$A$5201,$I363),\"\")","v":""},{"$f":"IF($J363=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J363,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D363=\"\",\"\",IF(D363=0,\"No match\",IF(D363>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C363,'Place B tables'!$A$2:$A$5201))*(SEARCH(C363,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D363=1,INDEX('Place B tables'!$H$2:$H$5201,I363),\"\")","v":""}]
[{"$f":"IF('Facility data'!A364=\"\",\"\",'Facility data'!A364)","v":""},{"$f":"IF(OR('Facility data'!B364=\"\",'Facility data'!C364<=0.01,'Facility data'!C364>2),\"\",'Facility data'!B364)","v":""},null,{"$f":"IF(OR('Facility data'!B364=\"\",'Facility data'!C364<=0.01,'Facility data'!C364>2,C364=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C364,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C364,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I364),INDEX('Place B tables'!$A$2:$A$5201,$I364),\"\")","v":""},{"$f":"IF($J364=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J364,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D364=\"\",\"\",IF(D364=0,\"No match\",IF(D364>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C364,'Place B tables'!$A$2:$A$5201))*(SEARCH(C364,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D364=1,INDEX('Place B tables'!$H$2:$H$5201,I364),\"\")","v":""}]
[{"$f":"IF('Facility data'!A365=\"\",\"\",'Facility data'!A365)","v":""},{"$f":"IF(OR('Facility data'!B365=\"\",'Facility data'!C365<=0.01,'Facility data'!C365>2),\"\",'Facility data'!B365)","v":""},null,{"$f":"IF(OR('Facility data'!B365=\"\",'Facility data'!C365<=0.01,'Facility data'!C365>2,C365=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C365,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C365,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I365),INDEX('Place B tables'!$A$2:$A$5201,$I365),\"\")","v":""},{"$f":"IF($J365=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J365,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D365=\"\",\"\",IF(D365=0,\"No match\",IF(D365>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C365,'Place B tables'!$A$2:$A$5201))*(SEARCH(C365,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D365=1,INDEX('Place B tables'!$H$2:$H$5201,I365),\"\")","v":""}]
[{"$f":"IF('Facility data'!A366=\"\",\"\",'Facility data'!A366)","v":""},{"$f":"IF(OR('Facility data'!B366=\"\",'Facility data'!C366<=0.01,'Facility data'!C366>2),\"\",'Facility data'!B366)","v":""},null,{"$f":"IF(OR('Facility data'!B366=\"\",'Facility data'!C366<=0.01,'Facility data'!C366>2,C366=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C366,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C366,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I366),INDEX('Place B tables'!$A$2:$A$5201,$I366),\"\")","v":""},{"$f":"IF($J366=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J366,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D366=\"\",\"\",IF(D366=0,\"No match\",IF(D366>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C366,'Place B tables'!$A$2:$A$5201))*(SEARCH(C366,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D366=1,INDEX('Place B tables'!$H$2:$H$5201,I366),\"\")","v":""}]
[{"$f":"IF('Facility data'!A367=\"\",\"\",'Facility data'!A367)","v":""},{"$f":"IF(OR('Facility data'!B367=\"\",'Facility data'!C367<=0.01,'Facility data'!C367>2),\"\",'Facility data'!B367)","v":""},null,{"$f":"IF(OR('Facility data'!B367=\"\",'Facility data'!C367<=0.01,'Facility data'!C367>2,C367=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C367,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C367,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I367),INDEX('Place B tables'!$A$2:$A$5201,$I367),\"\")","v":""},{"$f":"IF($J367=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J367,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D367=\"\",\"\",IF(D367=0,\"No match\",IF(D367>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C367,'Place B tables'!$A$2:$A$5201))*(SEARCH(C367,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D367=1,INDEX('Place B tables'!$H$2:$H$5201,I367),\"\")","v":""}]
[{"$f":"IF('Facility data'!A368=\"\",\"\",'Facility data'!A368)","v":""},{"$f":"IF(OR('Facility data'!B368=\"\",'Facility data'!C368<=0.01,'Facility data'!C368>2),\"\",'Facility data'!B368)","v":""},null,{"$f":"IF(OR('Facility data'!B368=\"\",'Facility data'!C368<=0.01,'Facility data'!C368>2,C368=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C368,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C368,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I368),INDEX('Place B tables'!$A$2:$A$5201,$I368),\"\")","v":""},{"$f":"IF($J368=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J368,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D368=\"\",\"\",IF(D368=0,\"No match\",IF(D368>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C368,'Place B tables'!$A$2:$A$5201))*(SEARCH(C368,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D368=1,INDEX('Place B tables'!$H$2:$H$5201,I368),\"\")","v":""}]
[{"$f":"IF('Facility data'!A369=\"\",\"\",'Facility data'!A369)","v":""},{"$f":"IF(OR('Facility data'!B369=\"\",'Facility data'!C369<=0.01,'Facility data'!C369>2),\"\",'Facility data'!B369)","v":""},null,{"$f":"IF(OR('Facility data'!B369=\"\",'Facility data'!C369<=0.01,'Facility data'!C369>2,C369=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C369,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C369,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I369),INDEX('Place B tables'!$A$2:$A$5201,$I369),\"\")","v":""},{"$f":"IF($J369=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J369,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D369=\"\",\"\",IF(D369=0,\"No match\",IF(D369>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C369,'Place B tables'!$A$2:$A$5201))*(SEARCH(C369,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D369=1,INDEX('Place B tables'!$H$2:$H$5201,I369),\"\")","v":""}]
[{"$f":"IF('Facility data'!A370=\"\",\"\",'Facility data'!A370)","v":""},{"$f":"IF(OR('Facility data'!B370=\"\",'Facility data'!C370<=0.01,'Facility data'!C370>2),\"\",'Facility data'!B370)","v":""},null,{"$f":"IF(OR('Facility data'!B370=\"\",'Facility data'!C370<=0.01,'Facility data'!C370>2,C370=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C370,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C370,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I370),INDEX('Place B tables'!$A$2:$A$5201,$I370),\"\")","v":""},{"$f":"IF($J370=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J370,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D370=\"\",\"\",IF(D370=0,\"No match\",IF(D370>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C370,'Place B tables'!$A$2:$A$5201))*(SEARCH(C370,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D370=1,INDEX('Place B tables'!$H$2:$H$5201,I370),\"\")","v":""}]
[{"$f":"IF('Facility data'!A371=\"\",\"\",'Facility data'!A371)","v":""},{"$f":"IF(OR('Facility data'!B371=\"\",'Facility data'!C371<=0.01,'Facility data'!C371>2),\"\",'Facility data'!B371)","v":""},null,{"$f":"IF(OR('Facility data'!B371=\"\",'Facility data'!C371<=0.01,'Facility data'!C371>2,C371=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C371,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C371,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I371),INDEX('Place B tables'!$A$2:$A$5201,$I371),\"\")","v":""},{"$f":"IF($J371=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J371,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D371=\"\",\"\",IF(D371=0,\"No match\",IF(D371>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C371,'Place B tables'!$A$2:$A$5201))*(SEARCH(C371,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D371=1,INDEX('Place B tables'!$H$2:$H$5201,I371),\"\")","v":""}]
[{"$f":"IF('Facility data'!A372=\"\",\"\",'Facility data'!A372)","v":""},{"$f":"IF(OR('Facility data'!B372=\"\",'Facility data'!C372<=0.01,'Facility data'!C372>2),\"\",'Facility data'!B372)","v":""},null,{"$f":"IF(OR('Facility data'!B372=\"\",'Facility data'!C372<=0.01,'Facility data'!C372>2,C372=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C372,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C372,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I372),INDEX('Place B tables'!$A$2:$A$5201,$I372),\"\")","v":""},{"$f":"IF($J372=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J372,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D372=\"\",\"\",IF(D372=0,\"No match\",IF(D372>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C372,'Place B tables'!$A$2:$A$5201))*(SEARCH(C372,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D372=1,INDEX('Place B tables'!$H$2:$H$5201,I372),\"\")","v":""}]
[{"$f":"IF('Facility data'!A373=\"\",\"\",'Facility data'!A373)","v":""},{"$f":"IF(OR('Facility data'!B373=\"\",'Facility data'!C373<=0.01,'Facility data'!C373>2),\"\",'Facility data'!B373)","v":""},null,{"$f":"IF(OR('Facility data'!B373=\"\",'Facility data'!C373<=0.01,'Facility data'!C373>2,C373=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C373,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C373,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I373),INDEX('Place B tables'!$A$2:$A$5201,$I373),\"\")","v":""},{"$f":"IF($J373=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J373,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D373=\"\",\"\",IF(D373=0,\"No match\",IF(D373>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C373,'Place B tables'!$A$2:$A$5201))*(SEARCH(C373,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D373=1,INDEX('Place B tables'!$H$2:$H$5201,I373),\"\")","v":""}]
[{"$f":"IF('Facility data'!A374=\"\",\"\",'Facility data'!A374)","v":""},{"$f":"IF(OR('Facility data'!B374=\"\",'Facility data'!C374<=0.01,'Facility data'!C374>2),\"\",'Facility data'!B374)","v":""},null,{"$f":"IF(OR('Facility data'!B374=\"\",'Facility data'!C374<=0.01,'Facility data'!C374>2,C374=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C374,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C374,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I374),INDEX('Place B tables'!$A$2:$A$5201,$I374),\"\")","v":""},{"$f":"IF($J374=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J374,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D374=\"\",\"\",IF(D374=0,\"No match\",IF(D374>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C374,'Place B tables'!$A$2:$A$5201))*(SEARCH(C374,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D374=1,INDEX('Place B tables'!$H$2:$H$5201,I374),\"\")","v":""}]
[{"$f":"IF('Facility data'!A375=\"\",\"\",'Facility data'!A375)","v":""},{"$f":"IF(OR('Facility data'!B375=\"\",'Facility data'!C375<=0.01,'Facility data'!C375>2),\"\",'Facility data'!B375)","v":""},null,{"$f":"IF(OR('Facility data'!B375=\"\",'Facility data'!C375<=0.01,'Facility data'!C375>2,C375=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C375,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C375,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I375),INDEX('Place B tables'!$A$2:$A$5201,$I375),\"\")","v":""},{"$f":"IF($J375=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J375,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D375=\"\",\"\",IF(D375=0,\"No match\",IF(D375>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C375,'Place B tables'!$A$2:$A$5201))*(SEARCH(C375,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D375=1,INDEX('Place B tables'!$H$2:$H$5201,I375),\"\")","v":""}]
[{"$f":"IF('Facility data'!A376=\"\",\"\",'Facility data'!A376)","v":""},{"$f":"IF(OR('Facility data'!B376=\"\",'Facility data'!C376<=0.01,'Facility data'!C376>2),\"\",'Facility data'!B376)","v":""},null,{"$f":"IF(OR('Facility data'!B376=\"\",'Facility data'!C376<=0.01,'Facility data'!C376>2,C376=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C376,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C376,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I376),INDEX('Place B tables'!$A$2:$A$5201,$I376),\"\")","v":""},{"$f":"IF($J376=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J376,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D376=\"\",\"\",IF(D376=0,\"No match\",IF(D376>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C376,'Place B tables'!$A$2:$A$5201))*(SEARCH(C376,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D376=1,INDEX('Place B tables'!$H$2:$H$5201,I376),\"\")","v":""}]
[{"$f":"IF('Facility data'!A377=\"\",\"\",'Facility data'!A377)","v":""},{"$f":"IF(OR('Facility data'!B377=\"\",'Facility data'!C377<=0.01,'Facility data'!C377>2),\"\",'Facility data'!B377)","v":""},null,{"$f":"IF(OR('Facility data'!B377=\"\",'Facility data'!C377<=0.01,'Facility data'!C377>2,C377=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C377,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C377,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I377),INDEX('Place B tables'!$A$2:$A$5201,$I377),\"\")","v":""},{"$f":"IF($J377=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J377,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D377=\"\",\"\",IF(D377=0,\"No match\",IF(D377>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C377,'Place B tables'!$A$2:$A$5201))*(SEARCH(C377,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D377=1,INDEX('Place B tables'!$H$2:$H$5201,I377),\"\")","v":""}]
[{"$f":"IF('Facility data'!A378=\"\",\"\",'Facility data'!A378)","v":""},{"$f":"IF(OR('Facility data'!B378=\"\",'Facility data'!C378<=0.01,'Facility data'!C378>2),\"\",'Facility data'!B378)","v":""},null,{"$f":"IF(OR('Facility data'!B378=\"\",'Facility data'!C378<=0.01,'Facility data'!C378>2,C378=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C378,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C378,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I378),INDEX('Place B tables'!$A$2:$A$5201,$I378),\"\")","v":""},{"$f":"IF($J378=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J378,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D378=\"\",\"\",IF(D378=0,\"No match\",IF(D378>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C378,'Place B tables'!$A$2:$A$5201))*(SEARCH(C378,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D378=1,INDEX('Place B tables'!$H$2:$H$5201,I378),\"\")","v":""}]
[{"$f":"IF('Facility data'!A379=\"\",\"\",'Facility data'!A379)","v":""},{"$f":"IF(OR('Facility data'!B379=\"\",'Facility data'!C379<=0.01,'Facility data'!C379>2),\"\",'Facility data'!B379)","v":""},null,{"$f":"IF(OR('Facility data'!B379=\"\",'Facility data'!C379<=0.01,'Facility data'!C379>2,C379=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C379,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C379,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I379),INDEX('Place B tables'!$A$2:$A$5201,$I379),\"\")","v":""},{"$f":"IF($J379=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J379,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D379=\"\",\"\",IF(D379=0,\"No match\",IF(D379>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C379,'Place B tables'!$A$2:$A$5201))*(SEARCH(C379,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D379=1,INDEX('Place B tables'!$H$2:$H$5201,I379),\"\")","v":""}]
[{"$f":"IF('Facility data'!A380=\"\",\"\",'Facility data'!A380)","v":""},{"$f":"IF(OR('Facility data'!B380=\"\",'Facility data'!C380<=0.01,'Facility data'!C380>2),\"\",'Facility data'!B380)","v":""},null,{"$f":"IF(OR('Facility data'!B380=\"\",'Facility data'!C380<=0.01,'Facility data'!C380>2,C380=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C380,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C380,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I380),INDEX('Place B tables'!$A$2:$A$5201,$I380),\"\")","v":""},{"$f":"IF($J380=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J380,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D380=\"\",\"\",IF(D380=0,\"No match\",IF(D380>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C380,'Place B tables'!$A$2:$A$5201))*(SEARCH(C380,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D380=1,INDEX('Place B tables'!$H$2:$H$5201,I380),\"\")","v":""}]
[{"$f":"IF('Facility data'!A381=\"\",\"\",'Facility data'!A381)","v":""},{"$f":"IF(OR('Facility data'!B381=\"\",'Facility data'!C381<=0.01,'Facility data'!C381>2),\"\",'Facility data'!B381)","v":""},null,{"$f":"IF(OR('Facility data'!B381=\"\",'Facility data'!C381<=0.01,'Facility data'!C381>2,C381=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C381,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C381,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I381),INDEX('Place B tables'!$A$2:$A$5201,$I381),\"\")","v":""},{"$f":"IF($J381=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J381,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D381=\"\",\"\",IF(D381=0,\"No match\",IF(D381>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C381,'Place B tables'!$A$2:$A$5201))*(SEARCH(C381,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D381=1,INDEX('Place B tables'!$H$2:$H$5201,I381),\"\")","v":""}]
[{"$f":"IF('Facility data'!A382=\"\",\"\",'Facility data'!A382)","v":""},{"$f":"IF(OR('Facility data'!B382=\"\",'Facility data'!C382<=0.01,'Facility data'!C382>2),\"\",'Facility data'!B382)","v":""},null,{"$f":"IF(OR('Facility data'!B382=\"\",'Facility data'!C382<=0.01,'Facility data'!C382>2,C382=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C382,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C382,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I382),INDEX('Place B tables'!$A$2:$A$5201,$I382),\"\")","v":""},{"$f":"IF($J382=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J382,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D382=\"\",\"\",IF(D382=0,\"No match\",IF(D382>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C382,'Place B tables'!$A$2:$A$5201))*(SEARCH(C382,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D382=1,INDEX('Place B tables'!$H$2:$H$5201,I382),\"\")","v":""}]
[{"$f":"IF('Facility data'!A383=\"\",\"\",'Facility data'!A383)","v":""},{"$f":"IF(OR('Facility data'!B383=\"\",'Facility data'!C383<=0.01,'Facility data'!C383>2),\"\",'Facility data'!B383)","v":""},null,{"$f":"IF(OR('Facility data'!B383=\"\",'Facility data'!C383<=0.01,'Facility data'!C383>2,C383=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C383,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C383,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I383),INDEX('Place B tables'!$A$2:$A$5201,$I383),\"\")","v":""},{"$f":"IF($J383=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J383,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D383=\"\",\"\",IF(D383=0,\"No match\",IF(D383>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C383,'Place B tables'!$A$2:$A$5201))*(SEARCH(C383,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D383=1,INDEX('Place B tables'!$H$2:$H$5201,I383),\"\")","v":""}]
[{"$f":"IF('Facility data'!A384=\"\",\"\",'Facility data'!A384)","v":""},{"$f":"IF(OR('Facility data'!B384=\"\",'Facility data'!C384<=0.01,'Facility data'!C384>2),\"\",'Facility data'!B384)","v":""},null,{"$f":"IF(OR('Facility data'!B384=\"\",'Facility data'!C384<=0.01,'Facility data'!C384>2,C384=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C384,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C384,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I384),INDEX('Place B tables'!$A$2:$A$5201,$I384),\"\")","v":""},{"$f":"IF($J384=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J384,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D384=\"\",\"\",IF(D384=0,\"No match\",IF(D384>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C384,'Place B tables'!$A$2:$A$5201))*(SEARCH(C384,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D384=1,INDEX('Place B tables'!$H$2:$H$5201,I384),\"\")","v":""}]
[{"$f":"IF('Facility data'!A385=\"\",\"\",'Facility data'!A385)","v":""},{"$f":"IF(OR('Facility data'!B385=\"\",'Facility data'!C385<=0.01,'Facility data'!C385>2),\"\",'Facility data'!B385)","v":""},null,{"$f":"IF(OR('Facility data'!B385=\"\",'Facility data'!C385<=0.01,'Facility data'!C385>2,C385=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C385,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C385,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I385),INDEX('Place B tables'!$A$2:$A$5201,$I385),\"\")","v":""},{"$f":"IF($J385=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J385,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D385=\"\",\"\",IF(D385=0,\"No match\",IF(D385>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C385,'Place B tables'!$A$2:$A$5201))*(SEARCH(C385,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D385=1,INDEX('Place B tables'!$H$2:$H$5201,I385),\"\")","v":""}]
[{"$f":"IF('Facility data'!A386=\"\",\"\",'Facility data'!A386)","v":""},{"$f":"IF(OR('Facility data'!B386=\"\",'Facility data'!C386<=0.01,'Facility data'!C386>2),\"\",'Facility data'!B386)","v":""},null,{"$f":"IF(OR('Facility data'!B386=\"\",'Facility data'!C386<=0.01,'Facility data'!C386>2,C386=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C386,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C386,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I386),INDEX('Place B tables'!$A$2:$A$5201,$I386),\"\")","v":""},{"$f":"IF($J386=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J386,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D386=\"\",\"\",IF(D386=0,\"No match\",IF(D386>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C386,'Place B tables'!$A$2:$A$5201))*(SEARCH(C386,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D386=1,INDEX('Place B tables'!$H$2:$H$5201,I386),\"\")","v":""}]
[{"$f":"IF('Facility data'!A387=\"\",\"\",'Facility data'!A387)","v":""},{"$f":"IF(OR('Facility data'!B387=\"\",'Facility data'!C387<=0.01,'Facility data'!C387>2),\"\",'Facility data'!B387)","v":""},null,{"$f":"IF(OR('Facility data'!B387=\"\",'Facility data'!C387<=0.01,'Facility data'!C387>2,C387=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C387,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C387,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I387),INDEX('Place B tables'!$A$2:$A$5201,$I387),\"\")","v":""},{"$f":"IF($J387=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J387,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D387=\"\",\"\",IF(D387=0,\"No match\",IF(D387>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C387,'Place B tables'!$A$2:$A$5201))*(SEARCH(C387,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D387=1,INDEX('Place B tables'!$H$2:$H$5201,I387),\"\")","v":""}]
[{"$f":"IF('Facility data'!A388=\"\",\"\",'Facility data'!A388)","v":""},{"$f":"IF(OR('Facility data'!B388=\"\",'Facility data'!C388<=0.01,'Facility data'!C388>2),\"\",'Facility data'!B388)","v":""},null,{"$f":"IF(OR('Facility data'!B388=\"\",'Facility data'!C388<=0.01,'Facility data'!C388>2,C388=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C388,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C388,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I388),INDEX('Place B tables'!$A$2:$A$5201,$I388),\"\")","v":""},{"$f":"IF($J388=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J388,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D388=\"\",\"\",IF(D388=0,\"No match\",IF(D388>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C388,'Place B tables'!$A$2:$A$5201))*(SEARCH(C388,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D388=1,INDEX('Place B tables'!$H$2:$H$5201,I388),\"\")","v":""}]
[{"$f":"IF('Facility data'!A389=\"\",\"\",'Facility data'!A389)","v":""},{"$f":"IF(OR('Facility data'!B389=\"\",'Facility data'!C389<=0.01,'Facility data'!C389>2),\"\",'Facility data'!B389)","v":""},null,{"$f":"IF(OR('Facility data'!B389=\"\",'Facility data'!C389<=0.01,'Facility data'!C389>2,C389=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C389,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C389,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I389),INDEX('Place B tables'!$A$2:$A$5201,$I389),\"\")","v":""},{"$f":"IF($J389=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J389,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D389=\"\",\"\",IF(D389=0,\"No match\",IF(D389>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C389,'Place B tables'!$A$2:$A$5201))*(SEARCH(C389,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D389=1,INDEX('Place B tables'!$H$2:$H$5201,I389),\"\")","v":""}]
[{"$f":"IF('Facility data'!A390=\"\",\"\",'Facility data'!A390)","v":""},{"$f":"IF(OR('Facility data'!B390=\"\",'Facility data'!C390<=0.01,'Facility data'!C390>2),\"\",'Facility data'!B390)","v":""},null,{"$f":"IF(OR('Facility data'!B390=\"\",'Facility data'!C390<=0.01,'Facility data'!C390>2,C390=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C390,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C390,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I390),INDEX('Place B tables'!$A$2:$A$5201,$I390),\"\")","v":""},{"$f":"IF($J390=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J390,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D390=\"\",\"\",IF(D390=0,\"No match\",IF(D390>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C390,'Place B tables'!$A$2:$A$5201))*(SEARCH(C390,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D390=1,INDEX('Place B tables'!$H$2:$H$5201,I390),\"\")","v":""}]
[{"$f":"IF('Facility data'!A391=\"\",\"\",'Facility data'!A391)","v":""},{"$f":"IF(OR('Facility data'!B391=\"\",'Facility data'!C391<=0.01,'Facility data'!C391>2),\"\",'Facility data'!B391)","v":""},null,{"$f":"IF(OR('Facility data'!B391=\"\",'Facility data'!C391<=0.01,'Facility data'!C391>2,C391=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C391,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C391,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I391),INDEX('Place B tables'!$A$2:$A$5201,$I391),\"\")","v":""},{"$f":"IF($J391=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J391,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D391=\"\",\"\",IF(D391=0,\"No match\",IF(D391>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C391,'Place B tables'!$A$2:$A$5201))*(SEARCH(C391,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D391=1,INDEX('Place B tables'!$H$2:$H$5201,I391),\"\")","v":""}]
[{"$f":"IF('Facility data'!A392=\"\",\"\",'Facility data'!A392)","v":""},{"$f":"IF(OR('Facility data'!B392=\"\",'Facility data'!C392<=0.01,'Facility data'!C392>2),\"\",'Facility data'!B392)","v":""},null,{"$f":"IF(OR('Facility data'!B392=\"\",'Facility data'!C392<=0.01,'Facility data'!C392>2,C392=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C392,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C392,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I392),INDEX('Place B tables'!$A$2:$A$5201,$I392),\"\")","v":""},{"$f":"IF($J392=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J392,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D392=\"\",\"\",IF(D392=0,\"No match\",IF(D392>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C392,'Place B tables'!$A$2:$A$5201))*(SEARCH(C392,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D392=1,INDEX('Place B tables'!$H$2:$H$5201,I392),\"\")","v":""}]
[{"$f":"IF('Facility data'!A393=\"\",\"\",'Facility data'!A393)","v":""},{"$f":"IF(OR('Facility data'!B393=\"\",'Facility data'!C393<=0.01,'Facility data'!C393>2),\"\",'Facility data'!B393)","v":""},null,{"$f":"IF(OR('Facility data'!B393=\"\",'Facility data'!C393<=0.01,'Facility data'!C393>2,C393=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C393,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C393,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I393),INDEX('Place B tables'!$A$2:$A$5201,$I393),\"\")","v":""},{"$f":"IF($J393=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J393,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D393=\"\",\"\",IF(D393=0,\"No match\",IF(D393>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C393,'Place B tables'!$A$2:$A$5201))*(SEARCH(C393,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D393=1,INDEX('Place B tables'!$H$2:$H$5201,I393),\"\")","v":""}]
[{"$f":"IF('Facility data'!A394=\"\",\"\",'Facility data'!A394)","v":""},{"$f":"IF(OR('Facility data'!B394=\"\",'Facility data'!C394<=0.01,'Facility data'!C394>2),\"\",'Facility data'!B394)","v":""},null,{"$f":"IF(OR('Facility data'!B394=\"\",'Facility data'!C394<=0.01,'Facility data'!C394>2,C394=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C394,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C394,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I394),INDEX('Place B tables'!$A$2:$A$5201,$I394),\"\")","v":""},{"$f":"IF($J394=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J394,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D394=\"\",\"\",IF(D394=0,\"No match\",IF(D394>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C394,'Place B tables'!$A$2:$A$5201))*(SEARCH(C394,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D394=1,INDEX('Place B tables'!$H$2:$H$5201,I394),\"\")","v":""}]
[{"$f":"IF('Facility data'!A395=\"\",\"\",'Facility data'!A395)","v":""},{"$f":"IF(OR('Facility data'!B395=\"\",'Facility data'!C395<=0.01,'Facility data'!C395>2),\"\",'Facility data'!B395)","v":""},null,{"$f":"IF(OR('Facility data'!B395=\"\",'Facility data'!C395<=0.01,'Facility data'!C395>2,C395=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C395,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C395,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I395),INDEX('Place B tables'!$A$2:$A$5201,$I395),\"\")","v":""},{"$f":"IF($J395=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J395,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D395=\"\",\"\",IF(D395=0,\"No match\",IF(D395>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C395,'Place B tables'!$A$2:$A$5201))*(SEARCH(C395,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D395=1,INDEX('Place B tables'!$H$2:$H$5201,I395),\"\")","v":""}]
[{"$f":"IF('Facility data'!A396=\"\",\"\",'Facility data'!A396)","v":""},{"$f":"IF(OR('Facility data'!B396=\"\",'Facility data'!C396<=0.01,'Facility data'!C396>2),\"\",'Facility data'!B396)","v":""},null,{"$f":"IF(OR('Facility data'!B396=\"\",'Facility data'!C396<=0.01,'Facility data'!C396>2,C396=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C396,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C396,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I396),INDEX('Place B tables'!$A$2:$A$5201,$I396),\"\")","v":""},{"$f":"IF($J396=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J396,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D396=\"\",\"\",IF(D396=0,\"No match\",IF(D396>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C396,'Place B tables'!$A$2:$A$5201))*(SEARCH(C396,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D396=1,INDEX('Place B tables'!$H$2:$H$5201,I396),\"\")","v":""}]
[{"$f":"IF('Facility data'!A397=\"\",\"\",'Facility data'!A397)","v":""},{"$f":"IF(OR('Facility data'!B397=\"\",'Facility data'!C397<=0.01,'Facility data'!C397>2),\"\",'Facility data'!B397)","v":""},null,{"$f":"IF(OR('Facility data'!B397=\"\",'Facility data'!C397<=0.01,'Facility data'!C397>2,C397=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C397,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C397,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I397),INDEX('Place B tables'!$A$2:$A$5201,$I397),\"\")","v":""},{"$f":"IF($J397=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J397,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D397=\"\",\"\",IF(D397=0,\"No match\",IF(D397>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C397,'Place B tables'!$A$2:$A$5201))*(SEARCH(C397,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D397=1,INDEX('Place B tables'!$H$2:$H$5201,I397),\"\")","v":""}]
[{"$f":"IF('Facility data'!A398=\"\",\"\",'Facility data'!A398)","v":""},{"$f":"IF(OR('Facility data'!B398=\"\",'Facility data'!C398<=0.01,'Facility data'!C398>2),\"\",'Facility data'!B398)","v":""},null,{"$f":"IF(OR('Facility data'!B398=\"\",'Facility data'!C398<=0.01,'Facility data'!C398>2,C398=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C398,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C398,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I398),INDEX('Place B tables'!$A$2:$A$5201,$I398),\"\")","v":""},{"$f":"IF($J398=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J398,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D398=\"\",\"\",IF(D398=0,\"No match\",IF(D398>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C398,'Place B tables'!$A$2:$A$5201))*(SEARCH(C398,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D398=1,INDEX('Place B tables'!$H$2:$H$5201,I398),\"\")","v":""}]
[{"$f":"IF('Facility data'!A399=\"\",\"\",'Facility data'!A399)","v":""},{"$f":"IF(OR('Facility data'!B399=\"\",'Facility data'!C399<=0.01,'Facility data'!C399>2),\"\",'Facility data'!B399)","v":""},null,{"$f":"IF(OR('Facility data'!B399=\"\",'Facility data'!C399<=0.01,'Facility data'!C399>2,C399=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C399,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C399,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I399),INDEX('Place B tables'!$A$2:$A$5201,$I399),\"\")","v":""},{"$f":"IF($J399=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J399,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D399=\"\",\"\",IF(D399=0,\"No match\",IF(D399>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C399,'Place B tables'!$A$2:$A$5201))*(SEARCH(C399,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D399=1,INDEX('Place B tables'!$H$2:$H$5201,I399),\"\")","v":""}]
[{"$f":"IF('Facility data'!A400=\"\",\"\",'Facility data'!A400)","v":""},{"$f":"IF(OR('Facility data'!B400=\"\",'Facility data'!C400<=0.01,'Facility data'!C400>2),\"\",'Facility data'!B400)","v":""},null,{"$f":"IF(OR('Facility data'!B400=\"\",'Facility data'!C400<=0.01,'Facility data'!C400>2,C400=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C400,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C400,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I400),INDEX('Place B tables'!$A$2:$A$5201,$I400),\"\")","v":""},{"$f":"IF($J400=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J400,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D400=\"\",\"\",IF(D400=0,\"No match\",IF(D400>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C400,'Place B tables'!$A$2:$A$5201))*(SEARCH(C400,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D400=1,INDEX('Place B tables'!$H$2:$H$5201,I400),\"\")","v":""}]
[{"$f":"IF('Facility data'!A401=\"\",\"\",'Facility data'!A401)","v":""},{"$f":"IF(OR('Facility data'!B401=\"\",'Facility data'!C401<=0.01,'Facility data'!C401>2),\"\",'Facility data'!B401)","v":""},null,{"$f":"IF(OR('Facility data'!B401=\"\",'Facility data'!C401<=0.01,'Facility data'!C401>2,C401=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C401,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C401,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I401),INDEX('Place B tables'!$A$2:$A$5201,$I401),\"\")","v":""},{"$f":"IF($J401=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J401,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D401=\"\",\"\",IF(D401=0,\"No match\",IF(D401>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C401,'Place B tables'!$A$2:$A$5201))*(SEARCH(C401,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D401=1,INDEX('Place B tables'!$H$2:$H$5201,I401),\"\")","v":""}]
[{"$f":"IF('Facility data'!A402=\"\",\"\",'Facility data'!A402)","v":""},{"$f":"IF(OR('Facility data'!B402=\"\",'Facility data'!C402<=0.01,'Facility data'!C402>2),\"\",'Facility data'!B402)","v":""},null,{"$f":"IF(OR('Facility data'!B402=\"\",'Facility data'!C402<=0.01,'Facility data'!C402>2,C402=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C402,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C402,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I402),INDEX('Place B tables'!$A$2:$A$5201,$I402),\"\")","v":""},{"$f":"IF($J402=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J402,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D402=\"\",\"\",IF(D402=0,\"No match\",IF(D402>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C402,'Place B tables'!$A$2:$A$5201))*(SEARCH(C402,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D402=1,INDEX('Place B tables'!$H$2:$H$5201,I402),\"\")","v":""}]
[{"$f":"IF('Facility data'!A403=\"\",\"\",'Facility data'!A403)","v":""},{"$f":"IF(OR('Facility data'!B403=\"\",'Facility data'!C403<=0.01,'Facility data'!C403>2),\"\",'Facility data'!B403)","v":""},null,{"$f":"IF(OR('Facility data'!B403=\"\",'Facility data'!C403<=0.01,'Facility data'!C403>2,C403=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C403,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C403,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I403),INDEX('Place B tables'!$A$2:$A$5201,$I403),\"\")","v":""},{"$f":"IF($J403=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J403,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D403=\"\",\"\",IF(D403=0,\"No match\",IF(D403>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C403,'Place B tables'!$A$2:$A$5201))*(SEARCH(C403,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D403=1,INDEX('Place B tables'!$H$2:$H$5201,I403),\"\")","v":""}]
[{"$f":"IF('Facility data'!A404=\"\",\"\",'Facility data'!A404)","v":""},{"$f":"IF(OR('Facility data'!B404=\"\",'Facility data'!C404<=0.01,'Facility data'!C404>2),\"\",'Facility data'!B404)","v":""},null,{"$f":"IF(OR('Facility data'!B404=\"\",'Facility data'!C404<=0.01,'Facility data'!C404>2,C404=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C404,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C404,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I404),INDEX('Place B tables'!$A$2:$A$5201,$I404),\"\")","v":""},{"$f":"IF($J404=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J404,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D404=\"\",\"\",IF(D404=0,\"No match\",IF(D404>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C404,'Place B tables'!$A$2:$A$5201))*(SEARCH(C404,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D404=1,INDEX('Place B tables'!$H$2:$H$5201,I404),\"\")","v":""}]
[{"$f":"IF('Facility data'!A405=\"\",\"\",'Facility data'!A405)","v":""},{"$f":"IF(OR('Facility data'!B405=\"\",'Facility data'!C405<=0.01,'Facility data'!C405>2),\"\",'Facility data'!B405)","v":""},null,{"$f":"IF(OR('Facility data'!B405=\"\",'Facility data'!C405<=0.01,'Facility data'!C405>2,C405=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C405,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C405,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I405),INDEX('Place B tables'!$A$2:$A$5201,$I405),\"\")","v":""},{"$f":"IF($J405=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J405,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D405=\"\",\"\",IF(D405=0,\"No match\",IF(D405>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C405,'Place B tables'!$A$2:$A$5201))*(SEARCH(C405,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D405=1,INDEX('Place B tables'!$H$2:$H$5201,I405),\"\")","v":""}]
[{"$f":"IF('Facility data'!A406=\"\",\"\",'Facility data'!A406)","v":""},{"$f":"IF(OR('Facility data'!B406=\"\",'Facility data'!C406<=0.01,'Facility data'!C406>2),\"\",'Facility data'!B406)","v":""},null,{"$f":"IF(OR('Facility data'!B406=\"\",'Facility data'!C406<=0.01,'Facility data'!C406>2,C406=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C406,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C406,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I406),INDEX('Place B tables'!$A$2:$A$5201,$I406),\"\")","v":""},{"$f":"IF($J406=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J406,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D406=\"\",\"\",IF(D406=0,\"No match\",IF(D406>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C406,'Place B tables'!$A$2:$A$5201))*(SEARCH(C406,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D406=1,INDEX('Place B tables'!$H$2:$H$5201,I406),\"\")","v":""}]
[{"$f":"IF('Facility data'!A407=\"\",\"\",'Facility data'!A407)","v":""},{"$f":"IF(OR('Facility data'!B407=\"\",'Facility data'!C407<=0.01,'Facility data'!C407>2),\"\",'Facility data'!B407)","v":""},null,{"$f":"IF(OR('Facility data'!B407=\"\",'Facility data'!C407<=0.01,'Facility data'!C407>2,C407=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C407,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C407,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I407),INDEX('Place B tables'!$A$2:$A$5201,$I407),\"\")","v":""},{"$f":"IF($J407=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J407,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D407=\"\",\"\",IF(D407=0,\"No match\",IF(D407>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C407,'Place B tables'!$A$2:$A$5201))*(SEARCH(C407,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D407=1,INDEX('Place B tables'!$H$2:$H$5201,I407),\"\")","v":""}]
[{"$f":"IF('Facility data'!A408=\"\",\"\",'Facility data'!A408)","v":""},{"$f":"IF(OR('Facility data'!B408=\"\",'Facility data'!C408<=0.01,'Facility data'!C408>2),\"\",'Facility data'!B408)","v":""},null,{"$f":"IF(OR('Facility data'!B408=\"\",'Facility data'!C408<=0.01,'Facility data'!C408>2,C408=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C408,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C408,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I408),INDEX('Place B tables'!$A$2:$A$5201,$I408),\"\")","v":""},{"$f":"IF($J408=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J408,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D408=\"\",\"\",IF(D408=0,\"No match\",IF(D408>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C408,'Place B tables'!$A$2:$A$5201))*(SEARCH(C408,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D408=1,INDEX('Place B tables'!$H$2:$H$5201,I408),\"\")","v":""}]
[{"$f":"IF('Facility data'!A409=\"\",\"\",'Facility data'!A409)","v":""},{"$f":"IF(OR('Facility data'!B409=\"\",'Facility data'!C409<=0.01,'Facility data'!C409>2),\"\",'Facility data'!B409)","v":""},null,{"$f":"IF(OR('Facility data'!B409=\"\",'Facility data'!C409<=0.01,'Facility data'!C409>2,C409=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C409,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C409,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I409),INDEX('Place B tables'!$A$2:$A$5201,$I409),\"\")","v":""},{"$f":"IF($J409=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J409,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D409=\"\",\"\",IF(D409=0,\"No match\",IF(D409>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C409,'Place B tables'!$A$2:$A$5201))*(SEARCH(C409,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D409=1,INDEX('Place B tables'!$H$2:$H$5201,I409),\"\")","v":""}]
[{"$f":"IF('Facility data'!A410=\"\",\"\",'Facility data'!A410)","v":""},{"$f":"IF(OR('Facility data'!B410=\"\",'Facility data'!C410<=0.01,'Facility data'!C410>2),\"\",'Facility data'!B410)","v":""},null,{"$f":"IF(OR('Facility data'!B410=\"\",'Facility data'!C410<=0.01,'Facility data'!C410>2,C410=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C410,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C410,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I410),INDEX('Place B tables'!$A$2:$A$5201,$I410),\"\")","v":""},{"$f":"IF($J410=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J410,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D410=\"\",\"\",IF(D410=0,\"No match\",IF(D410>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C410,'Place B tables'!$A$2:$A$5201))*(SEARCH(C410,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D410=1,INDEX('Place B tables'!$H$2:$H$5201,I410),\"\")","v":""}]
[{"$f":"IF('Facility data'!A411=\"\",\"\",'Facility data'!A411)","v":""},{"$f":"IF(OR('Facility data'!B411=\"\",'Facility data'!C411<=0.01,'Facility data'!C411>2),\"\",'Facility data'!B411)","v":""},null,{"$f":"IF(OR('Facility data'!B411=\"\",'Facility data'!C411<=0.01,'Facility data'!C411>2,C411=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C411,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C411,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I411),INDEX('Place B tables'!$A$2:$A$5201,$I411),\"\")","v":""},{"$f":"IF($J411=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J411,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D411=\"\",\"\",IF(D411=0,\"No match\",IF(D411>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C411,'Place B tables'!$A$2:$A$5201))*(SEARCH(C411,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D411=1,INDEX('Place B tables'!$H$2:$H$5201,I411),\"\")","v":""}]
[{"$f":"IF('Facility data'!A412=\"\",\"\",'Facility data'!A412)","v":""},{"$f":"IF(OR('Facility data'!B412=\"\",'Facility data'!C412<=0.01,'Facility data'!C412>2),\"\",'Facility data'!B412)","v":""},null,{"$f":"IF(OR('Facility data'!B412=\"\",'Facility data'!C412<=0.01,'Facility data'!C412>2,C412=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C412,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C412,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I412),INDEX('Place B tables'!$A$2:$A$5201,$I412),\"\")","v":""},{"$f":"IF($J412=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J412,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D412=\"\",\"\",IF(D412=0,\"No match\",IF(D412>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C412,'Place B tables'!$A$2:$A$5201))*(SEARCH(C412,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D412=1,INDEX('Place B tables'!$H$2:$H$5201,I412),\"\")","v":""}]
[{"$f":"IF('Facility data'!A413=\"\",\"\",'Facility data'!A413)","v":""},{"$f":"IF(OR('Facility data'!B413=\"\",'Facility data'!C413<=0.01,'Facility data'!C413>2),\"\",'Facility data'!B413)","v":""},null,{"$f":"IF(OR('Facility data'!B413=\"\",'Facility data'!C413<=0.01,'Facility data'!C413>2,C413=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C413,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C413,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I413),INDEX('Place B tables'!$A$2:$A$5201,$I413),\"\")","v":""},{"$f":"IF($J413=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J413,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D413=\"\",\"\",IF(D413=0,\"No match\",IF(D413>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C413,'Place B tables'!$A$2:$A$5201))*(SEARCH(C413,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D413=1,INDEX('Place B tables'!$H$2:$H$5201,I413),\"\")","v":""}]
[{"$f":"IF('Facility data'!A414=\"\",\"\",'Facility data'!A414)","v":""},{"$f":"IF(OR('Facility data'!B414=\"\",'Facility data'!C414<=0.01,'Facility data'!C414>2),\"\",'Facility data'!B414)","v":""},null,{"$f":"IF(OR('Facility data'!B414=\"\",'Facility data'!C414<=0.01,'Facility data'!C414>2,C414=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C414,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C414,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I414),INDEX('Place B tables'!$A$2:$A$5201,$I414),\"\")","v":""},{"$f":"IF($J414=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J414,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D414=\"\",\"\",IF(D414=0,\"No match\",IF(D414>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C414,'Place B tables'!$A$2:$A$5201))*(SEARCH(C414,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D414=1,INDEX('Place B tables'!$H$2:$H$5201,I414),\"\")","v":""}]
[{"$f":"IF('Facility data'!A415=\"\",\"\",'Facility data'!A415)","v":""},{"$f":"IF(OR('Facility data'!B415=\"\",'Facility data'!C415<=0.01,'Facility data'!C415>2),\"\",'Facility data'!B415)","v":""},null,{"$f":"IF(OR('Facility data'!B415=\"\",'Facility data'!C415<=0.01,'Facility data'!C415>2,C415=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C415,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C415,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I415),INDEX('Place B tables'!$A$2:$A$5201,$I415),\"\")","v":""},{"$f":"IF($J415=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J415,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D415=\"\",\"\",IF(D415=0,\"No match\",IF(D415>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C415,'Place B tables'!$A$2:$A$5201))*(SEARCH(C415,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D415=1,INDEX('Place B tables'!$H$2:$H$5201,I415),\"\")","v":""}]
[{"$f":"IF('Facility data'!A416=\"\",\"\",'Facility data'!A416)","v":""},{"$f":"IF(OR('Facility data'!B416=\"\",'Facility data'!C416<=0.01,'Facility data'!C416>2),\"\",'Facility data'!B416)","v":""},null,{"$f":"IF(OR('Facility data'!B416=\"\",'Facility data'!C416<=0.01,'Facility data'!C416>2,C416=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C416,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C416,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I416),INDEX('Place B tables'!$A$2:$A$5201,$I416),\"\")","v":""},{"$f":"IF($J416=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J416,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D416=\"\",\"\",IF(D416=0,\"No match\",IF(D416>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C416,'Place B tables'!$A$2:$A$5201))*(SEARCH(C416,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D416=1,INDEX('Place B tables'!$H$2:$H$5201,I416),\"\")","v":""}]
[{"$f":"IF('Facility data'!A417=\"\",\"\",'Facility data'!A417)","v":""},{"$f":"IF(OR('Facility data'!B417=\"\",'Facility data'!C417<=0.01,'Facility data'!C417>2),\"\",'Facility data'!B417)","v":""},null,{"$f":"IF(OR('Facility data'!B417=\"\",'Facility data'!C417<=0.01,'Facility data'!C417>2,C417=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C417,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C417,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I417),INDEX('Place B tables'!$A$2:$A$5201,$I417),\"\")","v":""},{"$f":"IF($J417=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J417,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D417=\"\",\"\",IF(D417=0,\"No match\",IF(D417>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C417,'Place B tables'!$A$2:$A$5201))*(SEARCH(C417,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D417=1,INDEX('Place B tables'!$H$2:$H$5201,I417),\"\")","v":""}]
[{"$f":"IF('Facility data'!A418=\"\",\"\",'Facility data'!A418)","v":""},{"$f":"IF(OR('Facility data'!B418=\"\",'Facility data'!C418<=0.01,'Facility data'!C418>2),\"\",'Facility data'!B418)","v":""},null,{"$f":"IF(OR('Facility data'!B418=\"\",'Facility data'!C418<=0.01,'Facility data'!C418>2,C418=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C418,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C418,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I418),INDEX('Place B tables'!$A$2:$A$5201,$I418),\"\")","v":""},{"$f":"IF($J418=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J418,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D418=\"\",\"\",IF(D418=0,\"No match\",IF(D418>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C418,'Place B tables'!$A$2:$A$5201))*(SEARCH(C418,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D418=1,INDEX('Place B tables'!$H$2:$H$5201,I418),\"\")","v":""}]
[{"$f":"IF('Facility data'!A419=\"\",\"\",'Facility data'!A419)","v":""},{"$f":"IF(OR('Facility data'!B419=\"\",'Facility data'!C419<=0.01,'Facility data'!C419>2),\"\",'Facility data'!B419)","v":""},null,{"$f":"IF(OR('Facility data'!B419=\"\",'Facility data'!C419<=0.01,'Facility data'!C419>2,C419=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C419,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C419,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I419),INDEX('Place B tables'!$A$2:$A$5201,$I419),\"\")","v":""},{"$f":"IF($J419=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J419,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D419=\"\",\"\",IF(D419=0,\"No match\",IF(D419>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C419,'Place B tables'!$A$2:$A$5201))*(SEARCH(C419,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D419=1,INDEX('Place B tables'!$H$2:$H$5201,I419),\"\")","v":""}]
[{"$f":"IF('Facility data'!A420=\"\",\"\",'Facility data'!A420)","v":""},{"$f":"IF(OR('Facility data'!B420=\"\",'Facility data'!C420<=0.01,'Facility data'!C420>2),\"\",'Facility data'!B420)","v":""},null,{"$f":"IF(OR('Facility data'!B420=\"\",'Facility data'!C420<=0.01,'Facility data'!C420>2,C420=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C420,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C420,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I420),INDEX('Place B tables'!$A$2:$A$5201,$I420),\"\")","v":""},{"$f":"IF($J420=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J420,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D420=\"\",\"\",IF(D420=0,\"No match\",IF(D420>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C420,'Place B tables'!$A$2:$A$5201))*(SEARCH(C420,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D420=1,INDEX('Place B tables'!$H$2:$H$5201,I420),\"\")","v":""}]
[{"$f":"IF('Facility data'!A421=\"\",\"\",'Facility data'!A421)","v":""},{"$f":"IF(OR('Facility data'!B421=\"\",'Facility data'!C421<=0.01,'Facility data'!C421>2),\"\",'Facility data'!B421)","v":""},null,{"$f":"IF(OR('Facility data'!B421=\"\",'Facility data'!C421<=0.01,'Facility data'!C421>2,C421=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C421,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C421,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I421),INDEX('Place B tables'!$A$2:$A$5201,$I421),\"\")","v":""},{"$f":"IF($J421=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J421,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D421=\"\",\"\",IF(D421=0,\"No match\",IF(D421>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C421,'Place B tables'!$A$2:$A$5201))*(SEARCH(C421,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D421=1,INDEX('Place B tables'!$H$2:$H$5201,I421),\"\")","v":""}]
[{"$f":"IF('Facility data'!A422=\"\",\"\",'Facility data'!A422)","v":""},{"$f":"IF(OR('Facility data'!B422=\"\",'Facility data'!C422<=0.01,'Facility data'!C422>2),\"\",'Facility data'!B422)","v":""},null,{"$f":"IF(OR('Facility data'!B422=\"\",'Facility data'!C422<=0.01,'Facility data'!C422>2,C422=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C422,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C422,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I422),INDEX('Place B tables'!$A$2:$A$5201,$I422),\"\")","v":""},{"$f":"IF($J422=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J422,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D422=\"\",\"\",IF(D422=0,\"No match\",IF(D422>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C422,'Place B tables'!$A$2:$A$5201))*(SEARCH(C422,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D422=1,INDEX('Place B tables'!$H$2:$H$5201,I422),\"\")","v":""}]
[{"$f":"IF('Facility data'!A423=\"\",\"\",'Facility data'!A423)","v":""},{"$f":"IF(OR('Facility data'!B423=\"\",'Facility data'!C423<=0.01,'Facility data'!C423>2),\"\",'Facility data'!B423)","v":""},null,{"$f":"IF(OR('Facility data'!B423=\"\",'Facility data'!C423<=0.01,'Facility data'!C423>2,C423=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C423,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C423,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I423),INDEX('Place B tables'!$A$2:$A$5201,$I423),\"\")","v":""},{"$f":"IF($J423=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J423,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D423=\"\",\"\",IF(D423=0,\"No match\",IF(D423>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C423,'Place B tables'!$A$2:$A$5201))*(SEARCH(C423,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D423=1,INDEX('Place B tables'!$H$2:$H$5201,I423),\"\")","v":""}]
[{"$f":"IF('Facility data'!A424=\"\",\"\",'Facility data'!A424)","v":""},{"$f":"IF(OR('Facility data'!B424=\"\",'Facility data'!C424<=0.01,'Facility data'!C424>2),\"\",'Facility data'!B424)","v":""},null,{"$f":"IF(OR('Facility data'!B424=\"\",'Facility data'!C424<=0.01,'Facility data'!C424>2,C424=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C424,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C424,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I424),INDEX('Place B tables'!$A$2:$A$5201,$I424),\"\")","v":""},{"$f":"IF($J424=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J424,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D424=\"\",\"\",IF(D424=0,\"No match\",IF(D424>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C424,'Place B tables'!$A$2:$A$5201))*(SEARCH(C424,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D424=1,INDEX('Place B tables'!$H$2:$H$5201,I424),\"\")","v":""}]
[{"$f":"IF('Facility data'!A425=\"\",\"\",'Facility data'!A425)","v":""},{"$f":"IF(OR('Facility data'!B425=\"\",'Facility data'!C425<=0.01,'Facility data'!C425>2),\"\",'Facility data'!B425)","v":""},null,{"$f":"IF(OR('Facility data'!B425=\"\",'Facility data'!C425<=0.01,'Facility data'!C425>2,C425=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C425,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C425,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I425),INDEX('Place B tables'!$A$2:$A$5201,$I425),\"\")","v":""},{"$f":"IF($J425=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J425,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D425=\"\",\"\",IF(D425=0,\"No match\",IF(D425>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C425,'Place B tables'!$A$2:$A$5201))*(SEARCH(C425,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D425=1,INDEX('Place B tables'!$H$2:$H$5201,I425),\"\")","v":""}]
[{"$f":"IF('Facility data'!A426=\"\",\"\",'Facility data'!A426)","v":""},{"$f":"IF(OR('Facility data'!B426=\"\",'Facility data'!C426<=0.01,'Facility data'!C426>2),\"\",'Facility data'!B426)","v":""},null,{"$f":"IF(OR('Facility data'!B426=\"\",'Facility data'!C426<=0.01,'Facility data'!C426>2,C426=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C426,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C426,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I426),INDEX('Place B tables'!$A$2:$A$5201,$I426),\"\")","v":""},{"$f":"IF($J426=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J426,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D426=\"\",\"\",IF(D426=0,\"No match\",IF(D426>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C426,'Place B tables'!$A$2:$A$5201))*(SEARCH(C426,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D426=1,INDEX('Place B tables'!$H$2:$H$5201,I426),\"\")","v":""}]
[{"$f":"IF('Facility data'!A427=\"\",\"\",'Facility data'!A427)","v":""},{"$f":"IF(OR('Facility data'!B427=\"\",'Facility data'!C427<=0.01,'Facility data'!C427>2),\"\",'Facility data'!B427)","v":""},null,{"$f":"IF(OR('Facility data'!B427=\"\",'Facility data'!C427<=0.01,'Facility data'!C427>2,C427=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C427,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C427,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I427),INDEX('Place B tables'!$A$2:$A$5201,$I427),\"\")","v":""},{"$f":"IF($J427=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J427,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D427=\"\",\"\",IF(D427=0,\"No match\",IF(D427>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C427,'Place B tables'!$A$2:$A$5201))*(SEARCH(C427,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D427=1,INDEX('Place B tables'!$H$2:$H$5201,I427),\"\")","v":""}]
[{"$f":"IF('Facility data'!A428=\"\",\"\",'Facility data'!A428)","v":""},{"$f":"IF(OR('Facility data'!B428=\"\",'Facility data'!C428<=0.01,'Facility data'!C428>2),\"\",'Facility data'!B428)","v":""},null,{"$f":"IF(OR('Facility data'!B428=\"\",'Facility data'!C428<=0.01,'Facility data'!C428>2,C428=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C428,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C428,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I428),INDEX('Place B tables'!$A$2:$A$5201,$I428),\"\")","v":""},{"$f":"IF($J428=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J428,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D428=\"\",\"\",IF(D428=0,\"No match\",IF(D428>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C428,'Place B tables'!$A$2:$A$5201))*(SEARCH(C428,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D428=1,INDEX('Place B tables'!$H$2:$H$5201,I428),\"\")","v":""}]
[{"$f":"IF('Facility data'!A429=\"\",\"\",'Facility data'!A429)","v":""},{"$f":"IF(OR('Facility data'!B429=\"\",'Facility data'!C429<=0.01,'Facility data'!C429>2),\"\",'Facility data'!B429)","v":""},null,{"$f":"IF(OR('Facility data'!B429=\"\",'Facility data'!C429<=0.01,'Facility data'!C429>2,C429=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C429,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C429,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I429),INDEX('Place B tables'!$A$2:$A$5201,$I429),\"\")","v":""},{"$f":"IF($J429=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J429,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D429=\"\",\"\",IF(D429=0,\"No match\",IF(D429>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C429,'Place B tables'!$A$2:$A$5201))*(SEARCH(C429,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D429=1,INDEX('Place B tables'!$H$2:$H$5201,I429),\"\")","v":""}]
[{"$f":"IF('Facility data'!A430=\"\",\"\",'Facility data'!A430)","v":""},{"$f":"IF(OR('Facility data'!B430=\"\",'Facility data'!C430<=0.01,'Facility data'!C430>2),\"\",'Facility data'!B430)","v":""},null,{"$f":"IF(OR('Facility data'!B430=\"\",'Facility data'!C430<=0.01,'Facility data'!C430>2,C430=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C430,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C430,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I430),INDEX('Place B tables'!$A$2:$A$5201,$I430),\"\")","v":""},{"$f":"IF($J430=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J430,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D430=\"\",\"\",IF(D430=0,\"No match\",IF(D430>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C430,'Place B tables'!$A$2:$A$5201))*(SEARCH(C430,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D430=1,INDEX('Place B tables'!$H$2:$H$5201,I430),\"\")","v":""}]
[{"$f":"IF('Facility data'!A431=\"\",\"\",'Facility data'!A431)","v":""},{"$f":"IF(OR('Facility data'!B431=\"\",'Facility data'!C431<=0.01,'Facility data'!C431>2),\"\",'Facility data'!B431)","v":""},null,{"$f":"IF(OR('Facility data'!B431=\"\",'Facility data'!C431<=0.01,'Facility data'!C431>2,C431=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C431,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C431,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I431),INDEX('Place B tables'!$A$2:$A$5201,$I431),\"\")","v":""},{"$f":"IF($J431=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J431,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D431=\"\",\"\",IF(D431=0,\"No match\",IF(D431>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C431,'Place B tables'!$A$2:$A$5201))*(SEARCH(C431,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D431=1,INDEX('Place B tables'!$H$2:$H$5201,I431),\"\")","v":""}]
[{"$f":"IF('Facility data'!A432=\"\",\"\",'Facility data'!A432)","v":""},{"$f":"IF(OR('Facility data'!B432=\"\",'Facility data'!C432<=0.01,'Facility data'!C432>2),\"\",'Facility data'!B432)","v":""},null,{"$f":"IF(OR('Facility data'!B432=\"\",'Facility data'!C432<=0.01,'Facility data'!C432>2,C432=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C432,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C432,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I432),INDEX('Place B tables'!$A$2:$A$5201,$I432),\"\")","v":""},{"$f":"IF($J432=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J432,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D432=\"\",\"\",IF(D432=0,\"No match\",IF(D432>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C432,'Place B tables'!$A$2:$A$5201))*(SEARCH(C432,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D432=1,INDEX('Place B tables'!$H$2:$H$5201,I432),\"\")","v":""}]
[{"$f":"IF('Facility data'!A433=\"\",\"\",'Facility data'!A433)","v":""},{"$f":"IF(OR('Facility data'!B433=\"\",'Facility data'!C433<=0.01,'Facility data'!C433>2),\"\",'Facility data'!B433)","v":""},null,{"$f":"IF(OR('Facility data'!B433=\"\",'Facility data'!C433<=0.01,'Facility data'!C433>2,C433=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C433,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C433,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I433),INDEX('Place B tables'!$A$2:$A$5201,$I433),\"\")","v":""},{"$f":"IF($J433=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J433,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D433=\"\",\"\",IF(D433=0,\"No match\",IF(D433>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C433,'Place B tables'!$A$2:$A$5201))*(SEARCH(C433,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D433=1,INDEX('Place B tables'!$H$2:$H$5201,I433),\"\")","v":""}]
[{"$f":"IF('Facility data'!A434=\"\",\"\",'Facility data'!A434)","v":""},{"$f":"IF(OR('Facility data'!B434=\"\",'Facility data'!C434<=0.01,'Facility data'!C434>2),\"\",'Facility data'!B434)","v":""},null,{"$f":"IF(OR('Facility data'!B434=\"\",'Facility data'!C434<=0.01,'Facility data'!C434>2,C434=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C434,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C434,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I434),INDEX('Place B tables'!$A$2:$A$5201,$I434),\"\")","v":""},{"$f":"IF($J434=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J434,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D434=\"\",\"\",IF(D434=0,\"No match\",IF(D434>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C434,'Place B tables'!$A$2:$A$5201))*(SEARCH(C434,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D434=1,INDEX('Place B tables'!$H$2:$H$5201,I434),\"\")","v":""}]
[{"$f":"IF('Facility data'!A435=\"\",\"\",'Facility data'!A435)","v":""},{"$f":"IF(OR('Facility data'!B435=\"\",'Facility data'!C435<=0.01,'Facility data'!C435>2),\"\",'Facility data'!B435)","v":""},null,{"$f":"IF(OR('Facility data'!B435=\"\",'Facility data'!C435<=0.01,'Facility data'!C435>2,C435=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C435,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C435,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I435),INDEX('Place B tables'!$A$2:$A$5201,$I435),\"\")","v":""},{"$f":"IF($J435=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J435,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D435=\"\",\"\",IF(D435=0,\"No match\",IF(D435>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C435,'Place B tables'!$A$2:$A$5201))*(SEARCH(C435,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D435=1,INDEX('Place B tables'!$H$2:$H$5201,I435),\"\")","v":""}]
[{"$f":"IF('Facility data'!A436=\"\",\"\",'Facility data'!A436)","v":""},{"$f":"IF(OR('Facility data'!B436=\"\",'Facility data'!C436<=0.01,'Facility data'!C436>2),\"\",'Facility data'!B436)","v":""},null,{"$f":"IF(OR('Facility data'!B436=\"\",'Facility data'!C436<=0.01,'Facility data'!C436>2,C436=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C436,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C436,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I436),INDEX('Place B tables'!$A$2:$A$5201,$I436),\"\")","v":""},{"$f":"IF($J436=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J436,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D436=\"\",\"\",IF(D436=0,\"No match\",IF(D436>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C436,'Place B tables'!$A$2:$A$5201))*(SEARCH(C436,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D436=1,INDEX('Place B tables'!$H$2:$H$5201,I436),\"\")","v":""}]
[{"$f":"IF('Facility data'!A437=\"\",\"\",'Facility data'!A437)","v":""},{"$f":"IF(OR('Facility data'!B437=\"\",'Facility data'!C437<=0.01,'Facility data'!C437>2),\"\",'Facility data'!B437)","v":""},null,{"$f":"IF(OR('Facility data'!B437=\"\",'Facility data'!C437<=0.01,'Facility data'!C437>2,C437=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C437,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C437,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I437),INDEX('Place B tables'!$A$2:$A$5201,$I437),\"\")","v":""},{"$f":"IF($J437=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J437,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D437=\"\",\"\",IF(D437=0,\"No match\",IF(D437>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C437,'Place B tables'!$A$2:$A$5201))*(SEARCH(C437,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D437=1,INDEX('Place B tables'!$H$2:$H$5201,I437),\"\")","v":""}]
[{"$f":"IF('Facility data'!A438=\"\",\"\",'Facility data'!A438)","v":""},{"$f":"IF(OR('Facility data'!B438=\"\",'Facility data'!C438<=0.01,'Facility data'!C438>2),\"\",'Facility data'!B438)","v":""},null,{"$f":"IF(OR('Facility data'!B438=\"\",'Facility data'!C438<=0.01,'Facility data'!C438>2,C438=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C438,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C438,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I438),INDEX('Place B tables'!$A$2:$A$5201,$I438),\"\")","v":""},{"$f":"IF($J438=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J438,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D438=\"\",\"\",IF(D438=0,\"No match\",IF(D438>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C438,'Place B tables'!$A$2:$A$5201))*(SEARCH(C438,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D438=1,INDEX('Place B tables'!$H$2:$H$5201,I438),\"\")","v":""}]
[{"$f":"IF('Facility data'!A439=\"\",\"\",'Facility data'!A439)","v":""},{"$f":"IF(OR('Facility data'!B439=\"\",'Facility data'!C439<=0.01,'Facility data'!C439>2),\"\",'Facility data'!B439)","v":""},null,{"$f":"IF(OR('Facility data'!B439=\"\",'Facility data'!C439<=0.01,'Facility data'!C439>2,C439=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C439,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C439,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I439),INDEX('Place B tables'!$A$2:$A$5201,$I439),\"\")","v":""},{"$f":"IF($J439=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J439,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D439=\"\",\"\",IF(D439=0,\"No match\",IF(D439>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C439,'Place B tables'!$A$2:$A$5201))*(SEARCH(C439,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D439=1,INDEX('Place B tables'!$H$2:$H$5201,I439),\"\")","v":""}]
[{"$f":"IF('Facility data'!A440=\"\",\"\",'Facility data'!A440)","v":""},{"$f":"IF(OR('Facility data'!B440=\"\",'Facility data'!C440<=0.01,'Facility data'!C440>2),\"\",'Facility data'!B440)","v":""},null,{"$f":"IF(OR('Facility data'!B440=\"\",'Facility data'!C440<=0.01,'Facility data'!C440>2,C440=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C440,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C440,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I440),INDEX('Place B tables'!$A$2:$A$5201,$I440),\"\")","v":""},{"$f":"IF($J440=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J440,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D440=\"\",\"\",IF(D440=0,\"No match\",IF(D440>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C440,'Place B tables'!$A$2:$A$5201))*(SEARCH(C440,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D440=1,INDEX('Place B tables'!$H$2:$H$5201,I440),\"\")","v":""}]
[{"$f":"IF('Facility data'!A441=\"\",\"\",'Facility data'!A441)","v":""},{"$f":"IF(OR('Facility data'!B441=\"\",'Facility data'!C441<=0.01,'Facility data'!C441>2),\"\",'Facility data'!B441)","v":""},null,{"$f":"IF(OR('Facility data'!B441=\"\",'Facility data'!C441<=0.01,'Facility data'!C441>2,C441=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C441,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C441,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I441),INDEX('Place B tables'!$A$2:$A$5201,$I441),\"\")","v":""},{"$f":"IF($J441=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J441,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D441=\"\",\"\",IF(D441=0,\"No match\",IF(D441>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C441,'Place B tables'!$A$2:$A$5201))*(SEARCH(C441,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D441=1,INDEX('Place B tables'!$H$2:$H$5201,I441),\"\")","v":""}]
[{"$f":"IF('Facility data'!A442=\"\",\"\",'Facility data'!A442)","v":""},{"$f":"IF(OR('Facility data'!B442=\"\",'Facility data'!C442<=0.01,'Facility data'!C442>2),\"\",'Facility data'!B442)","v":""},null,{"$f":"IF(OR('Facility data'!B442=\"\",'Facility data'!C442<=0.01,'Facility data'!C442>2,C442=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C442,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C442,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I442),INDEX('Place B tables'!$A$2:$A$5201,$I442),\"\")","v":""},{"$f":"IF($J442=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J442,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D442=\"\",\"\",IF(D442=0,\"No match\",IF(D442>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C442,'Place B tables'!$A$2:$A$5201))*(SEARCH(C442,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D442=1,INDEX('Place B tables'!$H$2:$H$5201,I442),\"\")","v":""}]
[{"$f":"IF('Facility data'!A443=\"\",\"\",'Facility data'!A443)","v":""},{"$f":"IF(OR('Facility data'!B443=\"\",'Facility data'!C443<=0.01,'Facility data'!C443>2),\"\",'Facility data'!B443)","v":""},null,{"$f":"IF(OR('Facility data'!B443=\"\",'Facility data'!C443<=0.01,'Facility data'!C443>2,C443=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C443,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C443,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I443),INDEX('Place B tables'!$A$2:$A$5201,$I443),\"\")","v":""},{"$f":"IF($J443=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J443,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D443=\"\",\"\",IF(D443=0,\"No match\",IF(D443>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C443,'Place B tables'!$A$2:$A$5201))*(SEARCH(C443,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D443=1,INDEX('Place B tables'!$H$2:$H$5201,I443),\"\")","v":""}]
[{"$f":"IF('Facility data'!A444=\"\",\"\",'Facility data'!A444)","v":""},{"$f":"IF(OR('Facility data'!B444=\"\",'Facility data'!C444<=0.01,'Facility data'!C444>2),\"\",'Facility data'!B444)","v":""},null,{"$f":"IF(OR('Facility data'!B444=\"\",'Facility data'!C444<=0.01,'Facility data'!C444>2,C444=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C444,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C444,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I444),INDEX('Place B tables'!$A$2:$A$5201,$I444),\"\")","v":""},{"$f":"IF($J444=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J444,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D444=\"\",\"\",IF(D444=0,\"No match\",IF(D444>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C444,'Place B tables'!$A$2:$A$5201))*(SEARCH(C444,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D444=1,INDEX('Place B tables'!$H$2:$H$5201,I444),\"\")","v":""}]
[{"$f":"IF('Facility data'!A445=\"\",\"\",'Facility data'!A445)","v":""},{"$f":"IF(OR('Facility data'!B445=\"\",'Facility data'!C445<=0.01,'Facility data'!C445>2),\"\",'Facility data'!B445)","v":""},null,{"$f":"IF(OR('Facility data'!B445=\"\",'Facility data'!C445<=0.01,'Facility data'!C445>2,C445=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C445,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C445,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I445),INDEX('Place B tables'!$A$2:$A$5201,$I445),\"\")","v":""},{"$f":"IF($J445=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J445,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D445=\"\",\"\",IF(D445=0,\"No match\",IF(D445>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C445,'Place B tables'!$A$2:$A$5201))*(SEARCH(C445,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D445=1,INDEX('Place B tables'!$H$2:$H$5201,I445),\"\")","v":""}]
[{"$f":"IF('Facility data'!A446=\"\",\"\",'Facility data'!A446)","v":""},{"$f":"IF(OR('Facility data'!B446=\"\",'Facility data'!C446<=0.01,'Facility data'!C446>2),\"\",'Facility data'!B446)","v":""},null,{"$f":"IF(OR('Facility data'!B446=\"\",'Facility data'!C446<=0.01,'Facility data'!C446>2,C446=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C446,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C446,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I446),INDEX('Place B tables'!$A$2:$A$5201,$I446),\"\")","v":""},{"$f":"IF($J446=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J446,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D446=\"\",\"\",IF(D446=0,\"No match\",IF(D446>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C446,'Place B tables'!$A$2:$A$5201))*(SEARCH(C446,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D446=1,INDEX('Place B tables'!$H$2:$H$5201,I446),\"\")","v":""}]
[{"$f":"IF('Facility data'!A447=\"\",\"\",'Facility data'!A447)","v":""},{"$f":"IF(OR('Facility data'!B447=\"\",'Facility data'!C447<=0.01,'Facility data'!C447>2),\"\",'Facility data'!B447)","v":""},null,{"$f":"IF(OR('Facility data'!B447=\"\",'Facility data'!C447<=0.01,'Facility data'!C447>2,C447=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C447,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C447,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I447),INDEX('Place B tables'!$A$2:$A$5201,$I447),\"\")","v":""},{"$f":"IF($J447=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J447,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D447=\"\",\"\",IF(D447=0,\"No match\",IF(D447>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C447,'Place B tables'!$A$2:$A$5201))*(SEARCH(C447,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D447=1,INDEX('Place B tables'!$H$2:$H$5201,I447),\"\")","v":""}]
[{"$f":"IF('Facility data'!A448=\"\",\"\",'Facility data'!A448)","v":""},{"$f":"IF(OR('Facility data'!B448=\"\",'Facility data'!C448<=0.01,'Facility data'!C448>2),\"\",'Facility data'!B448)","v":""},null,{"$f":"IF(OR('Facility data'!B448=\"\",'Facility data'!C448<=0.01,'Facility data'!C448>2,C448=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C448,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C448,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I448),INDEX('Place B tables'!$A$2:$A$5201,$I448),\"\")","v":""},{"$f":"IF($J448=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J448,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D448=\"\",\"\",IF(D448=0,\"No match\",IF(D448>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C448,'Place B tables'!$A$2:$A$5201))*(SEARCH(C448,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D448=1,INDEX('Place B tables'!$H$2:$H$5201,I448),\"\")","v":""}]
[{"$f":"IF('Facility data'!A449=\"\",\"\",'Facility data'!A449)","v":""},{"$f":"IF(OR('Facility data'!B449=\"\",'Facility data'!C449<=0.01,'Facility data'!C449>2),\"\",'Facility data'!B449)","v":""},null,{"$f":"IF(OR('Facility data'!B449=\"\",'Facility data'!C449<=0.01,'Facility data'!C449>2,C449=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C449,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C449,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I449),INDEX('Place B tables'!$A$2:$A$5201,$I449),\"\")","v":""},{"$f":"IF($J449=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J449,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D449=\"\",\"\",IF(D449=0,\"No match\",IF(D449>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C449,'Place B tables'!$A$2:$A$5201))*(SEARCH(C449,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D449=1,INDEX('Place B tables'!$H$2:$H$5201,I449),\"\")","v":""}]
[{"$f":"IF('Facility data'!A450=\"\",\"\",'Facility data'!A450)","v":""},{"$f":"IF(OR('Facility data'!B450=\"\",'Facility data'!C450<=0.01,'Facility data'!C450>2),\"\",'Facility data'!B450)","v":""},null,{"$f":"IF(OR('Facility data'!B450=\"\",'Facility data'!C450<=0.01,'Facility data'!C450>2,C450=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C450,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C450,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I450),INDEX('Place B tables'!$A$2:$A$5201,$I450),\"\")","v":""},{"$f":"IF($J450=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J450,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D450=\"\",\"\",IF(D450=0,\"No match\",IF(D450>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C450,'Place B tables'!$A$2:$A$5201))*(SEARCH(C450,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D450=1,INDEX('Place B tables'!$H$2:$H$5201,I450),\"\")","v":""}]
[{"$f":"IF('Facility data'!A451=\"\",\"\",'Facility data'!A451)","v":""},{"$f":"IF(OR('Facility data'!B451=\"\",'Facility data'!C451<=0.01,'Facility data'!C451>2),\"\",'Facility data'!B451)","v":""},null,{"$f":"IF(OR('Facility data'!B451=\"\",'Facility data'!C451<=0.01,'Facility data'!C451>2,C451=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C451,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C451,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I451),INDEX('Place B tables'!$A$2:$A$5201,$I451),\"\")","v":""},{"$f":"IF($J451=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J451,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D451=\"\",\"\",IF(D451=0,\"No match\",IF(D451>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C451,'Place B tables'!$A$2:$A$5201))*(SEARCH(C451,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D451=1,INDEX('Place B tables'!$H$2:$H$5201,I451),\"\")","v":""}]
[{"$f":"IF('Facility data'!A452=\"\",\"\",'Facility data'!A452)","v":""},{"$f":"IF(OR('Facility data'!B452=\"\",'Facility data'!C452<=0.01,'Facility data'!C452>2),\"\",'Facility data'!B452)","v":""},null,{"$f":"IF(OR('Facility data'!B452=\"\",'Facility data'!C452<=0.01,'Facility data'!C452>2,C452=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C452,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C452,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I452),INDEX('Place B tables'!$A$2:$A$5201,$I452),\"\")","v":""},{"$f":"IF($J452=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J452,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D452=\"\",\"\",IF(D452=0,\"No match\",IF(D452>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C452,'Place B tables'!$A$2:$A$5201))*(SEARCH(C452,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D452=1,INDEX('Place B tables'!$H$2:$H$5201,I452),\"\")","v":""}]
[{"$f":"IF('Facility data'!A453=\"\",\"\",'Facility data'!A453)","v":""},{"$f":"IF(OR('Facility data'!B453=\"\",'Facility data'!C453<=0.01,'Facility data'!C453>2),\"\",'Facility data'!B453)","v":""},null,{"$f":"IF(OR('Facility data'!B453=\"\",'Facility data'!C453<=0.01,'Facility data'!C453>2,C453=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C453,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C453,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I453),INDEX('Place B tables'!$A$2:$A$5201,$I453),\"\")","v":""},{"$f":"IF($J453=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J453,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D453=\"\",\"\",IF(D453=0,\"No match\",IF(D453>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C453,'Place B tables'!$A$2:$A$5201))*(SEARCH(C453,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D453=1,INDEX('Place B tables'!$H$2:$H$5201,I453),\"\")","v":""}]
[{"$f":"IF('Facility data'!A454=\"\",\"\",'Facility data'!A454)","v":""},{"$f":"IF(OR('Facility data'!B454=\"\",'Facility data'!C454<=0.01,'Facility data'!C454>2),\"\",'Facility data'!B454)","v":""},null,{"$f":"IF(OR('Facility data'!B454=\"\",'Facility data'!C454<=0.01,'Facility data'!C454>2,C454=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C454,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C454,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I454),INDEX('Place B tables'!$A$2:$A$5201,$I454),\"\")","v":""},{"$f":"IF($J454=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J454,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D454=\"\",\"\",IF(D454=0,\"No match\",IF(D454>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C454,'Place B tables'!$A$2:$A$5201))*(SEARCH(C454,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D454=1,INDEX('Place B tables'!$H$2:$H$5201,I454),\"\")","v":""}]
[{"$f":"IF('Facility data'!A455=\"\",\"\",'Facility data'!A455)","v":""},{"$f":"IF(OR('Facility data'!B455=\"\",'Facility data'!C455<=0.01,'Facility data'!C455>2),\"\",'Facility data'!B455)","v":""},null,{"$f":"IF(OR('Facility data'!B455=\"\",'Facility data'!C455<=0.01,'Facility data'!C455>2,C455=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C455,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C455,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I455),INDEX('Place B tables'!$A$2:$A$5201,$I455),\"\")","v":""},{"$f":"IF($J455=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J455,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D455=\"\",\"\",IF(D455=0,\"No match\",IF(D455>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C455,'Place B tables'!$A$2:$A$5201))*(SEARCH(C455,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D455=1,INDEX('Place B tables'!$H$2:$H$5201,I455),\"\")","v":""}]
[{"$f":"IF('Facility data'!A456=\"\",\"\",'Facility data'!A456)","v":""},{"$f":"IF(OR('Facility data'!B456=\"\",'Facility data'!C456<=0.01,'Facility data'!C456>2),\"\",'Facility data'!B456)","v":""},null,{"$f":"IF(OR('Facility data'!B456=\"\",'Facility data'!C456<=0.01,'Facility data'!C456>2,C456=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C456,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C456,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I456),INDEX('Place B tables'!$A$2:$A$5201,$I456),\"\")","v":""},{"$f":"IF($J456=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J456,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D456=\"\",\"\",IF(D456=0,\"No match\",IF(D456>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C456,'Place B tables'!$A$2:$A$5201))*(SEARCH(C456,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D456=1,INDEX('Place B tables'!$H$2:$H$5201,I456),\"\")","v":""}]
[{"$f":"IF('Facility data'!A457=\"\",\"\",'Facility data'!A457)","v":""},{"$f":"IF(OR('Facility data'!B457=\"\",'Facility data'!C457<=0.01,'Facility data'!C457>2),\"\",'Facility data'!B457)","v":""},null,{"$f":"IF(OR('Facility data'!B457=\"\",'Facility data'!C457<=0.01,'Facility data'!C457>2,C457=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C457,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C457,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I457),INDEX('Place B tables'!$A$2:$A$5201,$I457),\"\")","v":""},{"$f":"IF($J457=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J457,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D457=\"\",\"\",IF(D457=0,\"No match\",IF(D457>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C457,'Place B tables'!$A$2:$A$5201))*(SEARCH(C457,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D457=1,INDEX('Place B tables'!$H$2:$H$5201,I457),\"\")","v":""}]
[{"$f":"IF('Facility data'!A458=\"\",\"\",'Facility data'!A458)","v":""},{"$f":"IF(OR('Facility data'!B458=\"\",'Facility data'!C458<=0.01,'Facility data'!C458>2),\"\",'Facility data'!B458)","v":""},null,{"$f":"IF(OR('Facility data'!B458=\"\",'Facility data'!C458<=0.01,'Facility data'!C458>2,C458=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C458,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C458,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I458),INDEX('Place B tables'!$A$2:$A$5201,$I458),\"\")","v":""},{"$f":"IF($J458=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J458,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D458=\"\",\"\",IF(D458=0,\"No match\",IF(D458>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C458,'Place B tables'!$A$2:$A$5201))*(SEARCH(C458,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D458=1,INDEX('Place B tables'!$H$2:$H$5201,I458),\"\")","v":""}]
[{"$f":"IF('Facility data'!A459=\"\",\"\",'Facility data'!A459)","v":""},{"$f":"IF(OR('Facility data'!B459=\"\",'Facility data'!C459<=0.01,'Facility data'!C459>2),\"\",'Facility data'!B459)","v":""},null,{"$f":"IF(OR('Facility data'!B459=\"\",'Facility data'!C459<=0.01,'Facility data'!C459>2,C459=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C459,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C459,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I459),INDEX('Place B tables'!$A$2:$A$5201,$I459),\"\")","v":""},{"$f":"IF($J459=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J459,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D459=\"\",\"\",IF(D459=0,\"No match\",IF(D459>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C459,'Place B tables'!$A$2:$A$5201))*(SEARCH(C459,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D459=1,INDEX('Place B tables'!$H$2:$H$5201,I459),\"\")","v":""}]
[{"$f":"IF('Facility data'!A460=\"\",\"\",'Facility data'!A460)","v":""},{"$f":"IF(OR('Facility data'!B460=\"\",'Facility data'!C460<=0.01,'Facility data'!C460>2),\"\",'Facility data'!B460)","v":""},null,{"$f":"IF(OR('Facility data'!B460=\"\",'Facility data'!C460<=0.01,'Facility data'!C460>2,C460=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C460,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C460,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I460),INDEX('Place B tables'!$A$2:$A$5201,$I460),\"\")","v":""},{"$f":"IF($J460=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J460,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D460=\"\",\"\",IF(D460=0,\"No match\",IF(D460>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C460,'Place B tables'!$A$2:$A$5201))*(SEARCH(C460,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D460=1,INDEX('Place B tables'!$H$2:$H$5201,I460),\"\")","v":""}]
[{"$f":"IF('Facility data'!A461=\"\",\"\",'Facility data'!A461)","v":""},{"$f":"IF(OR('Facility data'!B461=\"\",'Facility data'!C461<=0.01,'Facility data'!C461>2),\"\",'Facility data'!B461)","v":""},null,{"$f":"IF(OR('Facility data'!B461=\"\",'Facility data'!C461<=0.01,'Facility data'!C461>2,C461=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C461,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C461,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I461),INDEX('Place B tables'!$A$2:$A$5201,$I461),\"\")","v":""},{"$f":"IF($J461=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J461,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D461=\"\",\"\",IF(D461=0,\"No match\",IF(D461>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C461,'Place B tables'!$A$2:$A$5201))*(SEARCH(C461,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D461=1,INDEX('Place B tables'!$H$2:$H$5201,I461),\"\")","v":""}]
[{"$f":"IF('Facility data'!A462=\"\",\"\",'Facility data'!A462)","v":""},{"$f":"IF(OR('Facility data'!B462=\"\",'Facility data'!C462<=0.01,'Facility data'!C462>2),\"\",'Facility data'!B462)","v":""},null,{"$f":"IF(OR('Facility data'!B462=\"\",'Facility data'!C462<=0.01,'Facility data'!C462>2,C462=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C462,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C462,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I462),INDEX('Place B tables'!$A$2:$A$5201,$I462),\"\")","v":""},{"$f":"IF($J462=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J462,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D462=\"\",\"\",IF(D462=0,\"No match\",IF(D462>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C462,'Place B tables'!$A$2:$A$5201))*(SEARCH(C462,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D462=1,INDEX('Place B tables'!$H$2:$H$5201,I462),\"\")","v":""}]
[{"$f":"IF('Facility data'!A463=\"\",\"\",'Facility data'!A463)","v":""},{"$f":"IF(OR('Facility data'!B463=\"\",'Facility data'!C463<=0.01,'Facility data'!C463>2),\"\",'Facility data'!B463)","v":""},null,{"$f":"IF(OR('Facility data'!B463=\"\",'Facility data'!C463<=0.01,'Facility data'!C463>2,C463=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C463,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C463,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I463),INDEX('Place B tables'!$A$2:$A$5201,$I463),\"\")","v":""},{"$f":"IF($J463=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J463,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D463=\"\",\"\",IF(D463=0,\"No match\",IF(D463>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C463,'Place B tables'!$A$2:$A$5201))*(SEARCH(C463,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D463=1,INDEX('Place B tables'!$H$2:$H$5201,I463),\"\")","v":""}]
[{"$f":"IF('Facility data'!A464=\"\",\"\",'Facility data'!A464)","v":""},{"$f":"IF(OR('Facility data'!B464=\"\",'Facility data'!C464<=0.01,'Facility data'!C464>2),\"\",'Facility data'!B464)","v":""},null,{"$f":"IF(OR('Facility data'!B464=\"\",'Facility data'!C464<=0.01,'Facility data'!C464>2,C464=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C464,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C464,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I464),INDEX('Place B tables'!$A$2:$A$5201,$I464),\"\")","v":""},{"$f":"IF($J464=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J464,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D464=\"\",\"\",IF(D464=0,\"No match\",IF(D464>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C464,'Place B tables'!$A$2:$A$5201))*(SEARCH(C464,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D464=1,INDEX('Place B tables'!$H$2:$H$5201,I464),\"\")","v":""}]
[{"$f":"IF('Facility data'!A465=\"\",\"\",'Facility data'!A465)","v":""},{"$f":"IF(OR('Facility data'!B465=\"\",'Facility data'!C465<=0.01,'Facility data'!C465>2),\"\",'Facility data'!B465)","v":""},null,{"$f":"IF(OR('Facility data'!B465=\"\",'Facility data'!C465<=0.01,'Facility data'!C465>2,C465=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C465,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C465,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I465),INDEX('Place B tables'!$A$2:$A$5201,$I465),\"\")","v":""},{"$f":"IF($J465=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J465,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D465=\"\",\"\",IF(D465=0,\"No match\",IF(D465>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C465,'Place B tables'!$A$2:$A$5201))*(SEARCH(C465,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D465=1,INDEX('Place B tables'!$H$2:$H$5201,I465),\"\")","v":""}]
[{"$f":"IF('Facility data'!A466=\"\",\"\",'Facility data'!A466)","v":""},{"$f":"IF(OR('Facility data'!B466=\"\",'Facility data'!C466<=0.01,'Facility data'!C466>2),\"\",'Facility data'!B466)","v":""},null,{"$f":"IF(OR('Facility data'!B466=\"\",'Facility data'!C466<=0.01,'Facility data'!C466>2,C466=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C466,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C466,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I466),INDEX('Place B tables'!$A$2:$A$5201,$I466),\"\")","v":""},{"$f":"IF($J466=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J466,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D466=\"\",\"\",IF(D466=0,\"No match\",IF(D466>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C466,'Place B tables'!$A$2:$A$5201))*(SEARCH(C466,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D466=1,INDEX('Place B tables'!$H$2:$H$5201,I466),\"\")","v":""}]
[{"$f":"IF('Facility data'!A467=\"\",\"\",'Facility data'!A467)","v":""},{"$f":"IF(OR('Facility data'!B467=\"\",'Facility data'!C467<=0.01,'Facility data'!C467>2),\"\",'Facility data'!B467)","v":""},null,{"$f":"IF(OR('Facility data'!B467=\"\",'Facility data'!C467<=0.01,'Facility data'!C467>2,C467=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C467,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C467,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I467),INDEX('Place B tables'!$A$2:$A$5201,$I467),\"\")","v":""},{"$f":"IF($J467=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J467,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D467=\"\",\"\",IF(D467=0,\"No match\",IF(D467>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C467,'Place B tables'!$A$2:$A$5201))*(SEARCH(C467,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D467=1,INDEX('Place B tables'!$H$2:$H$5201,I467),\"\")","v":""}]
[{"$f":"IF('Facility data'!A468=\"\",\"\",'Facility data'!A468)","v":""},{"$f":"IF(OR('Facility data'!B468=\"\",'Facility data'!C468<=0.01,'Facility data'!C468>2),\"\",'Facility data'!B468)","v":""},null,{"$f":"IF(OR('Facility data'!B468=\"\",'Facility data'!C468<=0.01,'Facility data'!C468>2,C468=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C468,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C468,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I468),INDEX('Place B tables'!$A$2:$A$5201,$I468),\"\")","v":""},{"$f":"IF($J468=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J468,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D468=\"\",\"\",IF(D468=0,\"No match\",IF(D468>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C468,'Place B tables'!$A$2:$A$5201))*(SEARCH(C468,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D468=1,INDEX('Place B tables'!$H$2:$H$5201,I468),\"\")","v":""}]
[{"$f":"IF('Facility data'!A469=\"\",\"\",'Facility data'!A469)","v":""},{"$f":"IF(OR('Facility data'!B469=\"\",'Facility data'!C469<=0.01,'Facility data'!C469>2),\"\",'Facility data'!B469)","v":""},null,{"$f":"IF(OR('Facility data'!B469=\"\",'Facility data'!C469<=0.01,'Facility data'!C469>2,C469=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C469,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C469,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I469),INDEX('Place B tables'!$A$2:$A$5201,$I469),\"\")","v":""},{"$f":"IF($J469=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J469,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D469=\"\",\"\",IF(D469=0,\"No match\",IF(D469>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C469,'Place B tables'!$A$2:$A$5201))*(SEARCH(C469,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D469=1,INDEX('Place B tables'!$H$2:$H$5201,I469),\"\")","v":""}]
[{"$f":"IF('Facility data'!A470=\"\",\"\",'Facility data'!A470)","v":""},{"$f":"IF(OR('Facility data'!B470=\"\",'Facility data'!C470<=0.01,'Facility data'!C470>2),\"\",'Facility data'!B470)","v":""},null,{"$f":"IF(OR('Facility data'!B470=\"\",'Facility data'!C470<=0.01,'Facility data'!C470>2,C470=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C470,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C470,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I470),INDEX('Place B tables'!$A$2:$A$5201,$I470),\"\")","v":""},{"$f":"IF($J470=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J470,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D470=\"\",\"\",IF(D470=0,\"No match\",IF(D470>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C470,'Place B tables'!$A$2:$A$5201))*(SEARCH(C470,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D470=1,INDEX('Place B tables'!$H$2:$H$5201,I470),\"\")","v":""}]
[{"$f":"IF('Facility data'!A471=\"\",\"\",'Facility data'!A471)","v":""},{"$f":"IF(OR('Facility data'!B471=\"\",'Facility data'!C471<=0.01,'Facility data'!C471>2),\"\",'Facility data'!B471)","v":""},null,{"$f":"IF(OR('Facility data'!B471=\"\",'Facility data'!C471<=0.01,'Facility data'!C471>2,C471=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C471,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C471,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I471),INDEX('Place B tables'!$A$2:$A$5201,$I471),\"\")","v":""},{"$f":"IF($J471=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J471,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D471=\"\",\"\",IF(D471=0,\"No match\",IF(D471>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C471,'Place B tables'!$A$2:$A$5201))*(SEARCH(C471,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D471=1,INDEX('Place B tables'!$H$2:$H$5201,I471),\"\")","v":""}]
[{"$f":"IF('Facility data'!A472=\"\",\"\",'Facility data'!A472)","v":""},{"$f":"IF(OR('Facility data'!B472=\"\",'Facility data'!C472<=0.01,'Facility data'!C472>2),\"\",'Facility data'!B472)","v":""},null,{"$f":"IF(OR('Facility data'!B472=\"\",'Facility data'!C472<=0.01,'Facility data'!C472>2,C472=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C472,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C472,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I472),INDEX('Place B tables'!$A$2:$A$5201,$I472),\"\")","v":""},{"$f":"IF($J472=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J472,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D472=\"\",\"\",IF(D472=0,\"No match\",IF(D472>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C472,'Place B tables'!$A$2:$A$5201))*(SEARCH(C472,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D472=1,INDEX('Place B tables'!$H$2:$H$5201,I472),\"\")","v":""}]
[{"$f":"IF('Facility data'!A473=\"\",\"\",'Facility data'!A473)","v":""},{"$f":"IF(OR('Facility data'!B473=\"\",'Facility data'!C473<=0.01,'Facility data'!C473>2),\"\",'Facility data'!B473)","v":""},null,{"$f":"IF(OR('Facility data'!B473=\"\",'Facility data'!C473<=0.01,'Facility data'!C473>2,C473=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C473,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C473,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I473),INDEX('Place B tables'!$A$2:$A$5201,$I473),\"\")","v":""},{"$f":"IF($J473=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J473,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D473=\"\",\"\",IF(D473=0,\"No match\",IF(D473>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C473,'Place B tables'!$A$2:$A$5201))*(SEARCH(C473,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D473=1,INDEX('Place B tables'!$H$2:$H$5201,I473),\"\")","v":""}]
[{"$f":"IF('Facility data'!A474=\"\",\"\",'Facility data'!A474)","v":""},{"$f":"IF(OR('Facility data'!B474=\"\",'Facility data'!C474<=0.01,'Facility data'!C474>2),\"\",'Facility data'!B474)","v":""},null,{"$f":"IF(OR('Facility data'!B474=\"\",'Facility data'!C474<=0.01,'Facility data'!C474>2,C474=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C474,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C474,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I474),INDEX('Place B tables'!$A$2:$A$5201,$I474),\"\")","v":""},{"$f":"IF($J474=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J474,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D474=\"\",\"\",IF(D474=0,\"No match\",IF(D474>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C474,'Place B tables'!$A$2:$A$5201))*(SEARCH(C474,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D474=1,INDEX('Place B tables'!$H$2:$H$5201,I474),\"\")","v":""}]
[{"$f":"IF('Facility data'!A475=\"\",\"\",'Facility data'!A475)","v":""},{"$f":"IF(OR('Facility data'!B475=\"\",'Facility data'!C475<=0.01,'Facility data'!C475>2),\"\",'Facility data'!B475)","v":""},null,{"$f":"IF(OR('Facility data'!B475=\"\",'Facility data'!C475<=0.01,'Facility data'!C475>2,C475=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C475,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C475,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I475),INDEX('Place B tables'!$A$2:$A$5201,$I475),\"\")","v":""},{"$f":"IF($J475=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J475,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D475=\"\",\"\",IF(D475=0,\"No match\",IF(D475>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C475,'Place B tables'!$A$2:$A$5201))*(SEARCH(C475,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D475=1,INDEX('Place B tables'!$H$2:$H$5201,I475),\"\")","v":""}]
[{"$f":"IF('Facility data'!A476=\"\",\"\",'Facility data'!A476)","v":""},{"$f":"IF(OR('Facility data'!B476=\"\",'Facility data'!C476<=0.01,'Facility data'!C476>2),\"\",'Facility data'!B476)","v":""},null,{"$f":"IF(OR('Facility data'!B476=\"\",'Facility data'!C476<=0.01,'Facility data'!C476>2,C476=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C476,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C476,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I476),INDEX('Place B tables'!$A$2:$A$5201,$I476),\"\")","v":""},{"$f":"IF($J476=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J476,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D476=\"\",\"\",IF(D476=0,\"No match\",IF(D476>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C476,'Place B tables'!$A$2:$A$5201))*(SEARCH(C476,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D476=1,INDEX('Place B tables'!$H$2:$H$5201,I476),\"\")","v":""}]
[{"$f":"IF('Facility data'!A477=\"\",\"\",'Facility data'!A477)","v":""},{"$f":"IF(OR('Facility data'!B477=\"\",'Facility data'!C477<=0.01,'Facility data'!C477>2),\"\",'Facility data'!B477)","v":""},null,{"$f":"IF(OR('Facility data'!B477=\"\",'Facility data'!C477<=0.01,'Facility data'!C477>2,C477=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C477,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C477,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I477),INDEX('Place B tables'!$A$2:$A$5201,$I477),\"\")","v":""},{"$f":"IF($J477=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J477,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D477=\"\",\"\",IF(D477=0,\"No match\",IF(D477>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C477,'Place B tables'!$A$2:$A$5201))*(SEARCH(C477,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D477=1,INDEX('Place B tables'!$H$2:$H$5201,I477),\"\")","v":""}]
[{"$f":"IF('Facility data'!A478=\"\",\"\",'Facility data'!A478)","v":""},{"$f":"IF(OR('Facility data'!B478=\"\",'Facility data'!C478<=0.01,'Facility data'!C478>2),\"\",'Facility data'!B478)","v":""},null,{"$f":"IF(OR('Facility data'!B478=\"\",'Facility data'!C478<=0.01,'Facility data'!C478>2,C478=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C478,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C478,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I478),INDEX('Place B tables'!$A$2:$A$5201,$I478),\"\")","v":""},{"$f":"IF($J478=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J478,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D478=\"\",\"\",IF(D478=0,\"No match\",IF(D478>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C478,'Place B tables'!$A$2:$A$5201))*(SEARCH(C478,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D478=1,INDEX('Place B tables'!$H$2:$H$5201,I478),\"\")","v":""}]
[{"$f":"IF('Facility data'!A479=\"\",\"\",'Facility data'!A479)","v":""},{"$f":"IF(OR('Facility data'!B479=\"\",'Facility data'!C479<=0.01,'Facility data'!C479>2),\"\",'Facility data'!B479)","v":""},null,{"$f":"IF(OR('Facility data'!B479=\"\",'Facility data'!C479<=0.01,'Facility data'!C479>2,C479=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C479,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C479,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I479),INDEX('Place B tables'!$A$2:$A$5201,$I479),\"\")","v":""},{"$f":"IF($J479=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J479,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D479=\"\",\"\",IF(D479=0,\"No match\",IF(D479>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C479,'Place B tables'!$A$2:$A$5201))*(SEARCH(C479,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D479=1,INDEX('Place B tables'!$H$2:$H$5201,I479),\"\")","v":""}]
[{"$f":"IF('Facility data'!A480=\"\",\"\",'Facility data'!A480)","v":""},{"$f":"IF(OR('Facility data'!B480=\"\",'Facility data'!C480<=0.01,'Facility data'!C480>2),\"\",'Facility data'!B480)","v":""},null,{"$f":"IF(OR('Facility data'!B480=\"\",'Facility data'!C480<=0.01,'Facility data'!C480>2,C480=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C480,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C480,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I480),INDEX('Place B tables'!$A$2:$A$5201,$I480),\"\")","v":""},{"$f":"IF($J480=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J480,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D480=\"\",\"\",IF(D480=0,\"No match\",IF(D480>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C480,'Place B tables'!$A$2:$A$5201))*(SEARCH(C480,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D480=1,INDEX('Place B tables'!$H$2:$H$5201,I480),\"\")","v":""}]
[{"$f":"IF('Facility data'!A481=\"\",\"\",'Facility data'!A481)","v":""},{"$f":"IF(OR('Facility data'!B481=\"\",'Facility data'!C481<=0.01,'Facility data'!C481>2),\"\",'Facility data'!B481)","v":""},null,{"$f":"IF(OR('Facility data'!B481=\"\",'Facility data'!C481<=0.01,'Facility data'!C481>2,C481=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C481,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C481,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I481),INDEX('Place B tables'!$A$2:$A$5201,$I481),\"\")","v":""},{"$f":"IF($J481=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J481,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D481=\"\",\"\",IF(D481=0,\"No match\",IF(D481>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C481,'Place B tables'!$A$2:$A$5201))*(SEARCH(C481,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D481=1,INDEX('Place B tables'!$H$2:$H$5201,I481),\"\")","v":""}]
[{"$f":"IF('Facility data'!A482=\"\",\"\",'Facility data'!A482)","v":""},{"$f":"IF(OR('Facility data'!B482=\"\",'Facility data'!C482<=0.01,'Facility data'!C482>2),\"\",'Facility data'!B482)","v":""},null,{"$f":"IF(OR('Facility data'!B482=\"\",'Facility data'!C482<=0.01,'Facility data'!C482>2,C482=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C482,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C482,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I482),INDEX('Place B tables'!$A$2:$A$5201,$I482),\"\")","v":""},{"$f":"IF($J482=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J482,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D482=\"\",\"\",IF(D482=0,\"No match\",IF(D482>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C482,'Place B tables'!$A$2:$A$5201))*(SEARCH(C482,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D482=1,INDEX('Place B tables'!$H$2:$H$5201,I482),\"\")","v":""}]
[{"$f":"IF('Facility data'!A483=\"\",\"\",'Facility data'!A483)","v":""},{"$f":"IF(OR('Facility data'!B483=\"\",'Facility data'!C483<=0.01,'Facility data'!C483>2),\"\",'Facility data'!B483)","v":""},null,{"$f":"IF(OR('Facility data'!B483=\"\",'Facility data'!C483<=0.01,'Facility data'!C483>2,C483=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C483,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C483,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I483),INDEX('Place B tables'!$A$2:$A$5201,$I483),\"\")","v":""},{"$f":"IF($J483=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J483,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D483=\"\",\"\",IF(D483=0,\"No match\",IF(D483>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C483,'Place B tables'!$A$2:$A$5201))*(SEARCH(C483,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D483=1,INDEX('Place B tables'!$H$2:$H$5201,I483),\"\")","v":""}]
[{"$f":"IF('Facility data'!A484=\"\",\"\",'Facility data'!A484)","v":""},{"$f":"IF(OR('Facility data'!B484=\"\",'Facility data'!C484<=0.01,'Facility data'!C484>2),\"\",'Facility data'!B484)","v":""},null,{"$f":"IF(OR('Facility data'!B484=\"\",'Facility data'!C484<=0.01,'Facility data'!C484>2,C484=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C484,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C484,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I484),INDEX('Place B tables'!$A$2:$A$5201,$I484),\"\")","v":""},{"$f":"IF($J484=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J484,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D484=\"\",\"\",IF(D484=0,\"No match\",IF(D484>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C484,'Place B tables'!$A$2:$A$5201))*(SEARCH(C484,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D484=1,INDEX('Place B tables'!$H$2:$H$5201,I484),\"\")","v":""}]
[{"$f":"IF('Facility data'!A485=\"\",\"\",'Facility data'!A485)","v":""},{"$f":"IF(OR('Facility data'!B485=\"\",'Facility data'!C485<=0.01,'Facility data'!C485>2),\"\",'Facility data'!B485)","v":""},null,{"$f":"IF(OR('Facility data'!B485=\"\",'Facility data'!C485<=0.01,'Facility data'!C485>2,C485=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C485,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C485,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I485),INDEX('Place B tables'!$A$2:$A$5201,$I485),\"\")","v":""},{"$f":"IF($J485=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J485,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D485=\"\",\"\",IF(D485=0,\"No match\",IF(D485>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C485,'Place B tables'!$A$2:$A$5201))*(SEARCH(C485,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D485=1,INDEX('Place B tables'!$H$2:$H$5201,I485),\"\")","v":""}]
[{"$f":"IF('Facility data'!A486=\"\",\"\",'Facility data'!A486)","v":""},{"$f":"IF(OR('Facility data'!B486=\"\",'Facility data'!C486<=0.01,'Facility data'!C486>2),\"\",'Facility data'!B486)","v":""},null,{"$f":"IF(OR('Facility data'!B486=\"\",'Facility data'!C486<=0.01,'Facility data'!C486>2,C486=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C486,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C486,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I486),INDEX('Place B tables'!$A$2:$A$5201,$I486),\"\")","v":""},{"$f":"IF($J486=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J486,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D486=\"\",\"\",IF(D486=0,\"No match\",IF(D486>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C486,'Place B tables'!$A$2:$A$5201))*(SEARCH(C486,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D486=1,INDEX('Place B tables'!$H$2:$H$5201,I486),\"\")","v":""}]
[{"$f":"IF('Facility data'!A487=\"\",\"\",'Facility data'!A487)","v":""},{"$f":"IF(OR('Facility data'!B487=\"\",'Facility data'!C487<=0.01,'Facility data'!C487>2),\"\",'Facility data'!B487)","v":""},null,{"$f":"IF(OR('Facility data'!B487=\"\",'Facility data'!C487<=0.01,'Facility data'!C487>2,C487=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C487,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C487,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I487),INDEX('Place B tables'!$A$2:$A$5201,$I487),\"\")","v":""},{"$f":"IF($J487=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J487,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D487=\"\",\"\",IF(D487=0,\"No match\",IF(D487>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C487,'Place B tables'!$A$2:$A$5201))*(SEARCH(C487,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D487=1,INDEX('Place B tables'!$H$2:$H$5201,I487),\"\")","v":""}]
[{"$f":"IF('Facility data'!A488=\"\",\"\",'Facility data'!A488)","v":""},{"$f":"IF(OR('Facility data'!B488=\"\",'Facility data'!C488<=0.01,'Facility data'!C488>2),\"\",'Facility data'!B488)","v":""},null,{"$f":"IF(OR('Facility data'!B488=\"\",'Facility data'!C488<=0.01,'Facility data'!C488>2,C488=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C488,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C488,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I488),INDEX('Place B tables'!$A$2:$A$5201,$I488),\"\")","v":""},{"$f":"IF($J488=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J488,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D488=\"\",\"\",IF(D488=0,\"No match\",IF(D488>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C488,'Place B tables'!$A$2:$A$5201))*(SEARCH(C488,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D488=1,INDEX('Place B tables'!$H$2:$H$5201,I488),\"\")","v":""}]
[{"$f":"IF('Facility data'!A489=\"\",\"\",'Facility data'!A489)","v":""},{"$f":"IF(OR('Facility data'!B489=\"\",'Facility data'!C489<=0.01,'Facility data'!C489>2),\"\",'Facility data'!B489)","v":""},null,{"$f":"IF(OR('Facility data'!B489=\"\",'Facility data'!C489<=0.01,'Facility data'!C489>2,C489=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C489,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C489,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I489),INDEX('Place B tables'!$A$2:$A$5201,$I489),\"\")","v":""},{"$f":"IF($J489=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J489,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D489=\"\",\"\",IF(D489=0,\"No match\",IF(D489>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C489,'Place B tables'!$A$2:$A$5201))*(SEARCH(C489,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D489=1,INDEX('Place B tables'!$H$2:$H$5201,I489),\"\")","v":""}]
[{"$f":"IF('Facility data'!A490=\"\",\"\",'Facility data'!A490)","v":""},{"$f":"IF(OR('Facility data'!B490=\"\",'Facility data'!C490<=0.01,'Facility data'!C490>2),\"\",'Facility data'!B490)","v":""},null,{"$f":"IF(OR('Facility data'!B490=\"\",'Facility data'!C490<=0.01,'Facility data'!C490>2,C490=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C490,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C490,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I490),INDEX('Place B tables'!$A$2:$A$5201,$I490),\"\")","v":""},{"$f":"IF($J490=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J490,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D490=\"\",\"\",IF(D490=0,\"No match\",IF(D490>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C490,'Place B tables'!$A$2:$A$5201))*(SEARCH(C490,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D490=1,INDEX('Place B tables'!$H$2:$H$5201,I490),\"\")","v":""}]
[{"$f":"IF('Facility data'!A491=\"\",\"\",'Facility data'!A491)","v":""},{"$f":"IF(OR('Facility data'!B491=\"\",'Facility data'!C491<=0.01,'Facility data'!C491>2),\"\",'Facility data'!B491)","v":""},null,{"$f":"IF(OR('Facility data'!B491=\"\",'Facility data'!C491<=0.01,'Facility data'!C491>2,C491=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C491,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C491,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I491),INDEX('Place B tables'!$A$2:$A$5201,$I491),\"\")","v":""},{"$f":"IF($J491=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J491,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D491=\"\",\"\",IF(D491=0,\"No match\",IF(D491>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C491,'Place B tables'!$A$2:$A$5201))*(SEARCH(C491,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D491=1,INDEX('Place B tables'!$H$2:$H$5201,I491),\"\")","v":""}]
[{"$f":"IF('Facility data'!A492=\"\",\"\",'Facility data'!A492)","v":""},{"$f":"IF(OR('Facility data'!B492=\"\",'Facility data'!C492<=0.01,'Facility data'!C492>2),\"\",'Facility data'!B492)","v":""},null,{"$f":"IF(OR('Facility data'!B492=\"\",'Facility data'!C492<=0.01,'Facility data'!C492>2,C492=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C492,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C492,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I492),INDEX('Place B tables'!$A$2:$A$5201,$I492),\"\")","v":""},{"$f":"IF($J492=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J492,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D492=\"\",\"\",IF(D492=0,\"No match\",IF(D492>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C492,'Place B tables'!$A$2:$A$5201))*(SEARCH(C492,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D492=1,INDEX('Place B tables'!$H$2:$H$5201,I492),\"\")","v":""}]
[{"$f":"IF('Facility data'!A493=\"\",\"\",'Facility data'!A493)","v":""},{"$f":"IF(OR('Facility data'!B493=\"\",'Facility data'!C493<=0.01,'Facility data'!C493>2),\"\",'Facility data'!B493)","v":""},null,{"$f":"IF(OR('Facility data'!B493=\"\",'Facility data'!C493<=0.01,'Facility data'!C493>2,C493=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C493,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C493,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I493),INDEX('Place B tables'!$A$2:$A$5201,$I493),\"\")","v":""},{"$f":"IF($J493=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J493,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D493=\"\",\"\",IF(D493=0,\"No match\",IF(D493>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C493,'Place B tables'!$A$2:$A$5201))*(SEARCH(C493,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D493=1,INDEX('Place B tables'!$H$2:$H$5201,I493),\"\")","v":""}]
[{"$f":"IF('Facility data'!A494=\"\",\"\",'Facility data'!A494)","v":""},{"$f":"IF(OR('Facility data'!B494=\"\",'Facility data'!C494<=0.01,'Facility data'!C494>2),\"\",'Facility data'!B494)","v":""},null,{"$f":"IF(OR('Facility data'!B494=\"\",'Facility data'!C494<=0.01,'Facility data'!C494>2,C494=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C494,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C494,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I494),INDEX('Place B tables'!$A$2:$A$5201,$I494),\"\")","v":""},{"$f":"IF($J494=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J494,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D494=\"\",\"\",IF(D494=0,\"No match\",IF(D494>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C494,'Place B tables'!$A$2:$A$5201))*(SEARCH(C494,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D494=1,INDEX('Place B tables'!$H$2:$H$5201,I494),\"\")","v":""}]
[{"$f":"IF('Facility data'!A495=\"\",\"\",'Facility data'!A495)","v":""},{"$f":"IF(OR('Facility data'!B495=\"\",'Facility data'!C495<=0.01,'Facility data'!C495>2),\"\",'Facility data'!B495)","v":""},null,{"$f":"IF(OR('Facility data'!B495=\"\",'Facility data'!C495<=0.01,'Facility data'!C495>2,C495=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C495,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C495,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I495),INDEX('Place B tables'!$A$2:$A$5201,$I495),\"\")","v":""},{"$f":"IF($J495=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J495,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D495=\"\",\"\",IF(D495=0,\"No match\",IF(D495>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C495,'Place B tables'!$A$2:$A$5201))*(SEARCH(C495,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D495=1,INDEX('Place B tables'!$H$2:$H$5201,I495),\"\")","v":""}]
[{"$f":"IF('Facility data'!A496=\"\",\"\",'Facility data'!A496)","v":""},{"$f":"IF(OR('Facility data'!B496=\"\",'Facility data'!C496<=0.01,'Facility data'!C496>2),\"\",'Facility data'!B496)","v":""},null,{"$f":"IF(OR('Facility data'!B496=\"\",'Facility data'!C496<=0.01,'Facility data'!C496>2,C496=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C496,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C496,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I496),INDEX('Place B tables'!$A$2:$A$5201,$I496),\"\")","v":""},{"$f":"IF($J496=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J496,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D496=\"\",\"\",IF(D496=0,\"No match\",IF(D496>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C496,'Place B tables'!$A$2:$A$5201))*(SEARCH(C496,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D496=1,INDEX('Place B tables'!$H$2:$H$5201,I496),\"\")","v":""}]
[{"$f":"IF('Facility data'!A497=\"\",\"\",'Facility data'!A497)","v":""},{"$f":"IF(OR('Facility data'!B497=\"\",'Facility data'!C497<=0.01,'Facility data'!C497>2),\"\",'Facility data'!B497)","v":""},null,{"$f":"IF(OR('Facility data'!B497=\"\",'Facility data'!C497<=0.01,'Facility data'!C497>2,C497=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C497,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C497,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I497),INDEX('Place B tables'!$A$2:$A$5201,$I497),\"\")","v":""},{"$f":"IF($J497=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J497,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D497=\"\",\"\",IF(D497=0,\"No match\",IF(D497>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C497,'Place B tables'!$A$2:$A$5201))*(SEARCH(C497,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D497=1,INDEX('Place B tables'!$H$2:$H$5201,I497),\"\")","v":""}]
[{"$f":"IF('Facility data'!A498=\"\",\"\",'Facility data'!A498)","v":""},{"$f":"IF(OR('Facility data'!B498=\"\",'Facility data'!C498<=0.01,'Facility data'!C498>2),\"\",'Facility data'!B498)","v":""},null,{"$f":"IF(OR('Facility data'!B498=\"\",'Facility data'!C498<=0.01,'Facility data'!C498>2,C498=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C498,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C498,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I498),INDEX('Place B tables'!$A$2:$A$5201,$I498),\"\")","v":""},{"$f":"IF($J498=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J498,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D498=\"\",\"\",IF(D498=0,\"No match\",IF(D498>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C498,'Place B tables'!$A$2:$A$5201))*(SEARCH(C498,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D498=1,INDEX('Place B tables'!$H$2:$H$5201,I498),\"\")","v":""}]
[{"$f":"IF('Facility data'!A499=\"\",\"\",'Facility data'!A499)","v":""},{"$f":"IF(OR('Facility data'!B499=\"\",'Facility data'!C499<=0.01,'Facility data'!C499>2),\"\",'Facility data'!B499)","v":""},null,{"$f":"IF(OR('Facility data'!B499=\"\",'Facility data'!C499<=0.01,'Facility data'!C499>2,C499=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C499,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C499,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I499),INDEX('Place B tables'!$A$2:$A$5201,$I499),\"\")","v":""},{"$f":"IF($J499=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J499,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D499=\"\",\"\",IF(D499=0,\"No match\",IF(D499>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C499,'Place B tables'!$A$2:$A$5201))*(SEARCH(C499,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D499=1,INDEX('Place B tables'!$H$2:$H$5201,I499),\"\")","v":""}]
[{"$f":"IF('Facility data'!A500=\"\",\"\",'Facility data'!A500)","v":""},{"$f":"IF(OR('Facility data'!B500=\"\",'Facility data'!C500<=0.01,'Facility data'!C500>2),\"\",'Facility data'!B500)","v":""},null,{"$f":"IF(OR('Facility data'!B500=\"\",'Facility data'!C500<=0.01,'Facility data'!C500>2,C500=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C500,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C500,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I500),INDEX('Place B tables'!$A$2:$A$5201,$I500),\"\")","v":""},{"$f":"IF($J500=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J500,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D500=\"\",\"\",IF(D500=0,\"No match\",IF(D500>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C500,'Place B tables'!$A$2:$A$5201))*(SEARCH(C500,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D500=1,INDEX('Place B tables'!$H$2:$H$5201,I500),\"\")","v":""}]
[{"$f":"IF('Facility data'!A501=\"\",\"\",'Facility data'!A501)","v":""},{"$f":"IF(OR('Facility data'!B501=\"\",'Facility data'!C501<=0.01,'Facility data'!C501>2),\"\",'Facility data'!B501)","v":""},null,{"$f":"IF(OR('Facility data'!B501=\"\",'Facility data'!C501<=0.01,'Facility data'!C501>2,C501=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C501,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C501,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I501),INDEX('Place B tables'!$A$2:$A$5201,$I501),\"\")","v":""},{"$f":"IF($J501=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J501,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D501=\"\",\"\",IF(D501=0,\"No match\",IF(D501>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C501,'Place B tables'!$A$2:$A$5201))*(SEARCH(C501,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D501=1,INDEX('Place B tables'!$H$2:$H$5201,I501),\"\")","v":""}]
[{"$f":"IF('Facility data'!A502=\"\",\"\",'Facility data'!A502)","v":""},{"$f":"IF(OR('Facility data'!B502=\"\",'Facility data'!C502<=0.01,'Facility data'!C502>2),\"\",'Facility data'!B502)","v":""},null,{"$f":"IF(OR('Facility data'!B502=\"\",'Facility data'!C502<=0.01,'Facility data'!C502>2,C502=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C502,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C502,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I502),INDEX('Place B tables'!$A$2:$A$5201,$I502),\"\")","v":""},{"$f":"IF($J502=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J502,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D502=\"\",\"\",IF(D502=0,\"No match\",IF(D502>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C502,'Place B tables'!$A$2:$A$5201))*(SEARCH(C502,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D502=1,INDEX('Place B tables'!$H$2:$H$5201,I502),\"\")","v":""}]
[{"$f":"IF('Facility data'!A503=\"\",\"\",'Facility data'!A503)","v":""},{"$f":"IF(OR('Facility data'!B503=\"\",'Facility data'!C503<=0.01,'Facility data'!C503>2),\"\",'Facility data'!B503)","v":""},null,{"$f":"IF(OR('Facility data'!B503=\"\",'Facility data'!C503<=0.01,'Facility data'!C503>2,C503=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C503,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C503,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I503),INDEX('Place B tables'!$A$2:$A$5201,$I503),\"\")","v":""},{"$f":"IF($J503=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J503,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D503=\"\",\"\",IF(D503=0,\"No match\",IF(D503>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C503,'Place B tables'!$A$2:$A$5201))*(SEARCH(C503,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D503=1,INDEX('Place B tables'!$H$2:$H$5201,I503),\"\")","v":""}]
[{"$f":"IF('Facility data'!A504=\"\",\"\",'Facility data'!A504)","v":""},{"$f":"IF(OR('Facility data'!B504=\"\",'Facility data'!C504<=0.01,'Facility data'!C504>2),\"\",'Facility data'!B504)","v":""},null,{"$f":"IF(OR('Facility data'!B504=\"\",'Facility data'!C504<=0.01,'Facility data'!C504>2,C504=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C504,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C504,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I504),INDEX('Place B tables'!$A$2:$A$5201,$I504),\"\")","v":""},{"$f":"IF($J504=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J504,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D504=\"\",\"\",IF(D504=0,\"No match\",IF(D504>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C504,'Place B tables'!$A$2:$A$5201))*(SEARCH(C504,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D504=1,INDEX('Place B tables'!$H$2:$H$5201,I504),\"\")","v":""}]
[{"$f":"IF('Facility data'!A505=\"\",\"\",'Facility data'!A505)","v":""},{"$f":"IF(OR('Facility data'!B505=\"\",'Facility data'!C505<=0.01,'Facility data'!C505>2),\"\",'Facility data'!B505)","v":""},null,{"$f":"IF(OR('Facility data'!B505=\"\",'Facility data'!C505<=0.01,'Facility data'!C505>2,C505=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C505,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C505,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I505),INDEX('Place B tables'!$A$2:$A$5201,$I505),\"\")","v":""},{"$f":"IF($J505=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J505,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D505=\"\",\"\",IF(D505=0,\"No match\",IF(D505>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C505,'Place B tables'!$A$2:$A$5201))*(SEARCH(C505,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D505=1,INDEX('Place B tables'!$H$2:$H$5201,I505),\"\")","v":""}]
[{"$f":"IF('Facility data'!A506=\"\",\"\",'Facility data'!A506)","v":""},{"$f":"IF(OR('Facility data'!B506=\"\",'Facility data'!C506<=0.01,'Facility data'!C506>2),\"\",'Facility data'!B506)","v":""},null,{"$f":"IF(OR('Facility data'!B506=\"\",'Facility data'!C506<=0.01,'Facility data'!C506>2,C506=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C506,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C506,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I506),INDEX('Place B tables'!$A$2:$A$5201,$I506),\"\")","v":""},{"$f":"IF($J506=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J506,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D506=\"\",\"\",IF(D506=0,\"No match\",IF(D506>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C506,'Place B tables'!$A$2:$A$5201))*(SEARCH(C506,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D506=1,INDEX('Place B tables'!$H$2:$H$5201,I506),\"\")","v":""}]
[{"$f":"IF('Facility data'!A507=\"\",\"\",'Facility data'!A507)","v":""},{"$f":"IF(OR('Facility data'!B507=\"\",'Facility data'!C507<=0.01,'Facility data'!C507>2),\"\",'Facility data'!B507)","v":""},null,{"$f":"IF(OR('Facility data'!B507=\"\",'Facility data'!C507<=0.01,'Facility data'!C507>2,C507=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C507,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C507,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I507),INDEX('Place B tables'!$A$2:$A$5201,$I507),\"\")","v":""},{"$f":"IF($J507=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J507,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D507=\"\",\"\",IF(D507=0,\"No match\",IF(D507>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C507,'Place B tables'!$A$2:$A$5201))*(SEARCH(C507,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D507=1,INDEX('Place B tables'!$H$2:$H$5201,I507),\"\")","v":""}]
[{"$f":"IF('Facility data'!A508=\"\",\"\",'Facility data'!A508)","v":""},{"$f":"IF(OR('Facility data'!B508=\"\",'Facility data'!C508<=0.01,'Facility data'!C508>2),\"\",'Facility data'!B508)","v":""},null,{"$f":"IF(OR('Facility data'!B508=\"\",'Facility data'!C508<=0.01,'Facility data'!C508>2,C508=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C508,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C508,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I508),INDEX('Place B tables'!$A$2:$A$5201,$I508),\"\")","v":""},{"$f":"IF($J508=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J508,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D508=\"\",\"\",IF(D508=0,\"No match\",IF(D508>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C508,'Place B tables'!$A$2:$A$5201))*(SEARCH(C508,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D508=1,INDEX('Place B tables'!$H$2:$H$5201,I508),\"\")","v":""}]
[{"$f":"IF('Facility data'!A509=\"\",\"\",'Facility data'!A509)","v":""},{"$f":"IF(OR('Facility data'!B509=\"\",'Facility data'!C509<=0.01,'Facility data'!C509>2),\"\",'Facility data'!B509)","v":""},null,{"$f":"IF(OR('Facility data'!B509=\"\",'Facility data'!C509<=0.01,'Facility data'!C509>2,C509=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C509,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C509,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I509),INDEX('Place B tables'!$A$2:$A$5201,$I509),\"\")","v":""},{"$f":"IF($J509=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J509,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D509=\"\",\"\",IF(D509=0,\"No match\",IF(D509>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C509,'Place B tables'!$A$2:$A$5201))*(SEARCH(C509,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D509=1,INDEX('Place B tables'!$H$2:$H$5201,I509),\"\")","v":""}]
[{"$f":"IF('Facility data'!A510=\"\",\"\",'Facility data'!A510)","v":""},{"$f":"IF(OR('Facility data'!B510=\"\",'Facility data'!C510<=0.01,'Facility data'!C510>2),\"\",'Facility data'!B510)","v":""},null,{"$f":"IF(OR('Facility data'!B510=\"\",'Facility data'!C510<=0.01,'Facility data'!C510>2,C510=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C510,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C510,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I510),INDEX('Place B tables'!$A$2:$A$5201,$I510),\"\")","v":""},{"$f":"IF($J510=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J510,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D510=\"\",\"\",IF(D510=0,\"No match\",IF(D510>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C510,'Place B tables'!$A$2:$A$5201))*(SEARCH(C510,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D510=1,INDEX('Place B tables'!$H$2:$H$5201,I510),\"\")","v":""}]
[{"$f":"IF('Facility data'!A511=\"\",\"\",'Facility data'!A511)","v":""},{"$f":"IF(OR('Facility data'!B511=\"\",'Facility data'!C511<=0.01,'Facility data'!C511>2),\"\",'Facility data'!B511)","v":""},null,{"$f":"IF(OR('Facility data'!B511=\"\",'Facility data'!C511<=0.01,'Facility data'!C511>2,C511=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C511,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C511,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I511),INDEX('Place B tables'!$A$2:$A$5201,$I511),\"\")","v":""},{"$f":"IF($J511=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J511,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D511=\"\",\"\",IF(D511=0,\"No match\",IF(D511>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C511,'Place B tables'!$A$2:$A$5201))*(SEARCH(C511,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D511=1,INDEX('Place B tables'!$H$2:$H$5201,I511),\"\")","v":""}]
[{"$f":"IF('Facility data'!A512=\"\",\"\",'Facility data'!A512)","v":""},{"$f":"IF(OR('Facility data'!B512=\"\",'Facility data'!C512<=0.01,'Facility data'!C512>2),\"\",'Facility data'!B512)","v":""},null,{"$f":"IF(OR('Facility data'!B512=\"\",'Facility data'!C512<=0.01,'Facility data'!C512>2,C512=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C512,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C512,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I512),INDEX('Place B tables'!$A$2:$A$5201,$I512),\"\")","v":""},{"$f":"IF($J512=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J512,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D512=\"\",\"\",IF(D512=0,\"No match\",IF(D512>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C512,'Place B tables'!$A$2:$A$5201))*(SEARCH(C512,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D512=1,INDEX('Place B tables'!$H$2:$H$5201,I512),\"\")","v":""}]
[{"$f":"IF('Facility data'!A513=\"\",\"\",'Facility data'!A513)","v":""},{"$f":"IF(OR('Facility data'!B513=\"\",'Facility data'!C513<=0.01,'Facility data'!C513>2),\"\",'Facility data'!B513)","v":""},null,{"$f":"IF(OR('Facility data'!B513=\"\",'Facility data'!C513<=0.01,'Facility data'!C513>2,C513=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C513,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C513,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I513),INDEX('Place B tables'!$A$2:$A$5201,$I513),\"\")","v":""},{"$f":"IF($J513=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J513,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D513=\"\",\"\",IF(D513=0,\"No match\",IF(D513>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C513,'Place B tables'!$A$2:$A$5201))*(SEARCH(C513,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D513=1,INDEX('Place B tables'!$H$2:$H$5201,I513),\"\")","v":""}]
[{"$f":"IF('Facility data'!A514=\"\",\"\",'Facility data'!A514)","v":""},{"$f":"IF(OR('Facility data'!B514=\"\",'Facility data'!C514<=0.01,'Facility data'!C514>2),\"\",'Facility data'!B514)","v":""},null,{"$f":"IF(OR('Facility data'!B514=\"\",'Facility data'!C514<=0.01,'Facility data'!C514>2,C514=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C514,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C514,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I514),INDEX('Place B tables'!$A$2:$A$5201,$I514),\"\")","v":""},{"$f":"IF($J514=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J514,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D514=\"\",\"\",IF(D514=0,\"No match\",IF(D514>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C514,'Place B tables'!$A$2:$A$5201))*(SEARCH(C514,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D514=1,INDEX('Place B tables'!$H$2:$H$5201,I514),\"\")","v":""}]
[{"$f":"IF('Facility data'!A515=\"\",\"\",'Facility data'!A515)","v":""},{"$f":"IF(OR('Facility data'!B515=\"\",'Facility data'!C515<=0.01,'Facility data'!C515>2),\"\",'Facility data'!B515)","v":""},null,{"$f":"IF(OR('Facility data'!B515=\"\",'Facility data'!C515<=0.01,'Facility data'!C515>2,C515=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C515,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C515,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I515),INDEX('Place B tables'!$A$2:$A$5201,$I515),\"\")","v":""},{"$f":"IF($J515=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J515,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D515=\"\",\"\",IF(D515=0,\"No match\",IF(D515>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C515,'Place B tables'!$A$2:$A$5201))*(SEARCH(C515,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D515=1,INDEX('Place B tables'!$H$2:$H$5201,I515),\"\")","v":""}]
[{"$f":"IF('Facility data'!A516=\"\",\"\",'Facility data'!A516)","v":""},{"$f":"IF(OR('Facility data'!B516=\"\",'Facility data'!C516<=0.01,'Facility data'!C516>2),\"\",'Facility data'!B516)","v":""},null,{"$f":"IF(OR('Facility data'!B516=\"\",'Facility data'!C516<=0.01,'Facility data'!C516>2,C516=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C516,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C516,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I516),INDEX('Place B tables'!$A$2:$A$5201,$I516),\"\")","v":""},{"$f":"IF($J516=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J516,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D516=\"\",\"\",IF(D516=0,\"No match\",IF(D516>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C516,'Place B tables'!$A$2:$A$5201))*(SEARCH(C516,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D516=1,INDEX('Place B tables'!$H$2:$H$5201,I516),\"\")","v":""}]
[{"$f":"IF('Facility data'!A517=\"\",\"\",'Facility data'!A517)","v":""},{"$f":"IF(OR('Facility data'!B517=\"\",'Facility data'!C517<=0.01,'Facility data'!C517>2),\"\",'Facility data'!B517)","v":""},null,{"$f":"IF(OR('Facility data'!B517=\"\",'Facility data'!C517<=0.01,'Facility data'!C517>2,C517=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C517,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C517,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I517),INDEX('Place B tables'!$A$2:$A$5201,$I517),\"\")","v":""},{"$f":"IF($J517=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J517,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D517=\"\",\"\",IF(D517=0,\"No match\",IF(D517>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C517,'Place B tables'!$A$2:$A$5201))*(SEARCH(C517,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D517=1,INDEX('Place B tables'!$H$2:$H$5201,I517),\"\")","v":""}]
[{"$f":"IF('Facility data'!A518=\"\",\"\",'Facility data'!A518)","v":""},{"$f":"IF(OR('Facility data'!B518=\"\",'Facility data'!C518<=0.01,'Facility data'!C518>2),\"\",'Facility data'!B518)","v":""},null,{"$f":"IF(OR('Facility data'!B518=\"\",'Facility data'!C518<=0.01,'Facility data'!C518>2,C518=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C518,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C518,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I518),INDEX('Place B tables'!$A$2:$A$5201,$I518),\"\")","v":""},{"$f":"IF($J518=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J518,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D518=\"\",\"\",IF(D518=0,\"No match\",IF(D518>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C518,'Place B tables'!$A$2:$A$5201))*(SEARCH(C518,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D518=1,INDEX('Place B tables'!$H$2:$H$5201,I518),\"\")","v":""}]
[{"$f":"IF('Facility data'!A519=\"\",\"\",'Facility data'!A519)","v":""},{"$f":"IF(OR('Facility data'!B519=\"\",'Facility data'!C519<=0.01,'Facility data'!C519>2),\"\",'Facility data'!B519)","v":""},null,{"$f":"IF(OR('Facility data'!B519=\"\",'Facility data'!C519<=0.01,'Facility data'!C519>2,C519=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C519,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C519,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I519),INDEX('Place B tables'!$A$2:$A$5201,$I519),\"\")","v":""},{"$f":"IF($J519=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J519,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D519=\"\",\"\",IF(D519=0,\"No match\",IF(D519>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C519,'Place B tables'!$A$2:$A$5201))*(SEARCH(C519,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D519=1,INDEX('Place B tables'!$H$2:$H$5201,I519),\"\")","v":""}]
[{"$f":"IF('Facility data'!A520=\"\",\"\",'Facility data'!A520)","v":""},{"$f":"IF(OR('Facility data'!B520=\"\",'Facility data'!C520<=0.01,'Facility data'!C520>2),\"\",'Facility data'!B520)","v":""},null,{"$f":"IF(OR('Facility data'!B520=\"\",'Facility data'!C520<=0.01,'Facility data'!C520>2,C520=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C520,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C520,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I520),INDEX('Place B tables'!$A$2:$A$5201,$I520),\"\")","v":""},{"$f":"IF($J520=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J520,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D520=\"\",\"\",IF(D520=0,\"No match\",IF(D520>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C520,'Place B tables'!$A$2:$A$5201))*(SEARCH(C520,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D520=1,INDEX('Place B tables'!$H$2:$H$5201,I520),\"\")","v":""}]
[{"$f":"IF('Facility data'!A521=\"\",\"\",'Facility data'!A521)","v":""},{"$f":"IF(OR('Facility data'!B521=\"\",'Facility data'!C521<=0.01,'Facility data'!C521>2),\"\",'Facility data'!B521)","v":""},null,{"$f":"IF(OR('Facility data'!B521=\"\",'Facility data'!C521<=0.01,'Facility data'!C521>2,C521=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C521,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C521,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I521),INDEX('Place B tables'!$A$2:$A$5201,$I521),\"\")","v":""},{"$f":"IF($J521=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J521,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D521=\"\",\"\",IF(D521=0,\"No match\",IF(D521>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C521,'Place B tables'!$A$2:$A$5201))*(SEARCH(C521,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D521=1,INDEX('Place B tables'!$H$2:$H$5201,I521),\"\")","v":""}]
[{"$f":"IF('Facility data'!A522=\"\",\"\",'Facility data'!A522)","v":""},{"$f":"IF(OR('Facility data'!B522=\"\",'Facility data'!C522<=0.01,'Facility data'!C522>2),\"\",'Facility data'!B522)","v":""},null,{"$f":"IF(OR('Facility data'!B522=\"\",'Facility data'!C522<=0.01,'Facility data'!C522>2,C522=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C522,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C522,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I522),INDEX('Place B tables'!$A$2:$A$5201,$I522),\"\")","v":""},{"$f":"IF($J522=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J522,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D522=\"\",\"\",IF(D522=0,\"No match\",IF(D522>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C522,'Place B tables'!$A$2:$A$5201))*(SEARCH(C522,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D522=1,INDEX('Place B tables'!$H$2:$H$5201,I522),\"\")","v":""}]
[{"$f":"IF('Facility data'!A523=\"\",\"\",'Facility data'!A523)","v":""},{"$f":"IF(OR('Facility data'!B523=\"\",'Facility data'!C523<=0.01,'Facility data'!C523>2),\"\",'Facility data'!B523)","v":""},null,{"$f":"IF(OR('Facility data'!B523=\"\",'Facility data'!C523<=0.01,'Facility data'!C523>2,C523=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C523,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C523,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I523),INDEX('Place B tables'!$A$2:$A$5201,$I523),\"\")","v":""},{"$f":"IF($J523=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J523,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D523=\"\",\"\",IF(D523=0,\"No match\",IF(D523>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C523,'Place B tables'!$A$2:$A$5201))*(SEARCH(C523,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D523=1,INDEX('Place B tables'!$H$2:$H$5201,I523),\"\")","v":""}]
[{"$f":"IF('Facility data'!A524=\"\",\"\",'Facility data'!A524)","v":""},{"$f":"IF(OR('Facility data'!B524=\"\",'Facility data'!C524<=0.01,'Facility data'!C524>2),\"\",'Facility data'!B524)","v":""},null,{"$f":"IF(OR('Facility data'!B524=\"\",'Facility data'!C524<=0.01,'Facility data'!C524>2,C524=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C524,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C524,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I524),INDEX('Place B tables'!$A$2:$A$5201,$I524),\"\")","v":""},{"$f":"IF($J524=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J524,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D524=\"\",\"\",IF(D524=0,\"No match\",IF(D524>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C524,'Place B tables'!$A$2:$A$5201))*(SEARCH(C524,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D524=1,INDEX('Place B tables'!$H$2:$H$5201,I524),\"\")","v":""}]
[{"$f":"IF('Facility data'!A525=\"\",\"\",'Facility data'!A525)","v":""},{"$f":"IF(OR('Facility data'!B525=\"\",'Facility data'!C525<=0.01,'Facility data'!C525>2),\"\",'Facility data'!B525)","v":""},null,{"$f":"IF(OR('Facility data'!B525=\"\",'Facility data'!C525<=0.01,'Facility data'!C525>2,C525=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C525,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C525,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I525),INDEX('Place B tables'!$A$2:$A$5201,$I525),\"\")","v":""},{"$f":"IF($J525=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J525,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D525=\"\",\"\",IF(D525=0,\"No match\",IF(D525>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C525,'Place B tables'!$A$2:$A$5201))*(SEARCH(C525,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D525=1,INDEX('Place B tables'!$H$2:$H$5201,I525),\"\")","v":""}]
[{"$f":"IF('Facility data'!A526=\"\",\"\",'Facility data'!A526)","v":""},{"$f":"IF(OR('Facility data'!B526=\"\",'Facility data'!C526<=0.01,'Facility data'!C526>2),\"\",'Facility data'!B526)","v":""},null,{"$f":"IF(OR('Facility data'!B526=\"\",'Facility data'!C526<=0.01,'Facility data'!C526>2,C526=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C526,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C526,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I526),INDEX('Place B tables'!$A$2:$A$5201,$I526),\"\")","v":""},{"$f":"IF($J526=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J526,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D526=\"\",\"\",IF(D526=0,\"No match\",IF(D526>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C526,'Place B tables'!$A$2:$A$5201))*(SEARCH(C526,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D526=1,INDEX('Place B tables'!$H$2:$H$5201,I526),\"\")","v":""}]
[{"$f":"IF('Facility data'!A527=\"\",\"\",'Facility data'!A527)","v":""},{"$f":"IF(OR('Facility data'!B527=\"\",'Facility data'!C527<=0.01,'Facility data'!C527>2),\"\",'Facility data'!B527)","v":""},null,{"$f":"IF(OR('Facility data'!B527=\"\",'Facility data'!C527<=0.01,'Facility data'!C527>2,C527=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C527,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C527,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I527),INDEX('Place B tables'!$A$2:$A$5201,$I527),\"\")","v":""},{"$f":"IF($J527=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J527,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D527=\"\",\"\",IF(D527=0,\"No match\",IF(D527>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C527,'Place B tables'!$A$2:$A$5201))*(SEARCH(C527,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D527=1,INDEX('Place B tables'!$H$2:$H$5201,I527),\"\")","v":""}]
[{"$f":"IF('Facility data'!A528=\"\",\"\",'Facility data'!A528)","v":""},{"$f":"IF(OR('Facility data'!B528=\"\",'Facility data'!C528<=0.01,'Facility data'!C528>2),\"\",'Facility data'!B528)","v":""},null,{"$f":"IF(OR('Facility data'!B528=\"\",'Facility data'!C528<=0.01,'Facility data'!C528>2,C528=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C528,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C528,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I528),INDEX('Place B tables'!$A$2:$A$5201,$I528),\"\")","v":""},{"$f":"IF($J528=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J528,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D528=\"\",\"\",IF(D528=0,\"No match\",IF(D528>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C528,'Place B tables'!$A$2:$A$5201))*(SEARCH(C528,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D528=1,INDEX('Place B tables'!$H$2:$H$5201,I528),\"\")","v":""}]
[{"$f":"IF('Facility data'!A529=\"\",\"\",'Facility data'!A529)","v":""},{"$f":"IF(OR('Facility data'!B529=\"\",'Facility data'!C529<=0.01,'Facility data'!C529>2),\"\",'Facility data'!B529)","v":""},null,{"$f":"IF(OR('Facility data'!B529=\"\",'Facility data'!C529<=0.01,'Facility data'!C529>2,C529=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C529,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C529,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I529),INDEX('Place B tables'!$A$2:$A$5201,$I529),\"\")","v":""},{"$f":"IF($J529=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J529,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D529=\"\",\"\",IF(D529=0,\"No match\",IF(D529>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C529,'Place B tables'!$A$2:$A$5201))*(SEARCH(C529,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D529=1,INDEX('Place B tables'!$H$2:$H$5201,I529),\"\")","v":""}]
[{"$f":"IF('Facility data'!A530=\"\",\"\",'Facility data'!A530)","v":""},{"$f":"IF(OR('Facility data'!B530=\"\",'Facility data'!C530<=0.01,'Facility data'!C530>2),\"\",'Facility data'!B530)","v":""},null,{"$f":"IF(OR('Facility data'!B530=\"\",'Facility data'!C530<=0.01,'Facility data'!C530>2,C530=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C530,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C530,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I530),INDEX('Place B tables'!$A$2:$A$5201,$I530),\"\")","v":""},{"$f":"IF($J530=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J530,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D530=\"\",\"\",IF(D530=0,\"No match\",IF(D530>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C530,'Place B tables'!$A$2:$A$5201))*(SEARCH(C530,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D530=1,INDEX('Place B tables'!$H$2:$H$5201,I530),\"\")","v":""}]
[{"$f":"IF('Facility data'!A531=\"\",\"\",'Facility data'!A531)","v":""},{"$f":"IF(OR('Facility data'!B531=\"\",'Facility data'!C531<=0.01,'Facility data'!C531>2),\"\",'Facility data'!B531)","v":""},null,{"$f":"IF(OR('Facility data'!B531=\"\",'Facility data'!C531<=0.01,'Facility data'!C531>2,C531=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C531,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C531,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I531),INDEX('Place B tables'!$A$2:$A$5201,$I531),\"\")","v":""},{"$f":"IF($J531=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J531,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D531=\"\",\"\",IF(D531=0,\"No match\",IF(D531>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C531,'Place B tables'!$A$2:$A$5201))*(SEARCH(C531,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D531=1,INDEX('Place B tables'!$H$2:$H$5201,I531),\"\")","v":""}]
[{"$f":"IF('Facility data'!A532=\"\",\"\",'Facility data'!A532)","v":""},{"$f":"IF(OR('Facility data'!B532=\"\",'Facility data'!C532<=0.01,'Facility data'!C532>2),\"\",'Facility data'!B532)","v":""},null,{"$f":"IF(OR('Facility data'!B532=\"\",'Facility data'!C532<=0.01,'Facility data'!C532>2,C532=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C532,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C532,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I532),INDEX('Place B tables'!$A$2:$A$5201,$I532),\"\")","v":""},{"$f":"IF($J532=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J532,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D532=\"\",\"\",IF(D532=0,\"No match\",IF(D532>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C532,'Place B tables'!$A$2:$A$5201))*(SEARCH(C532,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D532=1,INDEX('Place B tables'!$H$2:$H$5201,I532),\"\")","v":""}]
[{"$f":"IF('Facility data'!A533=\"\",\"\",'Facility data'!A533)","v":""},{"$f":"IF(OR('Facility data'!B533=\"\",'Facility data'!C533<=0.01,'Facility data'!C533>2),\"\",'Facility data'!B533)","v":""},null,{"$f":"IF(OR('Facility data'!B533=\"\",'Facility data'!C533<=0.01,'Facility data'!C533>2,C533=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C533,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C533,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I533),INDEX('Place B tables'!$A$2:$A$5201,$I533),\"\")","v":""},{"$f":"IF($J533=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J533,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D533=\"\",\"\",IF(D533=0,\"No match\",IF(D533>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C533,'Place B tables'!$A$2:$A$5201))*(SEARCH(C533,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D533=1,INDEX('Place B tables'!$H$2:$H$5201,I533),\"\")","v":""}]
[{"$f":"IF('Facility data'!A534=\"\",\"\",'Facility data'!A534)","v":""},{"$f":"IF(OR('Facility data'!B534=\"\",'Facility data'!C534<=0.01,'Facility data'!C534>2),\"\",'Facility data'!B534)","v":""},null,{"$f":"IF(OR('Facility data'!B534=\"\",'Facility data'!C534<=0.01,'Facility data'!C534>2,C534=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C534,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C534,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I534),INDEX('Place B tables'!$A$2:$A$5201,$I534),\"\")","v":""},{"$f":"IF($J534=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J534,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D534=\"\",\"\",IF(D534=0,\"No match\",IF(D534>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C534,'Place B tables'!$A$2:$A$5201))*(SEARCH(C534,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D534=1,INDEX('Place B tables'!$H$2:$H$5201,I534),\"\")","v":""}]
[{"$f":"IF('Facility data'!A535=\"\",\"\",'Facility data'!A535)","v":""},{"$f":"IF(OR('Facility data'!B535=\"\",'Facility data'!C535<=0.01,'Facility data'!C535>2),\"\",'Facility data'!B535)","v":""},null,{"$f":"IF(OR('Facility data'!B535=\"\",'Facility data'!C535<=0.01,'Facility data'!C535>2,C535=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C535,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C535,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I535),INDEX('Place B tables'!$A$2:$A$5201,$I535),\"\")","v":""},{"$f":"IF($J535=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J535,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D535=\"\",\"\",IF(D535=0,\"No match\",IF(D535>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C535,'Place B tables'!$A$2:$A$5201))*(SEARCH(C535,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D535=1,INDEX('Place B tables'!$H$2:$H$5201,I535),\"\")","v":""}]
[{"$f":"IF('Facility data'!A536=\"\",\"\",'Facility data'!A536)","v":""},{"$f":"IF(OR('Facility data'!B536=\"\",'Facility data'!C536<=0.01,'Facility data'!C536>2),\"\",'Facility data'!B536)","v":""},null,{"$f":"IF(OR('Facility data'!B536=\"\",'Facility data'!C536<=0.01,'Facility data'!C536>2,C536=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C536,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C536,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I536),INDEX('Place B tables'!$A$2:$A$5201,$I536),\"\")","v":""},{"$f":"IF($J536=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J536,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D536=\"\",\"\",IF(D536=0,\"No match\",IF(D536>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C536,'Place B tables'!$A$2:$A$5201))*(SEARCH(C536,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D536=1,INDEX('Place B tables'!$H$2:$H$5201,I536),\"\")","v":""}]
[{"$f":"IF('Facility data'!A537=\"\",\"\",'Facility data'!A537)","v":""},{"$f":"IF(OR('Facility data'!B537=\"\",'Facility data'!C537<=0.01,'Facility data'!C537>2),\"\",'Facility data'!B537)","v":""},null,{"$f":"IF(OR('Facility data'!B537=\"\",'Facility data'!C537<=0.01,'Facility data'!C537>2,C537=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C537,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C537,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I537),INDEX('Place B tables'!$A$2:$A$5201,$I537),\"\")","v":""},{"$f":"IF($J537=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J537,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D537=\"\",\"\",IF(D537=0,\"No match\",IF(D537>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C537,'Place B tables'!$A$2:$A$5201))*(SEARCH(C537,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D537=1,INDEX('Place B tables'!$H$2:$H$5201,I537),\"\")","v":""}]
[{"$f":"IF('Facility data'!A538=\"\",\"\",'Facility data'!A538)","v":""},{"$f":"IF(OR('Facility data'!B538=\"\",'Facility data'!C538<=0.01,'Facility data'!C538>2),\"\",'Facility data'!B538)","v":""},null,{"$f":"IF(OR('Facility data'!B538=\"\",'Facility data'!C538<=0.01,'Facility data'!C538>2,C538=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C538,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C538,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I538),INDEX('Place B tables'!$A$2:$A$5201,$I538),\"\")","v":""},{"$f":"IF($J538=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J538,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D538=\"\",\"\",IF(D538=0,\"No match\",IF(D538>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C538,'Place B tables'!$A$2:$A$5201))*(SEARCH(C538,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D538=1,INDEX('Place B tables'!$H$2:$H$5201,I538),\"\")","v":""}]
[{"$f":"IF('Facility data'!A539=\"\",\"\",'Facility data'!A539)","v":""},{"$f":"IF(OR('Facility data'!B539=\"\",'Facility data'!C539<=0.01,'Facility data'!C539>2),\"\",'Facility data'!B539)","v":""},null,{"$f":"IF(OR('Facility data'!B539=\"\",'Facility data'!C539<=0.01,'Facility data'!C539>2,C539=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C539,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C539,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I539),INDEX('Place B tables'!$A$2:$A$5201,$I539),\"\")","v":""},{"$f":"IF($J539=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J539,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D539=\"\",\"\",IF(D539=0,\"No match\",IF(D539>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C539,'Place B tables'!$A$2:$A$5201))*(SEARCH(C539,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D539=1,INDEX('Place B tables'!$H$2:$H$5201,I539),\"\")","v":""}]
[{"$f":"IF('Facility data'!A540=\"\",\"\",'Facility data'!A540)","v":""},{"$f":"IF(OR('Facility data'!B540=\"\",'Facility data'!C540<=0.01,'Facility data'!C540>2),\"\",'Facility data'!B540)","v":""},null,{"$f":"IF(OR('Facility data'!B540=\"\",'Facility data'!C540<=0.01,'Facility data'!C540>2,C540=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C540,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C540,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I540),INDEX('Place B tables'!$A$2:$A$5201,$I540),\"\")","v":""},{"$f":"IF($J540=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J540,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D540=\"\",\"\",IF(D540=0,\"No match\",IF(D540>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C540,'Place B tables'!$A$2:$A$5201))*(SEARCH(C540,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D540=1,INDEX('Place B tables'!$H$2:$H$5201,I540),\"\")","v":""}]
[{"$f":"IF('Facility data'!A541=\"\",\"\",'Facility data'!A541)","v":""},{"$f":"IF(OR('Facility data'!B541=\"\",'Facility data'!C541<=0.01,'Facility data'!C541>2),\"\",'Facility data'!B541)","v":""},null,{"$f":"IF(OR('Facility data'!B541=\"\",'Facility data'!C541<=0.01,'Facility data'!C541>2,C541=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C541,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C541,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I541),INDEX('Place B tables'!$A$2:$A$5201,$I541),\"\")","v":""},{"$f":"IF($J541=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J541,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D541=\"\",\"\",IF(D541=0,\"No match\",IF(D541>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C541,'Place B tables'!$A$2:$A$5201))*(SEARCH(C541,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D541=1,INDEX('Place B tables'!$H$2:$H$5201,I541),\"\")","v":""}]
[{"$f":"IF('Facility data'!A542=\"\",\"\",'Facility data'!A542)","v":""},{"$f":"IF(OR('Facility data'!B542=\"\",'Facility data'!C542<=0.01,'Facility data'!C542>2),\"\",'Facility data'!B542)","v":""},null,{"$f":"IF(OR('Facility data'!B542=\"\",'Facility data'!C542<=0.01,'Facility data'!C542>2,C542=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C542,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C542,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I542),INDEX('Place B tables'!$A$2:$A$5201,$I542),\"\")","v":""},{"$f":"IF($J542=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J542,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D542=\"\",\"\",IF(D542=0,\"No match\",IF(D542>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C542,'Place B tables'!$A$2:$A$5201))*(SEARCH(C542,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D542=1,INDEX('Place B tables'!$H$2:$H$5201,I542),\"\")","v":""}]
[{"$f":"IF('Facility data'!A543=\"\",\"\",'Facility data'!A543)","v":""},{"$f":"IF(OR('Facility data'!B543=\"\",'Facility data'!C543<=0.01,'Facility data'!C543>2),\"\",'Facility data'!B543)","v":""},null,{"$f":"IF(OR('Facility data'!B543=\"\",'Facility data'!C543<=0.01,'Facility data'!C543>2,C543=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C543,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C543,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I543),INDEX('Place B tables'!$A$2:$A$5201,$I543),\"\")","v":""},{"$f":"IF($J543=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J543,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D543=\"\",\"\",IF(D543=0,\"No match\",IF(D543>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C543,'Place B tables'!$A$2:$A$5201))*(SEARCH(C543,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D543=1,INDEX('Place B tables'!$H$2:$H$5201,I543),\"\")","v":""}]
[{"$f":"IF('Facility data'!A544=\"\",\"\",'Facility data'!A544)","v":""},{"$f":"IF(OR('Facility data'!B544=\"\",'Facility data'!C544<=0.01,'Facility data'!C544>2),\"\",'Facility data'!B544)","v":""},null,{"$f":"IF(OR('Facility data'!B544=\"\",'Facility data'!C544<=0.01,'Facility data'!C544>2,C544=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C544,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C544,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I544),INDEX('Place B tables'!$A$2:$A$5201,$I544),\"\")","v":""},{"$f":"IF($J544=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J544,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D544=\"\",\"\",IF(D544=0,\"No match\",IF(D544>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C544,'Place B tables'!$A$2:$A$5201))*(SEARCH(C544,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D544=1,INDEX('Place B tables'!$H$2:$H$5201,I544),\"\")","v":""}]
[{"$f":"IF('Facility data'!A545=\"\",\"\",'Facility data'!A545)","v":""},{"$f":"IF(OR('Facility data'!B545=\"\",'Facility data'!C545<=0.01,'Facility data'!C545>2),\"\",'Facility data'!B545)","v":""},null,{"$f":"IF(OR('Facility data'!B545=\"\",'Facility data'!C545<=0.01,'Facility data'!C545>2,C545=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C545,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C545,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I545),INDEX('Place B tables'!$A$2:$A$5201,$I545),\"\")","v":""},{"$f":"IF($J545=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J545,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D545=\"\",\"\",IF(D545=0,\"No match\",IF(D545>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C545,'Place B tables'!$A$2:$A$5201))*(SEARCH(C545,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D545=1,INDEX('Place B tables'!$H$2:$H$5201,I545),\"\")","v":""}]
[{"$f":"IF('Facility data'!A546=\"\",\"\",'Facility data'!A546)","v":""},{"$f":"IF(OR('Facility data'!B546=\"\",'Facility data'!C546<=0.01,'Facility data'!C546>2),\"\",'Facility data'!B546)","v":""},null,{"$f":"IF(OR('Facility data'!B546=\"\",'Facility data'!C546<=0.01,'Facility data'!C546>2,C546=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C546,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C546,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I546),INDEX('Place B tables'!$A$2:$A$5201,$I546),\"\")","v":""},{"$f":"IF($J546=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J546,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D546=\"\",\"\",IF(D546=0,\"No match\",IF(D546>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C546,'Place B tables'!$A$2:$A$5201))*(SEARCH(C546,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D546=1,INDEX('Place B tables'!$H$2:$H$5201,I546),\"\")","v":""}]
[{"$f":"IF('Facility data'!A547=\"\",\"\",'Facility data'!A547)","v":""},{"$f":"IF(OR('Facility data'!B547=\"\",'Facility data'!C547<=0.01,'Facility data'!C547>2),\"\",'Facility data'!B547)","v":""},null,{"$f":"IF(OR('Facility data'!B547=\"\",'Facility data'!C547<=0.01,'Facility data'!C547>2,C547=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C547,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C547,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I547),INDEX('Place B tables'!$A$2:$A$5201,$I547),\"\")","v":""},{"$f":"IF($J547=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J547,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D547=\"\",\"\",IF(D547=0,\"No match\",IF(D547>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C547,'Place B tables'!$A$2:$A$5201))*(SEARCH(C547,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D547=1,INDEX('Place B tables'!$H$2:$H$5201,I547),\"\")","v":""}]
[{"$f":"IF('Facility data'!A548=\"\",\"\",'Facility data'!A548)","v":""},{"$f":"IF(OR('Facility data'!B548=\"\",'Facility data'!C548<=0.01,'Facility data'!C548>2),\"\",'Facility data'!B548)","v":""},null,{"$f":"IF(OR('Facility data'!B548=\"\",'Facility data'!C548<=0.01,'Facility data'!C548>2,C548=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C548,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C548,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I548),INDEX('Place B tables'!$A$2:$A$5201,$I548),\"\")","v":""},{"$f":"IF($J548=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J548,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D548=\"\",\"\",IF(D548=0,\"No match\",IF(D548>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C548,'Place B tables'!$A$2:$A$5201))*(SEARCH(C548,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D548=1,INDEX('Place B tables'!$H$2:$H$5201,I548),\"\")","v":""}]
[{"$f":"IF('Facility data'!A549=\"\",\"\",'Facility data'!A549)","v":""},{"$f":"IF(OR('Facility data'!B549=\"\",'Facility data'!C549<=0.01,'Facility data'!C549>2),\"\",'Facility data'!B549)","v":""},null,{"$f":"IF(OR('Facility data'!B549=\"\",'Facility data'!C549<=0.01,'Facility data'!C549>2,C549=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C549,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C549,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I549),INDEX('Place B tables'!$A$2:$A$5201,$I549),\"\")","v":""},{"$f":"IF($J549=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J549,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D549=\"\",\"\",IF(D549=0,\"No match\",IF(D549>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C549,'Place B tables'!$A$2:$A$5201))*(SEARCH(C549,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D549=1,INDEX('Place B tables'!$H$2:$H$5201,I549),\"\")","v":""}]
[{"$f":"IF('Facility data'!A550=\"\",\"\",'Facility data'!A550)","v":""},{"$f":"IF(OR('Facility data'!B550=\"\",'Facility data'!C550<=0.01,'Facility data'!C550>2),\"\",'Facility data'!B550)","v":""},null,{"$f":"IF(OR('Facility data'!B550=\"\",'Facility data'!C550<=0.01,'Facility data'!C550>2,C550=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C550,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C550,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I550),INDEX('Place B tables'!$A$2:$A$5201,$I550),\"\")","v":""},{"$f":"IF($J550=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J550,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D550=\"\",\"\",IF(D550=0,\"No match\",IF(D550>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C550,'Place B tables'!$A$2:$A$5201))*(SEARCH(C550,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D550=1,INDEX('Place B tables'!$H$2:$H$5201,I550),\"\")","v":""}]
[{"$f":"IF('Facility data'!A551=\"\",\"\",'Facility data'!A551)","v":""},{"$f":"IF(OR('Facility data'!B551=\"\",'Facility data'!C551<=0.01,'Facility data'!C551>2),\"\",'Facility data'!B551)","v":""},null,{"$f":"IF(OR('Facility data'!B551=\"\",'Facility data'!C551<=0.01,'Facility data'!C551>2,C551=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C551,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C551,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I551),INDEX('Place B tables'!$A$2:$A$5201,$I551),\"\")","v":""},{"$f":"IF($J551=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J551,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D551=\"\",\"\",IF(D551=0,\"No match\",IF(D551>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C551,'Place B tables'!$A$2:$A$5201))*(SEARCH(C551,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D551=1,INDEX('Place B tables'!$H$2:$H$5201,I551),\"\")","v":""}]
[{"$f":"IF('Facility data'!A552=\"\",\"\",'Facility data'!A552)","v":""},{"$f":"IF(OR('Facility data'!B552=\"\",'Facility data'!C552<=0.01,'Facility data'!C552>2),\"\",'Facility data'!B552)","v":""},null,{"$f":"IF(OR('Facility data'!B552=\"\",'Facility data'!C552<=0.01,'Facility data'!C552>2,C552=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C552,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C552,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I552),INDEX('Place B tables'!$A$2:$A$5201,$I552),\"\")","v":""},{"$f":"IF($J552=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J552,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D552=\"\",\"\",IF(D552=0,\"No match\",IF(D552>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C552,'Place B tables'!$A$2:$A$5201))*(SEARCH(C552,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D552=1,INDEX('Place B tables'!$H$2:$H$5201,I552),\"\")","v":""}]
[{"$f":"IF('Facility data'!A553=\"\",\"\",'Facility data'!A553)","v":""},{"$f":"IF(OR('Facility data'!B553=\"\",'Facility data'!C553<=0.01,'Facility data'!C553>2),\"\",'Facility data'!B553)","v":""},null,{"$f":"IF(OR('Facility data'!B553=\"\",'Facility data'!C553<=0.01,'Facility data'!C553>2,C553=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C553,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C553,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I553),INDEX('Place B tables'!$A$2:$A$5201,$I553),\"\")","v":""},{"$f":"IF($J553=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J553,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D553=\"\",\"\",IF(D553=0,\"No match\",IF(D553>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C553,'Place B tables'!$A$2:$A$5201))*(SEARCH(C553,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D553=1,INDEX('Place B tables'!$H$2:$H$5201,I553),\"\")","v":""}]
[{"$f":"IF('Facility data'!A554=\"\",\"\",'Facility data'!A554)","v":""},{"$f":"IF(OR('Facility data'!B554=\"\",'Facility data'!C554<=0.01,'Facility data'!C554>2),\"\",'Facility data'!B554)","v":""},null,{"$f":"IF(OR('Facility data'!B554=\"\",'Facility data'!C554<=0.01,'Facility data'!C554>2,C554=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C554,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C554,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I554),INDEX('Place B tables'!$A$2:$A$5201,$I554),\"\")","v":""},{"$f":"IF($J554=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J554,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D554=\"\",\"\",IF(D554=0,\"No match\",IF(D554>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C554,'Place B tables'!$A$2:$A$5201))*(SEARCH(C554,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D554=1,INDEX('Place B tables'!$H$2:$H$5201,I554),\"\")","v":""}]
[{"$f":"IF('Facility data'!A555=\"\",\"\",'Facility data'!A555)","v":""},{"$f":"IF(OR('Facility data'!B555=\"\",'Facility data'!C555<=0.01,'Facility data'!C555>2),\"\",'Facility data'!B555)","v":""},null,{"$f":"IF(OR('Facility data'!B555=\"\",'Facility data'!C555<=0.01,'Facility data'!C555>2,C555=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C555,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C555,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I555),INDEX('Place B tables'!$A$2:$A$5201,$I555),\"\")","v":""},{"$f":"IF($J555=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J555,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D555=\"\",\"\",IF(D555=0,\"No match\",IF(D555>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C555,'Place B tables'!$A$2:$A$5201))*(SEARCH(C555,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D555=1,INDEX('Place B tables'!$H$2:$H$5201,I555),\"\")","v":""}]
[{"$f":"IF('Facility data'!A556=\"\",\"\",'Facility data'!A556)","v":""},{"$f":"IF(OR('Facility data'!B556=\"\",'Facility data'!C556<=0.01,'Facility data'!C556>2),\"\",'Facility data'!B556)","v":""},null,{"$f":"IF(OR('Facility data'!B556=\"\",'Facility data'!C556<=0.01,'Facility data'!C556>2,C556=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C556,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C556,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I556),INDEX('Place B tables'!$A$2:$A$5201,$I556),\"\")","v":""},{"$f":"IF($J556=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J556,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D556=\"\",\"\",IF(D556=0,\"No match\",IF(D556>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C556,'Place B tables'!$A$2:$A$5201))*(SEARCH(C556,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D556=1,INDEX('Place B tables'!$H$2:$H$5201,I556),\"\")","v":""}]
[{"$f":"IF('Facility data'!A557=\"\",\"\",'Facility data'!A557)","v":""},{"$f":"IF(OR('Facility data'!B557=\"\",'Facility data'!C557<=0.01,'Facility data'!C557>2),\"\",'Facility data'!B557)","v":""},null,{"$f":"IF(OR('Facility data'!B557=\"\",'Facility data'!C557<=0.01,'Facility data'!C557>2,C557=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C557,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C557,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I557),INDEX('Place B tables'!$A$2:$A$5201,$I557),\"\")","v":""},{"$f":"IF($J557=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J557,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D557=\"\",\"\",IF(D557=0,\"No match\",IF(D557>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C557,'Place B tables'!$A$2:$A$5201))*(SEARCH(C557,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D557=1,INDEX('Place B tables'!$H$2:$H$5201,I557),\"\")","v":""}]
[{"$f":"IF('Facility data'!A558=\"\",\"\",'Facility data'!A558)","v":""},{"$f":"IF(OR('Facility data'!B558=\"\",'Facility data'!C558<=0.01,'Facility data'!C558>2),\"\",'Facility data'!B558)","v":""},null,{"$f":"IF(OR('Facility data'!B558=\"\",'Facility data'!C558<=0.01,'Facility data'!C558>2,C558=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C558,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C558,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I558),INDEX('Place B tables'!$A$2:$A$5201,$I558),\"\")","v":""},{"$f":"IF($J558=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J558,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D558=\"\",\"\",IF(D558=0,\"No match\",IF(D558>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C558,'Place B tables'!$A$2:$A$5201))*(SEARCH(C558,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D558=1,INDEX('Place B tables'!$H$2:$H$5201,I558),\"\")","v":""}]
[{"$f":"IF('Facility data'!A559=\"\",\"\",'Facility data'!A559)","v":""},{"$f":"IF(OR('Facility data'!B559=\"\",'Facility data'!C559<=0.01,'Facility data'!C559>2),\"\",'Facility data'!B559)","v":""},null,{"$f":"IF(OR('Facility data'!B559=\"\",'Facility data'!C559<=0.01,'Facility data'!C559>2,C559=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C559,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C559,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I559),INDEX('Place B tables'!$A$2:$A$5201,$I559),\"\")","v":""},{"$f":"IF($J559=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J559,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D559=\"\",\"\",IF(D559=0,\"No match\",IF(D559>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C559,'Place B tables'!$A$2:$A$5201))*(SEARCH(C559,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D559=1,INDEX('Place B tables'!$H$2:$H$5201,I559),\"\")","v":""}]
[{"$f":"IF('Facility data'!A560=\"\",\"\",'Facility data'!A560)","v":""},{"$f":"IF(OR('Facility data'!B560=\"\",'Facility data'!C560<=0.01,'Facility data'!C560>2),\"\",'Facility data'!B560)","v":""},null,{"$f":"IF(OR('Facility data'!B560=\"\",'Facility data'!C560<=0.01,'Facility data'!C560>2,C560=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C560,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C560,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I560),INDEX('Place B tables'!$A$2:$A$5201,$I560),\"\")","v":""},{"$f":"IF($J560=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J560,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D560=\"\",\"\",IF(D560=0,\"No match\",IF(D560>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C560,'Place B tables'!$A$2:$A$5201))*(SEARCH(C560,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D560=1,INDEX('Place B tables'!$H$2:$H$5201,I560),\"\")","v":""}]
[{"$f":"IF('Facility data'!A561=\"\",\"\",'Facility data'!A561)","v":""},{"$f":"IF(OR('Facility data'!B561=\"\",'Facility data'!C561<=0.01,'Facility data'!C561>2),\"\",'Facility data'!B561)","v":""},null,{"$f":"IF(OR('Facility data'!B561=\"\",'Facility data'!C561<=0.01,'Facility data'!C561>2,C561=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C561,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C561,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I561),INDEX('Place B tables'!$A$2:$A$5201,$I561),\"\")","v":""},{"$f":"IF($J561=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J561,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D561=\"\",\"\",IF(D561=0,\"No match\",IF(D561>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C561,'Place B tables'!$A$2:$A$5201))*(SEARCH(C561,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D561=1,INDEX('Place B tables'!$H$2:$H$5201,I561),\"\")","v":""}]
[{"$f":"IF('Facility data'!A562=\"\",\"\",'Facility data'!A562)","v":""},{"$f":"IF(OR('Facility data'!B562=\"\",'Facility data'!C562<=0.01,'Facility data'!C562>2),\"\",'Facility data'!B562)","v":""},null,{"$f":"IF(OR('Facility data'!B562=\"\",'Facility data'!C562<=0.01,'Facility data'!C562>2,C562=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C562,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C562,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I562),INDEX('Place B tables'!$A$2:$A$5201,$I562),\"\")","v":""},{"$f":"IF($J562=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J562,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D562=\"\",\"\",IF(D562=0,\"No match\",IF(D562>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C562,'Place B tables'!$A$2:$A$5201))*(SEARCH(C562,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D562=1,INDEX('Place B tables'!$H$2:$H$5201,I562),\"\")","v":""}]
[{"$f":"IF('Facility data'!A563=\"\",\"\",'Facility data'!A563)","v":""},{"$f":"IF(OR('Facility data'!B563=\"\",'Facility data'!C563<=0.01,'Facility data'!C563>2),\"\",'Facility data'!B563)","v":""},null,{"$f":"IF(OR('Facility data'!B563=\"\",'Facility data'!C563<=0.01,'Facility data'!C563>2,C563=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C563,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C563,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I563),INDEX('Place B tables'!$A$2:$A$5201,$I563),\"\")","v":""},{"$f":"IF($J563=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J563,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D563=\"\",\"\",IF(D563=0,\"No match\",IF(D563>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C563,'Place B tables'!$A$2:$A$5201))*(SEARCH(C563,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D563=1,INDEX('Place B tables'!$H$2:$H$5201,I563),\"\")","v":""}]
[{"$f":"IF('Facility data'!A564=\"\",\"\",'Facility data'!A564)","v":""},{"$f":"IF(OR('Facility data'!B564=\"\",'Facility data'!C564<=0.01,'Facility data'!C564>2),\"\",'Facility data'!B564)","v":""},null,{"$f":"IF(OR('Facility data'!B564=\"\",'Facility data'!C564<=0.01,'Facility data'!C564>2,C564=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C564,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C564,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I564),INDEX('Place B tables'!$A$2:$A$5201,$I564),\"\")","v":""},{"$f":"IF($J564=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J564,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D564=\"\",\"\",IF(D564=0,\"No match\",IF(D564>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C564,'Place B tables'!$A$2:$A$5201))*(SEARCH(C564,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D564=1,INDEX('Place B tables'!$H$2:$H$5201,I564),\"\")","v":""}]
[{"$f":"IF('Facility data'!A565=\"\",\"\",'Facility data'!A565)","v":""},{"$f":"IF(OR('Facility data'!B565=\"\",'Facility data'!C565<=0.01,'Facility data'!C565>2),\"\",'Facility data'!B565)","v":""},null,{"$f":"IF(OR('Facility data'!B565=\"\",'Facility data'!C565<=0.01,'Facility data'!C565>2,C565=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C565,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C565,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I565),INDEX('Place B tables'!$A$2:$A$5201,$I565),\"\")","v":""},{"$f":"IF($J565=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J565,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D565=\"\",\"\",IF(D565=0,\"No match\",IF(D565>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C565,'Place B tables'!$A$2:$A$5201))*(SEARCH(C565,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D565=1,INDEX('Place B tables'!$H$2:$H$5201,I565),\"\")","v":""}]
[{"$f":"IF('Facility data'!A566=\"\",\"\",'Facility data'!A566)","v":""},{"$f":"IF(OR('Facility data'!B566=\"\",'Facility data'!C566<=0.01,'Facility data'!C566>2),\"\",'Facility data'!B566)","v":""},null,{"$f":"IF(OR('Facility data'!B566=\"\",'Facility data'!C566<=0.01,'Facility data'!C566>2,C566=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C566,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C566,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I566),INDEX('Place B tables'!$A$2:$A$5201,$I566),\"\")","v":""},{"$f":"IF($J566=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J566,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D566=\"\",\"\",IF(D566=0,\"No match\",IF(D566>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C566,'Place B tables'!$A$2:$A$5201))*(SEARCH(C566,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D566=1,INDEX('Place B tables'!$H$2:$H$5201,I566),\"\")","v":""}]
[{"$f":"IF('Facility data'!A567=\"\",\"\",'Facility data'!A567)","v":""},{"$f":"IF(OR('Facility data'!B567=\"\",'Facility data'!C567<=0.01,'Facility data'!C567>2),\"\",'Facility data'!B567)","v":""},null,{"$f":"IF(OR('Facility data'!B567=\"\",'Facility data'!C567<=0.01,'Facility data'!C567>2,C567=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C567,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C567,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I567),INDEX('Place B tables'!$A$2:$A$5201,$I567),\"\")","v":""},{"$f":"IF($J567=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J567,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D567=\"\",\"\",IF(D567=0,\"No match\",IF(D567>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C567,'Place B tables'!$A$2:$A$5201))*(SEARCH(C567,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D567=1,INDEX('Place B tables'!$H$2:$H$5201,I567),\"\")","v":""}]
[{"$f":"IF('Facility data'!A568=\"\",\"\",'Facility data'!A568)","v":""},{"$f":"IF(OR('Facility data'!B568=\"\",'Facility data'!C568<=0.01,'Facility data'!C568>2),\"\",'Facility data'!B568)","v":""},null,{"$f":"IF(OR('Facility data'!B568=\"\",'Facility data'!C568<=0.01,'Facility data'!C568>2,C568=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C568,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C568,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I568),INDEX('Place B tables'!$A$2:$A$5201,$I568),\"\")","v":""},{"$f":"IF($J568=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J568,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D568=\"\",\"\",IF(D568=0,\"No match\",IF(D568>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C568,'Place B tables'!$A$2:$A$5201))*(SEARCH(C568,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D568=1,INDEX('Place B tables'!$H$2:$H$5201,I568),\"\")","v":""}]
[{"$f":"IF('Facility data'!A569=\"\",\"\",'Facility data'!A569)","v":""},{"$f":"IF(OR('Facility data'!B569=\"\",'Facility data'!C569<=0.01,'Facility data'!C569>2),\"\",'Facility data'!B569)","v":""},null,{"$f":"IF(OR('Facility data'!B569=\"\",'Facility data'!C569<=0.01,'Facility data'!C569>2,C569=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C569,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C569,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I569),INDEX('Place B tables'!$A$2:$A$5201,$I569),\"\")","v":""},{"$f":"IF($J569=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J569,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D569=\"\",\"\",IF(D569=0,\"No match\",IF(D569>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C569,'Place B tables'!$A$2:$A$5201))*(SEARCH(C569,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D569=1,INDEX('Place B tables'!$H$2:$H$5201,I569),\"\")","v":""}]
[{"$f":"IF('Facility data'!A570=\"\",\"\",'Facility data'!A570)","v":""},{"$f":"IF(OR('Facility data'!B570=\"\",'Facility data'!C570<=0.01,'Facility data'!C570>2),\"\",'Facility data'!B570)","v":""},null,{"$f":"IF(OR('Facility data'!B570=\"\",'Facility data'!C570<=0.01,'Facility data'!C570>2,C570=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C570,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C570,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I570),INDEX('Place B tables'!$A$2:$A$5201,$I570),\"\")","v":""},{"$f":"IF($J570=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J570,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D570=\"\",\"\",IF(D570=0,\"No match\",IF(D570>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C570,'Place B tables'!$A$2:$A$5201))*(SEARCH(C570,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D570=1,INDEX('Place B tables'!$H$2:$H$5201,I570),\"\")","v":""}]
[{"$f":"IF('Facility data'!A571=\"\",\"\",'Facility data'!A571)","v":""},{"$f":"IF(OR('Facility data'!B571=\"\",'Facility data'!C571<=0.01,'Facility data'!C571>2),\"\",'Facility data'!B571)","v":""},null,{"$f":"IF(OR('Facility data'!B571=\"\",'Facility data'!C571<=0.01,'Facility data'!C571>2,C571=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C571,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C571,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I571),INDEX('Place B tables'!$A$2:$A$5201,$I571),\"\")","v":""},{"$f":"IF($J571=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J571,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D571=\"\",\"\",IF(D571=0,\"No match\",IF(D571>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C571,'Place B tables'!$A$2:$A$5201))*(SEARCH(C571,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D571=1,INDEX('Place B tables'!$H$2:$H$5201,I571),\"\")","v":""}]
[{"$f":"IF('Facility data'!A572=\"\",\"\",'Facility data'!A572)","v":""},{"$f":"IF(OR('Facility data'!B572=\"\",'Facility data'!C572<=0.01,'Facility data'!C572>2),\"\",'Facility data'!B572)","v":""},null,{"$f":"IF(OR('Facility data'!B572=\"\",'Facility data'!C572<=0.01,'Facility data'!C572>2,C572=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C572,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C572,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I572),INDEX('Place B tables'!$A$2:$A$5201,$I572),\"\")","v":""},{"$f":"IF($J572=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J572,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D572=\"\",\"\",IF(D572=0,\"No match\",IF(D572>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C572,'Place B tables'!$A$2:$A$5201))*(SEARCH(C572,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D572=1,INDEX('Place B tables'!$H$2:$H$5201,I572),\"\")","v":""}]
[{"$f":"IF('Facility data'!A573=\"\",\"\",'Facility data'!A573)","v":""},{"$f":"IF(OR('Facility data'!B573=\"\",'Facility data'!C573<=0.01,'Facility data'!C573>2),\"\",'Facility data'!B573)","v":""},null,{"$f":"IF(OR('Facility data'!B573=\"\",'Facility data'!C573<=0.01,'Facility data'!C573>2,C573=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C573,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C573,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I573),INDEX('Place B tables'!$A$2:$A$5201,$I573),\"\")","v":""},{"$f":"IF($J573=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J573,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D573=\"\",\"\",IF(D573=0,\"No match\",IF(D573>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C573,'Place B tables'!$A$2:$A$5201))*(SEARCH(C573,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D573=1,INDEX('Place B tables'!$H$2:$H$5201,I573),\"\")","v":""}]
[{"$f":"IF('Facility data'!A574=\"\",\"\",'Facility data'!A574)","v":""},{"$f":"IF(OR('Facility data'!B574=\"\",'Facility data'!C574<=0.01,'Facility data'!C574>2),\"\",'Facility data'!B574)","v":""},null,{"$f":"IF(OR('Facility data'!B574=\"\",'Facility data'!C574<=0.01,'Facility data'!C574>2,C574=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C574,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C574,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I574),INDEX('Place B tables'!$A$2:$A$5201,$I574),\"\")","v":""},{"$f":"IF($J574=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J574,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D574=\"\",\"\",IF(D574=0,\"No match\",IF(D574>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C574,'Place B tables'!$A$2:$A$5201))*(SEARCH(C574,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D574=1,INDEX('Place B tables'!$H$2:$H$5201,I574),\"\")","v":""}]
[{"$f":"IF('Facility data'!A575=\"\",\"\",'Facility data'!A575)","v":""},{"$f":"IF(OR('Facility data'!B575=\"\",'Facility data'!C575<=0.01,'Facility data'!C575>2),\"\",'Facility data'!B575)","v":""},null,{"$f":"IF(OR('Facility data'!B575=\"\",'Facility data'!C575<=0.01,'Facility data'!C575>2,C575=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C575,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C575,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I575),INDEX('Place B tables'!$A$2:$A$5201,$I575),\"\")","v":""},{"$f":"IF($J575=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J575,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D575=\"\",\"\",IF(D575=0,\"No match\",IF(D575>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C575,'Place B tables'!$A$2:$A$5201))*(SEARCH(C575,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D575=1,INDEX('Place B tables'!$H$2:$H$5201,I575),\"\")","v":""}]
[{"$f":"IF('Facility data'!A576=\"\",\"\",'Facility data'!A576)","v":""},{"$f":"IF(OR('Facility data'!B576=\"\",'Facility data'!C576<=0.01,'Facility data'!C576>2),\"\",'Facility data'!B576)","v":""},null,{"$f":"IF(OR('Facility data'!B576=\"\",'Facility data'!C576<=0.01,'Facility data'!C576>2,C576=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C576,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C576,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I576),INDEX('Place B tables'!$A$2:$A$5201,$I576),\"\")","v":""},{"$f":"IF($J576=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J576,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D576=\"\",\"\",IF(D576=0,\"No match\",IF(D576>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C576,'Place B tables'!$A$2:$A$5201))*(SEARCH(C576,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D576=1,INDEX('Place B tables'!$H$2:$H$5201,I576),\"\")","v":""}]
[{"$f":"IF('Facility data'!A577=\"\",\"\",'Facility data'!A577)","v":""},{"$f":"IF(OR('Facility data'!B577=\"\",'Facility data'!C577<=0.01,'Facility data'!C577>2),\"\",'Facility data'!B577)","v":""},null,{"$f":"IF(OR('Facility data'!B577=\"\",'Facility data'!C577<=0.01,'Facility data'!C577>2,C577=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C577,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C577,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I577),INDEX('Place B tables'!$A$2:$A$5201,$I577),\"\")","v":""},{"$f":"IF($J577=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J577,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D577=\"\",\"\",IF(D577=0,\"No match\",IF(D577>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C577,'Place B tables'!$A$2:$A$5201))*(SEARCH(C577,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D577=1,INDEX('Place B tables'!$H$2:$H$5201,I577),\"\")","v":""}]
[{"$f":"IF('Facility data'!A578=\"\",\"\",'Facility data'!A578)","v":""},{"$f":"IF(OR('Facility data'!B578=\"\",'Facility data'!C578<=0.01,'Facility data'!C578>2),\"\",'Facility data'!B578)","v":""},null,{"$f":"IF(OR('Facility data'!B578=\"\",'Facility data'!C578<=0.01,'Facility data'!C578>2,C578=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C578,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C578,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I578),INDEX('Place B tables'!$A$2:$A$5201,$I578),\"\")","v":""},{"$f":"IF($J578=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J578,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D578=\"\",\"\",IF(D578=0,\"No match\",IF(D578>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C578,'Place B tables'!$A$2:$A$5201))*(SEARCH(C578,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D578=1,INDEX('Place B tables'!$H$2:$H$5201,I578),\"\")","v":""}]
[{"$f":"IF('Facility data'!A579=\"\",\"\",'Facility data'!A579)","v":""},{"$f":"IF(OR('Facility data'!B579=\"\",'Facility data'!C579<=0.01,'Facility data'!C579>2),\"\",'Facility data'!B579)","v":""},null,{"$f":"IF(OR('Facility data'!B579=\"\",'Facility data'!C579<=0.01,'Facility data'!C579>2,C579=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C579,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C579,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I579),INDEX('Place B tables'!$A$2:$A$5201,$I579),\"\")","v":""},{"$f":"IF($J579=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J579,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D579=\"\",\"\",IF(D579=0,\"No match\",IF(D579>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C579,'Place B tables'!$A$2:$A$5201))*(SEARCH(C579,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D579=1,INDEX('Place B tables'!$H$2:$H$5201,I579),\"\")","v":""}]
[{"$f":"IF('Facility data'!A580=\"\",\"\",'Facility data'!A580)","v":""},{"$f":"IF(OR('Facility data'!B580=\"\",'Facility data'!C580<=0.01,'Facility data'!C580>2),\"\",'Facility data'!B580)","v":""},null,{"$f":"IF(OR('Facility data'!B580=\"\",'Facility data'!C580<=0.01,'Facility data'!C580>2,C580=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C580,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C580,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I580),INDEX('Place B tables'!$A$2:$A$5201,$I580),\"\")","v":""},{"$f":"IF($J580=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J580,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D580=\"\",\"\",IF(D580=0,\"No match\",IF(D580>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C580,'Place B tables'!$A$2:$A$5201))*(SEARCH(C580,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D580=1,INDEX('Place B tables'!$H$2:$H$5201,I580),\"\")","v":""}]
[{"$f":"IF('Facility data'!A581=\"\",\"\",'Facility data'!A581)","v":""},{"$f":"IF(OR('Facility data'!B581=\"\",'Facility data'!C581<=0.01,'Facility data'!C581>2),\"\",'Facility data'!B581)","v":""},null,{"$f":"IF(OR('Facility data'!B581=\"\",'Facility data'!C581<=0.01,'Facility data'!C581>2,C581=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C581,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C581,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I581),INDEX('Place B tables'!$A$2:$A$5201,$I581),\"\")","v":""},{"$f":"IF($J581=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J581,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D581=\"\",\"\",IF(D581=0,\"No match\",IF(D581>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C581,'Place B tables'!$A$2:$A$5201))*(SEARCH(C581,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D581=1,INDEX('Place B tables'!$H$2:$H$5201,I581),\"\")","v":""}]
[{"$f":"IF('Facility data'!A582=\"\",\"\",'Facility data'!A582)","v":""},{"$f":"IF(OR('Facility data'!B582=\"\",'Facility data'!C582<=0.01,'Facility data'!C582>2),\"\",'Facility data'!B582)","v":""},null,{"$f":"IF(OR('Facility data'!B582=\"\",'Facility data'!C582<=0.01,'Facility data'!C582>2,C582=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C582,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C582,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I582),INDEX('Place B tables'!$A$2:$A$5201,$I582),\"\")","v":""},{"$f":"IF($J582=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J582,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D582=\"\",\"\",IF(D582=0,\"No match\",IF(D582>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C582,'Place B tables'!$A$2:$A$5201))*(SEARCH(C582,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D582=1,INDEX('Place B tables'!$H$2:$H$5201,I582),\"\")","v":""}]
[{"$f":"IF('Facility data'!A583=\"\",\"\",'Facility data'!A583)","v":""},{"$f":"IF(OR('Facility data'!B583=\"\",'Facility data'!C583<=0.01,'Facility data'!C583>2),\"\",'Facility data'!B583)","v":""},null,{"$f":"IF(OR('Facility data'!B583=\"\",'Facility data'!C583<=0.01,'Facility data'!C583>2,C583=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C583,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C583,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I583),INDEX('Place B tables'!$A$2:$A$5201,$I583),\"\")","v":""},{"$f":"IF($J583=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J583,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D583=\"\",\"\",IF(D583=0,\"No match\",IF(D583>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C583,'Place B tables'!$A$2:$A$5201))*(SEARCH(C583,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D583=1,INDEX('Place B tables'!$H$2:$H$5201,I583),\"\")","v":""}]
[{"$f":"IF('Facility data'!A584=\"\",\"\",'Facility data'!A584)","v":""},{"$f":"IF(OR('Facility data'!B584=\"\",'Facility data'!C584<=0.01,'Facility data'!C584>2),\"\",'Facility data'!B584)","v":""},null,{"$f":"IF(OR('Facility data'!B584=\"\",'Facility data'!C584<=0.01,'Facility data'!C584>2,C584=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C584,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C584,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I584),INDEX('Place B tables'!$A$2:$A$5201,$I584),\"\")","v":""},{"$f":"IF($J584=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J584,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D584=\"\",\"\",IF(D584=0,\"No match\",IF(D584>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C584,'Place B tables'!$A$2:$A$5201))*(SEARCH(C584,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D584=1,INDEX('Place B tables'!$H$2:$H$5201,I584),\"\")","v":""}]
[{"$f":"IF('Facility data'!A585=\"\",\"\",'Facility data'!A585)","v":""},{"$f":"IF(OR('Facility data'!B585=\"\",'Facility data'!C585<=0.01,'Facility data'!C585>2),\"\",'Facility data'!B585)","v":""},null,{"$f":"IF(OR('Facility data'!B585=\"\",'Facility data'!C585<=0.01,'Facility data'!C585>2,C585=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C585,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C585,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I585),INDEX('Place B tables'!$A$2:$A$5201,$I585),\"\")","v":""},{"$f":"IF($J585=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J585,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D585=\"\",\"\",IF(D585=0,\"No match\",IF(D585>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C585,'Place B tables'!$A$2:$A$5201))*(SEARCH(C585,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D585=1,INDEX('Place B tables'!$H$2:$H$5201,I585),\"\")","v":""}]
[{"$f":"IF('Facility data'!A586=\"\",\"\",'Facility data'!A586)","v":""},{"$f":"IF(OR('Facility data'!B586=\"\",'Facility data'!C586<=0.01,'Facility data'!C586>2),\"\",'Facility data'!B586)","v":""},null,{"$f":"IF(OR('Facility data'!B586=\"\",'Facility data'!C586<=0.01,'Facility data'!C586>2,C586=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C586,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C586,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I586),INDEX('Place B tables'!$A$2:$A$5201,$I586),\"\")","v":""},{"$f":"IF($J586=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J586,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D586=\"\",\"\",IF(D586=0,\"No match\",IF(D586>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C586,'Place B tables'!$A$2:$A$5201))*(SEARCH(C586,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D586=1,INDEX('Place B tables'!$H$2:$H$5201,I586),\"\")","v":""}]
[{"$f":"IF('Facility data'!A587=\"\",\"\",'Facility data'!A587)","v":""},{"$f":"IF(OR('Facility data'!B587=\"\",'Facility data'!C587<=0.01,'Facility data'!C587>2),\"\",'Facility data'!B587)","v":""},null,{"$f":"IF(OR('Facility data'!B587=\"\",'Facility data'!C587<=0.01,'Facility data'!C587>2,C587=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C587,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C587,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I587),INDEX('Place B tables'!$A$2:$A$5201,$I587),\"\")","v":""},{"$f":"IF($J587=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J587,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D587=\"\",\"\",IF(D587=0,\"No match\",IF(D587>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C587,'Place B tables'!$A$2:$A$5201))*(SEARCH(C587,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D587=1,INDEX('Place B tables'!$H$2:$H$5201,I587),\"\")","v":""}]
[{"$f":"IF('Facility data'!A588=\"\",\"\",'Facility data'!A588)","v":""},{"$f":"IF(OR('Facility data'!B588=\"\",'Facility data'!C588<=0.01,'Facility data'!C588>2),\"\",'Facility data'!B588)","v":""},null,{"$f":"IF(OR('Facility data'!B588=\"\",'Facility data'!C588<=0.01,'Facility data'!C588>2,C588=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C588,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C588,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I588),INDEX('Place B tables'!$A$2:$A$5201,$I588),\"\")","v":""},{"$f":"IF($J588=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J588,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D588=\"\",\"\",IF(D588=0,\"No match\",IF(D588>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C588,'Place B tables'!$A$2:$A$5201))*(SEARCH(C588,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D588=1,INDEX('Place B tables'!$H$2:$H$5201,I588),\"\")","v":""}]
[{"$f":"IF('Facility data'!A589=\"\",\"\",'Facility data'!A589)","v":""},{"$f":"IF(OR('Facility data'!B589=\"\",'Facility data'!C589<=0.01,'Facility data'!C589>2),\"\",'Facility data'!B589)","v":""},null,{"$f":"IF(OR('Facility data'!B589=\"\",'Facility data'!C589<=0.01,'Facility data'!C589>2,C589=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C589,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C589,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I589),INDEX('Place B tables'!$A$2:$A$5201,$I589),\"\")","v":""},{"$f":"IF($J589=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J589,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D589=\"\",\"\",IF(D589=0,\"No match\",IF(D589>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C589,'Place B tables'!$A$2:$A$5201))*(SEARCH(C589,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D589=1,INDEX('Place B tables'!$H$2:$H$5201,I589),\"\")","v":""}]
[{"$f":"IF('Facility data'!A590=\"\",\"\",'Facility data'!A590)","v":""},{"$f":"IF(OR('Facility data'!B590=\"\",'Facility data'!C590<=0.01,'Facility data'!C590>2),\"\",'Facility data'!B590)","v":""},null,{"$f":"IF(OR('Facility data'!B590=\"\",'Facility data'!C590<=0.01,'Facility data'!C590>2,C590=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C590,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C590,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I590),INDEX('Place B tables'!$A$2:$A$5201,$I590),\"\")","v":""},{"$f":"IF($J590=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J590,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D590=\"\",\"\",IF(D590=0,\"No match\",IF(D590>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C590,'Place B tables'!$A$2:$A$5201))*(SEARCH(C590,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D590=1,INDEX('Place B tables'!$H$2:$H$5201,I590),\"\")","v":""}]
[{"$f":"IF('Facility data'!A591=\"\",\"\",'Facility data'!A591)","v":""},{"$f":"IF(OR('Facility data'!B591=\"\",'Facility data'!C591<=0.01,'Facility data'!C591>2),\"\",'Facility data'!B591)","v":""},null,{"$f":"IF(OR('Facility data'!B591=\"\",'Facility data'!C591<=0.01,'Facility data'!C591>2,C591=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C591,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C591,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I591),INDEX('Place B tables'!$A$2:$A$5201,$I591),\"\")","v":""},{"$f":"IF($J591=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J591,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D591=\"\",\"\",IF(D591=0,\"No match\",IF(D591>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C591,'Place B tables'!$A$2:$A$5201))*(SEARCH(C591,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D591=1,INDEX('Place B tables'!$H$2:$H$5201,I591),\"\")","v":""}]
[{"$f":"IF('Facility data'!A592=\"\",\"\",'Facility data'!A592)","v":""},{"$f":"IF(OR('Facility data'!B592=\"\",'Facility data'!C592<=0.01,'Facility data'!C592>2),\"\",'Facility data'!B592)","v":""},null,{"$f":"IF(OR('Facility data'!B592=\"\",'Facility data'!C592<=0.01,'Facility data'!C592>2,C592=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C592,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C592,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I592),INDEX('Place B tables'!$A$2:$A$5201,$I592),\"\")","v":""},{"$f":"IF($J592=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J592,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D592=\"\",\"\",IF(D592=0,\"No match\",IF(D592>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C592,'Place B tables'!$A$2:$A$5201))*(SEARCH(C592,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D592=1,INDEX('Place B tables'!$H$2:$H$5201,I592),\"\")","v":""}]
[{"$f":"IF('Facility data'!A593=\"\",\"\",'Facility data'!A593)","v":""},{"$f":"IF(OR('Facility data'!B593=\"\",'Facility data'!C593<=0.01,'Facility data'!C593>2),\"\",'Facility data'!B593)","v":""},null,{"$f":"IF(OR('Facility data'!B593=\"\",'Facility data'!C593<=0.01,'Facility data'!C593>2,C593=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C593,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C593,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I593),INDEX('Place B tables'!$A$2:$A$5201,$I593),\"\")","v":""},{"$f":"IF($J593=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J593,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D593=\"\",\"\",IF(D593=0,\"No match\",IF(D593>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C593,'Place B tables'!$A$2:$A$5201))*(SEARCH(C593,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D593=1,INDEX('Place B tables'!$H$2:$H$5201,I593),\"\")","v":""}]
[{"$f":"IF('Facility data'!A594=\"\",\"\",'Facility data'!A594)","v":""},{"$f":"IF(OR('Facility data'!B594=\"\",'Facility data'!C594<=0.01,'Facility data'!C594>2),\"\",'Facility data'!B594)","v":""},null,{"$f":"IF(OR('Facility data'!B594=\"\",'Facility data'!C594<=0.01,'Facility data'!C594>2,C594=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C594,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C594,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I594),INDEX('Place B tables'!$A$2:$A$5201,$I594),\"\")","v":""},{"$f":"IF($J594=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J594,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D594=\"\",\"\",IF(D594=0,\"No match\",IF(D594>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C594,'Place B tables'!$A$2:$A$5201))*(SEARCH(C594,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D594=1,INDEX('Place B tables'!$H$2:$H$5201,I594),\"\")","v":""}]
[{"$f":"IF('Facility data'!A595=\"\",\"\",'Facility data'!A595)","v":""},{"$f":"IF(OR('Facility data'!B595=\"\",'Facility data'!C595<=0.01,'Facility data'!C595>2),\"\",'Facility data'!B595)","v":""},null,{"$f":"IF(OR('Facility data'!B595=\"\",'Facility data'!C595<=0.01,'Facility data'!C595>2,C595=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C595,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C595,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I595),INDEX('Place B tables'!$A$2:$A$5201,$I595),\"\")","v":""},{"$f":"IF($J595=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J595,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D595=\"\",\"\",IF(D595=0,\"No match\",IF(D595>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C595,'Place B tables'!$A$2:$A$5201))*(SEARCH(C595,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D595=1,INDEX('Place B tables'!$H$2:$H$5201,I595),\"\")","v":""}]
[{"$f":"IF('Facility data'!A596=\"\",\"\",'Facility data'!A596)","v":""},{"$f":"IF(OR('Facility data'!B596=\"\",'Facility data'!C596<=0.01,'Facility data'!C596>2),\"\",'Facility data'!B596)","v":""},null,{"$f":"IF(OR('Facility data'!B596=\"\",'Facility data'!C596<=0.01,'Facility data'!C596>2,C596=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C596,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C596,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I596),INDEX('Place B tables'!$A$2:$A$5201,$I596),\"\")","v":""},{"$f":"IF($J596=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J596,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D596=\"\",\"\",IF(D596=0,\"No match\",IF(D596>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C596,'Place B tables'!$A$2:$A$5201))*(SEARCH(C596,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D596=1,INDEX('Place B tables'!$H$2:$H$5201,I596),\"\")","v":""}]
[{"$f":"IF('Facility data'!A597=\"\",\"\",'Facility data'!A597)","v":""},{"$f":"IF(OR('Facility data'!B597=\"\",'Facility data'!C597<=0.01,'Facility data'!C597>2),\"\",'Facility data'!B597)","v":""},null,{"$f":"IF(OR('Facility data'!B597=\"\",'Facility data'!C597<=0.01,'Facility data'!C597>2,C597=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C597,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C597,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I597),INDEX('Place B tables'!$A$2:$A$5201,$I597),\"\")","v":""},{"$f":"IF($J597=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J597,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D597=\"\",\"\",IF(D597=0,\"No match\",IF(D597>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C597,'Place B tables'!$A$2:$A$5201))*(SEARCH(C597,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D597=1,INDEX('Place B tables'!$H$2:$H$5201,I597),\"\")","v":""}]
[{"$f":"IF('Facility data'!A598=\"\",\"\",'Facility data'!A598)","v":""},{"$f":"IF(OR('Facility data'!B598=\"\",'Facility data'!C598<=0.01,'Facility data'!C598>2),\"\",'Facility data'!B598)","v":""},null,{"$f":"IF(OR('Facility data'!B598=\"\",'Facility data'!C598<=0.01,'Facility data'!C598>2,C598=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C598,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C598,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I598),INDEX('Place B tables'!$A$2:$A$5201,$I598),\"\")","v":""},{"$f":"IF($J598=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J598,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D598=\"\",\"\",IF(D598=0,\"No match\",IF(D598>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C598,'Place B tables'!$A$2:$A$5201))*(SEARCH(C598,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D598=1,INDEX('Place B tables'!$H$2:$H$5201,I598),\"\")","v":""}]
[{"$f":"IF('Facility data'!A599=\"\",\"\",'Facility data'!A599)","v":""},{"$f":"IF(OR('Facility data'!B599=\"\",'Facility data'!C599<=0.01,'Facility data'!C599>2),\"\",'Facility data'!B599)","v":""},null,{"$f":"IF(OR('Facility data'!B599=\"\",'Facility data'!C599<=0.01,'Facility data'!C599>2,C599=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C599,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C599,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I599),INDEX('Place B tables'!$A$2:$A$5201,$I599),\"\")","v":""},{"$f":"IF($J599=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J599,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D599=\"\",\"\",IF(D599=0,\"No match\",IF(D599>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C599,'Place B tables'!$A$2:$A$5201))*(SEARCH(C599,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D599=1,INDEX('Place B tables'!$H$2:$H$5201,I599),\"\")","v":""}]
[{"$f":"IF('Facility data'!A600=\"\",\"\",'Facility data'!A600)","v":""},{"$f":"IF(OR('Facility data'!B600=\"\",'Facility data'!C600<=0.01,'Facility data'!C600>2),\"\",'Facility data'!B600)","v":""},null,{"$f":"IF(OR('Facility data'!B600=\"\",'Facility data'!C600<=0.01,'Facility data'!C600>2,C600=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C600,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C600,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I600),INDEX('Place B tables'!$A$2:$A$5201,$I600),\"\")","v":""},{"$f":"IF($J600=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J600,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D600=\"\",\"\",IF(D600=0,\"No match\",IF(D600>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C600,'Place B tables'!$A$2:$A$5201))*(SEARCH(C600,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D600=1,INDEX('Place B tables'!$H$2:$H$5201,I600),\"\")","v":""}]
[{"$f":"IF('Facility data'!A601=\"\",\"\",'Facility data'!A601)","v":""},{"$f":"IF(OR('Facility data'!B601=\"\",'Facility data'!C601<=0.01,'Facility data'!C601>2),\"\",'Facility data'!B601)","v":""},null,{"$f":"IF(OR('Facility data'!B601=\"\",'Facility data'!C601<=0.01,'Facility data'!C601>2,C601=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C601,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C601,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I601),INDEX('Place B tables'!$A$2:$A$5201,$I601),\"\")","v":""},{"$f":"IF($J601=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J601,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D601=\"\",\"\",IF(D601=0,\"No match\",IF(D601>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C601,'Place B tables'!$A$2:$A$5201))*(SEARCH(C601,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D601=1,INDEX('Place B tables'!$H$2:$H$5201,I601),\"\")","v":""}]
[{"$f":"IF('Facility data'!A602=\"\",\"\",'Facility data'!A602)","v":""},{"$f":"IF(OR('Facility data'!B602=\"\",'Facility data'!C602<=0.01,'Facility data'!C602>2),\"\",'Facility data'!B602)","v":""},null,{"$f":"IF(OR('Facility data'!B602=\"\",'Facility data'!C602<=0.01,'Facility data'!C602>2,C602=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C602,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C602,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I602),INDEX('Place B tables'!$A$2:$A$5201,$I602),\"\")","v":""},{"$f":"IF($J602=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J602,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D602=\"\",\"\",IF(D602=0,\"No match\",IF(D602>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C602,'Place B tables'!$A$2:$A$5201))*(SEARCH(C602,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D602=1,INDEX('Place B tables'!$H$2:$H$5201,I602),\"\")","v":""}]
[{"$f":"IF('Facility data'!A603=\"\",\"\",'Facility data'!A603)","v":""},{"$f":"IF(OR('Facility data'!B603=\"\",'Facility data'!C603<=0.01,'Facility data'!C603>2),\"\",'Facility data'!B603)","v":""},null,{"$f":"IF(OR('Facility data'!B603=\"\",'Facility data'!C603<=0.01,'Facility data'!C603>2,C603=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C603,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C603,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I603),INDEX('Place B tables'!$A$2:$A$5201,$I603),\"\")","v":""},{"$f":"IF($J603=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J603,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D603=\"\",\"\",IF(D603=0,\"No match\",IF(D603>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C603,'Place B tables'!$A$2:$A$5201))*(SEARCH(C603,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D603=1,INDEX('Place B tables'!$H$2:$H$5201,I603),\"\")","v":""}]
[{"$f":"IF('Facility data'!A604=\"\",\"\",'Facility data'!A604)","v":""},{"$f":"IF(OR('Facility data'!B604=\"\",'Facility data'!C604<=0.01,'Facility data'!C604>2),\"\",'Facility data'!B604)","v":""},null,{"$f":"IF(OR('Facility data'!B604=\"\",'Facility data'!C604<=0.01,'Facility data'!C604>2,C604=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C604,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C604,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I604),INDEX('Place B tables'!$A$2:$A$5201,$I604),\"\")","v":""},{"$f":"IF($J604=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J604,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D604=\"\",\"\",IF(D604=0,\"No match\",IF(D604>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C604,'Place B tables'!$A$2:$A$5201))*(SEARCH(C604,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D604=1,INDEX('Place B tables'!$H$2:$H$5201,I604),\"\")","v":""}]
[{"$f":"IF('Facility data'!A605=\"\",\"\",'Facility data'!A605)","v":""},{"$f":"IF(OR('Facility data'!B605=\"\",'Facility data'!C605<=0.01,'Facility data'!C605>2),\"\",'Facility data'!B605)","v":""},null,{"$f":"IF(OR('Facility data'!B605=\"\",'Facility data'!C605<=0.01,'Facility data'!C605>2,C605=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C605,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C605,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I605),INDEX('Place B tables'!$A$2:$A$5201,$I605),\"\")","v":""},{"$f":"IF($J605=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J605,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D605=\"\",\"\",IF(D605=0,\"No match\",IF(D605>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C605,'Place B tables'!$A$2:$A$5201))*(SEARCH(C605,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D605=1,INDEX('Place B tables'!$H$2:$H$5201,I605),\"\")","v":""}]
[{"$f":"IF('Facility data'!A606=\"\",\"\",'Facility data'!A606)","v":""},{"$f":"IF(OR('Facility data'!B606=\"\",'Facility data'!C606<=0.01,'Facility data'!C606>2),\"\",'Facility data'!B606)","v":""},null,{"$f":"IF(OR('Facility data'!B606=\"\",'Facility data'!C606<=0.01,'Facility data'!C606>2,C606=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C606,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C606,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I606),INDEX('Place B tables'!$A$2:$A$5201,$I606),\"\")","v":""},{"$f":"IF($J606=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J606,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D606=\"\",\"\",IF(D606=0,\"No match\",IF(D606>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C606,'Place B tables'!$A$2:$A$5201))*(SEARCH(C606,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D606=1,INDEX('Place B tables'!$H$2:$H$5201,I606),\"\")","v":""}]
[{"$f":"IF('Facility data'!A607=\"\",\"\",'Facility data'!A607)","v":""},{"$f":"IF(OR('Facility data'!B607=\"\",'Facility data'!C607<=0.01,'Facility data'!C607>2),\"\",'Facility data'!B607)","v":""},null,{"$f":"IF(OR('Facility data'!B607=\"\",'Facility data'!C607<=0.01,'Facility data'!C607>2,C607=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C607,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C607,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I607),INDEX('Place B tables'!$A$2:$A$5201,$I607),\"\")","v":""},{"$f":"IF($J607=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J607,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D607=\"\",\"\",IF(D607=0,\"No match\",IF(D607>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C607,'Place B tables'!$A$2:$A$5201))*(SEARCH(C607,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D607=1,INDEX('Place B tables'!$H$2:$H$5201,I607),\"\")","v":""}]
[{"$f":"IF('Facility data'!A608=\"\",\"\",'Facility data'!A608)","v":""},{"$f":"IF(OR('Facility data'!B608=\"\",'Facility data'!C608<=0.01,'Facility data'!C608>2),\"\",'Facility data'!B608)","v":""},null,{"$f":"IF(OR('Facility data'!B608=\"\",'Facility data'!C608<=0.01,'Facility data'!C608>2,C608=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C608,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C608,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I608),INDEX('Place B tables'!$A$2:$A$5201,$I608),\"\")","v":""},{"$f":"IF($J608=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J608,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D608=\"\",\"\",IF(D608=0,\"No match\",IF(D608>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C608,'Place B tables'!$A$2:$A$5201))*(SEARCH(C608,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D608=1,INDEX('Place B tables'!$H$2:$H$5201,I608),\"\")","v":""}]
[{"$f":"IF('Facility data'!A609=\"\",\"\",'Facility data'!A609)","v":""},{"$f":"IF(OR('Facility data'!B609=\"\",'Facility data'!C609<=0.01,'Facility data'!C609>2),\"\",'Facility data'!B609)","v":""},null,{"$f":"IF(OR('Facility data'!B609=\"\",'Facility data'!C609<=0.01,'Facility data'!C609>2,C609=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C609,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C609,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I609),INDEX('Place B tables'!$A$2:$A$5201,$I609),\"\")","v":""},{"$f":"IF($J609=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J609,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D609=\"\",\"\",IF(D609=0,\"No match\",IF(D609>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C609,'Place B tables'!$A$2:$A$5201))*(SEARCH(C609,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D609=1,INDEX('Place B tables'!$H$2:$H$5201,I609),\"\")","v":""}]
[{"$f":"IF('Facility data'!A610=\"\",\"\",'Facility data'!A610)","v":""},{"$f":"IF(OR('Facility data'!B610=\"\",'Facility data'!C610<=0.01,'Facility data'!C610>2),\"\",'Facility data'!B610)","v":""},null,{"$f":"IF(OR('Facility data'!B610=\"\",'Facility data'!C610<=0.01,'Facility data'!C610>2,C610=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C610,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C610,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I610),INDEX('Place B tables'!$A$2:$A$5201,$I610),\"\")","v":""},{"$f":"IF($J610=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J610,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D610=\"\",\"\",IF(D610=0,\"No match\",IF(D610>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C610,'Place B tables'!$A$2:$A$5201))*(SEARCH(C610,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D610=1,INDEX('Place B tables'!$H$2:$H$5201,I610),\"\")","v":""}]
[{"$f":"IF('Facility data'!A611=\"\",\"\",'Facility data'!A611)","v":""},{"$f":"IF(OR('Facility data'!B611=\"\",'Facility data'!C611<=0.01,'Facility data'!C611>2),\"\",'Facility data'!B611)","v":""},null,{"$f":"IF(OR('Facility data'!B611=\"\",'Facility data'!C611<=0.01,'Facility data'!C611>2,C611=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C611,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C611,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I611),INDEX('Place B tables'!$A$2:$A$5201,$I611),\"\")","v":""},{"$f":"IF($J611=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J611,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D611=\"\",\"\",IF(D611=0,\"No match\",IF(D611>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C611,'Place B tables'!$A$2:$A$5201))*(SEARCH(C611,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D611=1,INDEX('Place B tables'!$H$2:$H$5201,I611),\"\")","v":""}]
[{"$f":"IF('Facility data'!A612=\"\",\"\",'Facility data'!A612)","v":""},{"$f":"IF(OR('Facility data'!B612=\"\",'Facility data'!C612<=0.01,'Facility data'!C612>2),\"\",'Facility data'!B612)","v":""},null,{"$f":"IF(OR('Facility data'!B612=\"\",'Facility data'!C612<=0.01,'Facility data'!C612>2,C612=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C612,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C612,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I612),INDEX('Place B tables'!$A$2:$A$5201,$I612),\"\")","v":""},{"$f":"IF($J612=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J612,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D612=\"\",\"\",IF(D612=0,\"No match\",IF(D612>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C612,'Place B tables'!$A$2:$A$5201))*(SEARCH(C612,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D612=1,INDEX('Place B tables'!$H$2:$H$5201,I612),\"\")","v":""}]
[{"$f":"IF('Facility data'!A613=\"\",\"\",'Facility data'!A613)","v":""},{"$f":"IF(OR('Facility data'!B613=\"\",'Facility data'!C613<=0.01,'Facility data'!C613>2),\"\",'Facility data'!B613)","v":""},null,{"$f":"IF(OR('Facility data'!B613=\"\",'Facility data'!C613<=0.01,'Facility data'!C613>2,C613=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C613,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C613,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I613),INDEX('Place B tables'!$A$2:$A$5201,$I613),\"\")","v":""},{"$f":"IF($J613=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J613,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D613=\"\",\"\",IF(D613=0,\"No match\",IF(D613>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C613,'Place B tables'!$A$2:$A$5201))*(SEARCH(C613,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D613=1,INDEX('Place B tables'!$H$2:$H$5201,I613),\"\")","v":""}]
[{"$f":"IF('Facility data'!A614=\"\",\"\",'Facility data'!A614)","v":""},{"$f":"IF(OR('Facility data'!B614=\"\",'Facility data'!C614<=0.01,'Facility data'!C614>2),\"\",'Facility data'!B614)","v":""},null,{"$f":"IF(OR('Facility data'!B614=\"\",'Facility data'!C614<=0.01,'Facility data'!C614>2,C614=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C614,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C614,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I614),INDEX('Place B tables'!$A$2:$A$5201,$I614),\"\")","v":""},{"$f":"IF($J614=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J614,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D614=\"\",\"\",IF(D614=0,\"No match\",IF(D614>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C614,'Place B tables'!$A$2:$A$5201))*(SEARCH(C614,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D614=1,INDEX('Place B tables'!$H$2:$H$5201,I614),\"\")","v":""}]
[{"$f":"IF('Facility data'!A615=\"\",\"\",'Facility data'!A615)","v":""},{"$f":"IF(OR('Facility data'!B615=\"\",'Facility data'!C615<=0.01,'Facility data'!C615>2),\"\",'Facility data'!B615)","v":""},null,{"$f":"IF(OR('Facility data'!B615=\"\",'Facility data'!C615<=0.01,'Facility data'!C615>2,C615=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C615,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C615,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I615),INDEX('Place B tables'!$A$2:$A$5201,$I615),\"\")","v":""},{"$f":"IF($J615=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J615,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D615=\"\",\"\",IF(D615=0,\"No match\",IF(D615>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C615,'Place B tables'!$A$2:$A$5201))*(SEARCH(C615,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D615=1,INDEX('Place B tables'!$H$2:$H$5201,I615),\"\")","v":""}]
[{"$f":"IF('Facility data'!A616=\"\",\"\",'Facility data'!A616)","v":""},{"$f":"IF(OR('Facility data'!B616=\"\",'Facility data'!C616<=0.01,'Facility data'!C616>2),\"\",'Facility data'!B616)","v":""},null,{"$f":"IF(OR('Facility data'!B616=\"\",'Facility data'!C616<=0.01,'Facility data'!C616>2,C616=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C616,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C616,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I616),INDEX('Place B tables'!$A$2:$A$5201,$I616),\"\")","v":""},{"$f":"IF($J616=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J616,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D616=\"\",\"\",IF(D616=0,\"No match\",IF(D616>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C616,'Place B tables'!$A$2:$A$5201))*(SEARCH(C616,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D616=1,INDEX('Place B tables'!$H$2:$H$5201,I616),\"\")","v":""}]
[{"$f":"IF('Facility data'!A617=\"\",\"\",'Facility data'!A617)","v":""},{"$f":"IF(OR('Facility data'!B617=\"\",'Facility data'!C617<=0.01,'Facility data'!C617>2),\"\",'Facility data'!B617)","v":""},null,{"$f":"IF(OR('Facility data'!B617=\"\",'Facility data'!C617<=0.01,'Facility data'!C617>2,C617=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C617,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C617,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I617),INDEX('Place B tables'!$A$2:$A$5201,$I617),\"\")","v":""},{"$f":"IF($J617=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J617,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D617=\"\",\"\",IF(D617=0,\"No match\",IF(D617>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C617,'Place B tables'!$A$2:$A$5201))*(SEARCH(C617,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D617=1,INDEX('Place B tables'!$H$2:$H$5201,I617),\"\")","v":""}]
[{"$f":"IF('Facility data'!A618=\"\",\"\",'Facility data'!A618)","v":""},{"$f":"IF(OR('Facility data'!B618=\"\",'Facility data'!C618<=0.01,'Facility data'!C618>2),\"\",'Facility data'!B618)","v":""},null,{"$f":"IF(OR('Facility data'!B618=\"\",'Facility data'!C618<=0.01,'Facility data'!C618>2,C618=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C618,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C618,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I618),INDEX('Place B tables'!$A$2:$A$5201,$I618),\"\")","v":""},{"$f":"IF($J618=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J618,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D618=\"\",\"\",IF(D618=0,\"No match\",IF(D618>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C618,'Place B tables'!$A$2:$A$5201))*(SEARCH(C618,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D618=1,INDEX('Place B tables'!$H$2:$H$5201,I618),\"\")","v":""}]
[{"$f":"IF('Facility data'!A619=\"\",\"\",'Facility data'!A619)","v":""},{"$f":"IF(OR('Facility data'!B619=\"\",'Facility data'!C619<=0.01,'Facility data'!C619>2),\"\",'Facility data'!B619)","v":""},null,{"$f":"IF(OR('Facility data'!B619=\"\",'Facility data'!C619<=0.01,'Facility data'!C619>2,C619=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C619,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C619,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I619),INDEX('Place B tables'!$A$2:$A$5201,$I619),\"\")","v":""},{"$f":"IF($J619=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J619,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D619=\"\",\"\",IF(D619=0,\"No match\",IF(D619>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C619,'Place B tables'!$A$2:$A$5201))*(SEARCH(C619,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D619=1,INDEX('Place B tables'!$H$2:$H$5201,I619),\"\")","v":""}]
[{"$f":"IF('Facility data'!A620=\"\",\"\",'Facility data'!A620)","v":""},{"$f":"IF(OR('Facility data'!B620=\"\",'Facility data'!C620<=0.01,'Facility data'!C620>2),\"\",'Facility data'!B620)","v":""},null,{"$f":"IF(OR('Facility data'!B620=\"\",'Facility data'!C620<=0.01,'Facility data'!C620>2,C620=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C620,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C620,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I620),INDEX('Place B tables'!$A$2:$A$5201,$I620),\"\")","v":""},{"$f":"IF($J620=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J620,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D620=\"\",\"\",IF(D620=0,\"No match\",IF(D620>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C620,'Place B tables'!$A$2:$A$5201))*(SEARCH(C620,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D620=1,INDEX('Place B tables'!$H$2:$H$5201,I620),\"\")","v":""}]
[{"$f":"IF('Facility data'!A621=\"\",\"\",'Facility data'!A621)","v":""},{"$f":"IF(OR('Facility data'!B621=\"\",'Facility data'!C621<=0.01,'Facility data'!C621>2),\"\",'Facility data'!B621)","v":""},null,{"$f":"IF(OR('Facility data'!B621=\"\",'Facility data'!C621<=0.01,'Facility data'!C621>2,C621=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C621,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C621,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I621),INDEX('Place B tables'!$A$2:$A$5201,$I621),\"\")","v":""},{"$f":"IF($J621=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J621,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D621=\"\",\"\",IF(D621=0,\"No match\",IF(D621>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C621,'Place B tables'!$A$2:$A$5201))*(SEARCH(C621,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D621=1,INDEX('Place B tables'!$H$2:$H$5201,I621),\"\")","v":""}]
[{"$f":"IF('Facility data'!A622=\"\",\"\",'Facility data'!A622)","v":""},{"$f":"IF(OR('Facility data'!B622=\"\",'Facility data'!C622<=0.01,'Facility data'!C622>2),\"\",'Facility data'!B622)","v":""},null,{"$f":"IF(OR('Facility data'!B622=\"\",'Facility data'!C622<=0.01,'Facility data'!C622>2,C622=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C622,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C622,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I622),INDEX('Place B tables'!$A$2:$A$5201,$I622),\"\")","v":""},{"$f":"IF($J622=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J622,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D622=\"\",\"\",IF(D622=0,\"No match\",IF(D622>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C622,'Place B tables'!$A$2:$A$5201))*(SEARCH(C622,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D622=1,INDEX('Place B tables'!$H$2:$H$5201,I622),\"\")","v":""}]
[{"$f":"IF('Facility data'!A623=\"\",\"\",'Facility data'!A623)","v":""},{"$f":"IF(OR('Facility data'!B623=\"\",'Facility data'!C623<=0.01,'Facility data'!C623>2),\"\",'Facility data'!B623)","v":""},null,{"$f":"IF(OR('Facility data'!B623=\"\",'Facility data'!C623<=0.01,'Facility data'!C623>2,C623=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C623,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C623,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I623),INDEX('Place B tables'!$A$2:$A$5201,$I623),\"\")","v":""},{"$f":"IF($J623=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J623,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D623=\"\",\"\",IF(D623=0,\"No match\",IF(D623>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C623,'Place B tables'!$A$2:$A$5201))*(SEARCH(C623,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D623=1,INDEX('Place B tables'!$H$2:$H$5201,I623),\"\")","v":""}]
[{"$f":"IF('Facility data'!A624=\"\",\"\",'Facility data'!A624)","v":""},{"$f":"IF(OR('Facility data'!B624=\"\",'Facility data'!C624<=0.01,'Facility data'!C624>2),\"\",'Facility data'!B624)","v":""},null,{"$f":"IF(OR('Facility data'!B624=\"\",'Facility data'!C624<=0.01,'Facility data'!C624>2,C624=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C624,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C624,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I624),INDEX('Place B tables'!$A$2:$A$5201,$I624),\"\")","v":""},{"$f":"IF($J624=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J624,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D624=\"\",\"\",IF(D624=0,\"No match\",IF(D624>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C624,'Place B tables'!$A$2:$A$5201))*(SEARCH(C624,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D624=1,INDEX('Place B tables'!$H$2:$H$5201,I624),\"\")","v":""}]
[{"$f":"IF('Facility data'!A625=\"\",\"\",'Facility data'!A625)","v":""},{"$f":"IF(OR('Facility data'!B625=\"\",'Facility data'!C625<=0.01,'Facility data'!C625>2),\"\",'Facility data'!B625)","v":""},null,{"$f":"IF(OR('Facility data'!B625=\"\",'Facility data'!C625<=0.01,'Facility data'!C625>2,C625=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C625,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C625,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I625),INDEX('Place B tables'!$A$2:$A$5201,$I625),\"\")","v":""},{"$f":"IF($J625=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J625,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D625=\"\",\"\",IF(D625=0,\"No match\",IF(D625>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C625,'Place B tables'!$A$2:$A$5201))*(SEARCH(C625,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D625=1,INDEX('Place B tables'!$H$2:$H$5201,I625),\"\")","v":""}]
[{"$f":"IF('Facility data'!A626=\"\",\"\",'Facility data'!A626)","v":""},{"$f":"IF(OR('Facility data'!B626=\"\",'Facility data'!C626<=0.01,'Facility data'!C626>2),\"\",'Facility data'!B626)","v":""},null,{"$f":"IF(OR('Facility data'!B626=\"\",'Facility data'!C626<=0.01,'Facility data'!C626>2,C626=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C626,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C626,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I626),INDEX('Place B tables'!$A$2:$A$5201,$I626),\"\")","v":""},{"$f":"IF($J626=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J626,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D626=\"\",\"\",IF(D626=0,\"No match\",IF(D626>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C626,'Place B tables'!$A$2:$A$5201))*(SEARCH(C626,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D626=1,INDEX('Place B tables'!$H$2:$H$5201,I626),\"\")","v":""}]
[{"$f":"IF('Facility data'!A627=\"\",\"\",'Facility data'!A627)","v":""},{"$f":"IF(OR('Facility data'!B627=\"\",'Facility data'!C627<=0.01,'Facility data'!C627>2),\"\",'Facility data'!B627)","v":""},null,{"$f":"IF(OR('Facility data'!B627=\"\",'Facility data'!C627<=0.01,'Facility data'!C627>2,C627=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C627,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C627,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I627),INDEX('Place B tables'!$A$2:$A$5201,$I627),\"\")","v":""},{"$f":"IF($J627=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J627,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D627=\"\",\"\",IF(D627=0,\"No match\",IF(D627>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C627,'Place B tables'!$A$2:$A$5201))*(SEARCH(C627,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D627=1,INDEX('Place B tables'!$H$2:$H$5201,I627),\"\")","v":""}]
[{"$f":"IF('Facility data'!A628=\"\",\"\",'Facility data'!A628)","v":""},{"$f":"IF(OR('Facility data'!B628=\"\",'Facility data'!C628<=0.01,'Facility data'!C628>2),\"\",'Facility data'!B628)","v":""},null,{"$f":"IF(OR('Facility data'!B628=\"\",'Facility data'!C628<=0.01,'Facility data'!C628>2,C628=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C628,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C628,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I628),INDEX('Place B tables'!$A$2:$A$5201,$I628),\"\")","v":""},{"$f":"IF($J628=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J628,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D628=\"\",\"\",IF(D628=0,\"No match\",IF(D628>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C628,'Place B tables'!$A$2:$A$5201))*(SEARCH(C628,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D628=1,INDEX('Place B tables'!$H$2:$H$5201,I628),\"\")","v":""}]
[{"$f":"IF('Facility data'!A629=\"\",\"\",'Facility data'!A629)","v":""},{"$f":"IF(OR('Facility data'!B629=\"\",'Facility data'!C629<=0.01,'Facility data'!C629>2),\"\",'Facility data'!B629)","v":""},null,{"$f":"IF(OR('Facility data'!B629=\"\",'Facility data'!C629<=0.01,'Facility data'!C629>2,C629=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C629,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C629,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I629),INDEX('Place B tables'!$A$2:$A$5201,$I629),\"\")","v":""},{"$f":"IF($J629=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J629,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D629=\"\",\"\",IF(D629=0,\"No match\",IF(D629>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C629,'Place B tables'!$A$2:$A$5201))*(SEARCH(C629,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D629=1,INDEX('Place B tables'!$H$2:$H$5201,I629),\"\")","v":""}]
[{"$f":"IF('Facility data'!A630=\"\",\"\",'Facility data'!A630)","v":""},{"$f":"IF(OR('Facility data'!B630=\"\",'Facility data'!C630<=0.01,'Facility data'!C630>2),\"\",'Facility data'!B630)","v":""},null,{"$f":"IF(OR('Facility data'!B630=\"\",'Facility data'!C630<=0.01,'Facility data'!C630>2,C630=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C630,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C630,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I630),INDEX('Place B tables'!$A$2:$A$5201,$I630),\"\")","v":""},{"$f":"IF($J630=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J630,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D630=\"\",\"\",IF(D630=0,\"No match\",IF(D630>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C630,'Place B tables'!$A$2:$A$5201))*(SEARCH(C630,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D630=1,INDEX('Place B tables'!$H$2:$H$5201,I630),\"\")","v":""}]
[{"$f":"IF('Facility data'!A631=\"\",\"\",'Facility data'!A631)","v":""},{"$f":"IF(OR('Facility data'!B631=\"\",'Facility data'!C631<=0.01,'Facility data'!C631>2),\"\",'Facility data'!B631)","v":""},null,{"$f":"IF(OR('Facility data'!B631=\"\",'Facility data'!C631<=0.01,'Facility data'!C631>2,C631=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C631,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C631,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I631),INDEX('Place B tables'!$A$2:$A$5201,$I631),\"\")","v":""},{"$f":"IF($J631=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J631,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D631=\"\",\"\",IF(D631=0,\"No match\",IF(D631>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C631,'Place B tables'!$A$2:$A$5201))*(SEARCH(C631,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D631=1,INDEX('Place B tables'!$H$2:$H$5201,I631),\"\")","v":""}]
[{"$f":"IF('Facility data'!A632=\"\",\"\",'Facility data'!A632)","v":""},{"$f":"IF(OR('Facility data'!B632=\"\",'Facility data'!C632<=0.01,'Facility data'!C632>2),\"\",'Facility data'!B632)","v":""},null,{"$f":"IF(OR('Facility data'!B632=\"\",'Facility data'!C632<=0.01,'Facility data'!C632>2,C632=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C632,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C632,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I632),INDEX('Place B tables'!$A$2:$A$5201,$I632),\"\")","v":""},{"$f":"IF($J632=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J632,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D632=\"\",\"\",IF(D632=0,\"No match\",IF(D632>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C632,'Place B tables'!$A$2:$A$5201))*(SEARCH(C632,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D632=1,INDEX('Place B tables'!$H$2:$H$5201,I632),\"\")","v":""}]
[{"$f":"IF('Facility data'!A633=\"\",\"\",'Facility data'!A633)","v":""},{"$f":"IF(OR('Facility data'!B633=\"\",'Facility data'!C633<=0.01,'Facility data'!C633>2),\"\",'Facility data'!B633)","v":""},null,{"$f":"IF(OR('Facility data'!B633=\"\",'Facility data'!C633<=0.01,'Facility data'!C633>2,C633=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C633,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C633,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I633),INDEX('Place B tables'!$A$2:$A$5201,$I633),\"\")","v":""},{"$f":"IF($J633=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J633,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D633=\"\",\"\",IF(D633=0,\"No match\",IF(D633>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C633,'Place B tables'!$A$2:$A$5201))*(SEARCH(C633,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D633=1,INDEX('Place B tables'!$H$2:$H$5201,I633),\"\")","v":""}]
[{"$f":"IF('Facility data'!A634=\"\",\"\",'Facility data'!A634)","v":""},{"$f":"IF(OR('Facility data'!B634=\"\",'Facility data'!C634<=0.01,'Facility data'!C634>2),\"\",'Facility data'!B634)","v":""},null,{"$f":"IF(OR('Facility data'!B634=\"\",'Facility data'!C634<=0.01,'Facility data'!C634>2,C634=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C634,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C634,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I634),INDEX('Place B tables'!$A$2:$A$5201,$I634),\"\")","v":""},{"$f":"IF($J634=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J634,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D634=\"\",\"\",IF(D634=0,\"No match\",IF(D634>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C634,'Place B tables'!$A$2:$A$5201))*(SEARCH(C634,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D634=1,INDEX('Place B tables'!$H$2:$H$5201,I634),\"\")","v":""}]
[{"$f":"IF('Facility data'!A635=\"\",\"\",'Facility data'!A635)","v":""},{"$f":"IF(OR('Facility data'!B635=\"\",'Facility data'!C635<=0.01,'Facility data'!C635>2),\"\",'Facility data'!B635)","v":""},null,{"$f":"IF(OR('Facility data'!B635=\"\",'Facility data'!C635<=0.01,'Facility data'!C635>2,C635=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C635,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C635,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I635),INDEX('Place B tables'!$A$2:$A$5201,$I635),\"\")","v":""},{"$f":"IF($J635=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J635,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D635=\"\",\"\",IF(D635=0,\"No match\",IF(D635>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C635,'Place B tables'!$A$2:$A$5201))*(SEARCH(C635,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D635=1,INDEX('Place B tables'!$H$2:$H$5201,I635),\"\")","v":""}]
[{"$f":"IF('Facility data'!A636=\"\",\"\",'Facility data'!A636)","v":""},{"$f":"IF(OR('Facility data'!B636=\"\",'Facility data'!C636<=0.01,'Facility data'!C636>2),\"\",'Facility data'!B636)","v":""},null,{"$f":"IF(OR('Facility data'!B636=\"\",'Facility data'!C636<=0.01,'Facility data'!C636>2,C636=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C636,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C636,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I636),INDEX('Place B tables'!$A$2:$A$5201,$I636),\"\")","v":""},{"$f":"IF($J636=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J636,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D636=\"\",\"\",IF(D636=0,\"No match\",IF(D636>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C636,'Place B tables'!$A$2:$A$5201))*(SEARCH(C636,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D636=1,INDEX('Place B tables'!$H$2:$H$5201,I636),\"\")","v":""}]
[{"$f":"IF('Facility data'!A637=\"\",\"\",'Facility data'!A637)","v":""},{"$f":"IF(OR('Facility data'!B637=\"\",'Facility data'!C637<=0.01,'Facility data'!C637>2),\"\",'Facility data'!B637)","v":""},null,{"$f":"IF(OR('Facility data'!B637=\"\",'Facility data'!C637<=0.01,'Facility data'!C637>2,C637=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C637,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C637,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I637),INDEX('Place B tables'!$A$2:$A$5201,$I637),\"\")","v":""},{"$f":"IF($J637=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J637,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D637=\"\",\"\",IF(D637=0,\"No match\",IF(D637>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C637,'Place B tables'!$A$2:$A$5201))*(SEARCH(C637,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D637=1,INDEX('Place B tables'!$H$2:$H$5201,I637),\"\")","v":""}]
[{"$f":"IF('Facility data'!A638=\"\",\"\",'Facility data'!A638)","v":""},{"$f":"IF(OR('Facility data'!B638=\"\",'Facility data'!C638<=0.01,'Facility data'!C638>2),\"\",'Facility data'!B638)","v":""},null,{"$f":"IF(OR('Facility data'!B638=\"\",'Facility data'!C638<=0.01,'Facility data'!C638>2,C638=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C638,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C638,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I638),INDEX('Place B tables'!$A$2:$A$5201,$I638),\"\")","v":""},{"$f":"IF($J638=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J638,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D638=\"\",\"\",IF(D638=0,\"No match\",IF(D638>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C638,'Place B tables'!$A$2:$A$5201))*(SEARCH(C638,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D638=1,INDEX('Place B tables'!$H$2:$H$5201,I638),\"\")","v":""}]
[{"$f":"IF('Facility data'!A639=\"\",\"\",'Facility data'!A639)","v":""},{"$f":"IF(OR('Facility data'!B639=\"\",'Facility data'!C639<=0.01,'Facility data'!C639>2),\"\",'Facility data'!B639)","v":""},null,{"$f":"IF(OR('Facility data'!B639=\"\",'Facility data'!C639<=0.01,'Facility data'!C639>2,C639=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C639,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C639,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I639),INDEX('Place B tables'!$A$2:$A$5201,$I639),\"\")","v":""},{"$f":"IF($J639=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J639,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D639=\"\",\"\",IF(D639=0,\"No match\",IF(D639>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C639,'Place B tables'!$A$2:$A$5201))*(SEARCH(C639,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D639=1,INDEX('Place B tables'!$H$2:$H$5201,I639),\"\")","v":""}]
[{"$f":"IF('Facility data'!A640=\"\",\"\",'Facility data'!A640)","v":""},{"$f":"IF(OR('Facility data'!B640=\"\",'Facility data'!C640<=0.01,'Facility data'!C640>2),\"\",'Facility data'!B640)","v":""},null,{"$f":"IF(OR('Facility data'!B640=\"\",'Facility data'!C640<=0.01,'Facility data'!C640>2,C640=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C640,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C640,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I640),INDEX('Place B tables'!$A$2:$A$5201,$I640),\"\")","v":""},{"$f":"IF($J640=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J640,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D640=\"\",\"\",IF(D640=0,\"No match\",IF(D640>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C640,'Place B tables'!$A$2:$A$5201))*(SEARCH(C640,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D640=1,INDEX('Place B tables'!$H$2:$H$5201,I640),\"\")","v":""}]
[{"$f":"IF('Facility data'!A641=\"\",\"\",'Facility data'!A641)","v":""},{"$f":"IF(OR('Facility data'!B641=\"\",'Facility data'!C641<=0.01,'Facility data'!C641>2),\"\",'Facility data'!B641)","v":""},null,{"$f":"IF(OR('Facility data'!B641=\"\",'Facility data'!C641<=0.01,'Facility data'!C641>2,C641=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C641,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C641,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I641),INDEX('Place B tables'!$A$2:$A$5201,$I641),\"\")","v":""},{"$f":"IF($J641=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J641,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D641=\"\",\"\",IF(D641=0,\"No match\",IF(D641>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C641,'Place B tables'!$A$2:$A$5201))*(SEARCH(C641,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D641=1,INDEX('Place B tables'!$H$2:$H$5201,I641),\"\")","v":""}]
[{"$f":"IF('Facility data'!A642=\"\",\"\",'Facility data'!A642)","v":""},{"$f":"IF(OR('Facility data'!B642=\"\",'Facility data'!C642<=0.01,'Facility data'!C642>2),\"\",'Facility data'!B642)","v":""},null,{"$f":"IF(OR('Facility data'!B642=\"\",'Facility data'!C642<=0.01,'Facility data'!C642>2,C642=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C642,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C642,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I642),INDEX('Place B tables'!$A$2:$A$5201,$I642),\"\")","v":""},{"$f":"IF($J642=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J642,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D642=\"\",\"\",IF(D642=0,\"No match\",IF(D642>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C642,'Place B tables'!$A$2:$A$5201))*(SEARCH(C642,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D642=1,INDEX('Place B tables'!$H$2:$H$5201,I642),\"\")","v":""}]
[{"$f":"IF('Facility data'!A643=\"\",\"\",'Facility data'!A643)","v":""},{"$f":"IF(OR('Facility data'!B643=\"\",'Facility data'!C643<=0.01,'Facility data'!C643>2),\"\",'Facility data'!B643)","v":""},null,{"$f":"IF(OR('Facility data'!B643=\"\",'Facility data'!C643<=0.01,'Facility data'!C643>2,C643=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C643,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C643,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I643),INDEX('Place B tables'!$A$2:$A$5201,$I643),\"\")","v":""},{"$f":"IF($J643=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J643,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D643=\"\",\"\",IF(D643=0,\"No match\",IF(D643>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C643,'Place B tables'!$A$2:$A$5201))*(SEARCH(C643,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D643=1,INDEX('Place B tables'!$H$2:$H$5201,I643),\"\")","v":""}]
[{"$f":"IF('Facility data'!A644=\"\",\"\",'Facility data'!A644)","v":""},{"$f":"IF(OR('Facility data'!B644=\"\",'Facility data'!C644<=0.01,'Facility data'!C644>2),\"\",'Facility data'!B644)","v":""},null,{"$f":"IF(OR('Facility data'!B644=\"\",'Facility data'!C644<=0.01,'Facility data'!C644>2,C644=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C644,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C644,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I644),INDEX('Place B tables'!$A$2:$A$5201,$I644),\"\")","v":""},{"$f":"IF($J644=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J644,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D644=\"\",\"\",IF(D644=0,\"No match\",IF(D644>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C644,'Place B tables'!$A$2:$A$5201))*(SEARCH(C644,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D644=1,INDEX('Place B tables'!$H$2:$H$5201,I644),\"\")","v":""}]
[{"$f":"IF('Facility data'!A645=\"\",\"\",'Facility data'!A645)","v":""},{"$f":"IF(OR('Facility data'!B645=\"\",'Facility data'!C645<=0.01,'Facility data'!C645>2),\"\",'Facility data'!B645)","v":""},null,{"$f":"IF(OR('Facility data'!B645=\"\",'Facility data'!C645<=0.01,'Facility data'!C645>2,C645=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C645,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C645,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I645),INDEX('Place B tables'!$A$2:$A$5201,$I645),\"\")","v":""},{"$f":"IF($J645=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J645,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D645=\"\",\"\",IF(D645=0,\"No match\",IF(D645>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C645,'Place B tables'!$A$2:$A$5201))*(SEARCH(C645,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D645=1,INDEX('Place B tables'!$H$2:$H$5201,I645),\"\")","v":""}]
[{"$f":"IF('Facility data'!A646=\"\",\"\",'Facility data'!A646)","v":""},{"$f":"IF(OR('Facility data'!B646=\"\",'Facility data'!C646<=0.01,'Facility data'!C646>2),\"\",'Facility data'!B646)","v":""},null,{"$f":"IF(OR('Facility data'!B646=\"\",'Facility data'!C646<=0.01,'Facility data'!C646>2,C646=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C646,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C646,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I646),INDEX('Place B tables'!$A$2:$A$5201,$I646),\"\")","v":""},{"$f":"IF($J646=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J646,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D646=\"\",\"\",IF(D646=0,\"No match\",IF(D646>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C646,'Place B tables'!$A$2:$A$5201))*(SEARCH(C646,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D646=1,INDEX('Place B tables'!$H$2:$H$5201,I646),\"\")","v":""}]
[{"$f":"IF('Facility data'!A647=\"\",\"\",'Facility data'!A647)","v":""},{"$f":"IF(OR('Facility data'!B647=\"\",'Facility data'!C647<=0.01,'Facility data'!C647>2),\"\",'Facility data'!B647)","v":""},null,{"$f":"IF(OR('Facility data'!B647=\"\",'Facility data'!C647<=0.01,'Facility data'!C647>2,C647=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C647,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C647,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I647),INDEX('Place B tables'!$A$2:$A$5201,$I647),\"\")","v":""},{"$f":"IF($J647=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J647,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D647=\"\",\"\",IF(D647=0,\"No match\",IF(D647>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C647,'Place B tables'!$A$2:$A$5201))*(SEARCH(C647,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D647=1,INDEX('Place B tables'!$H$2:$H$5201,I647),\"\")","v":""}]
[{"$f":"IF('Facility data'!A648=\"\",\"\",'Facility data'!A648)","v":""},{"$f":"IF(OR('Facility data'!B648=\"\",'Facility data'!C648<=0.01,'Facility data'!C648>2),\"\",'Facility data'!B648)","v":""},null,{"$f":"IF(OR('Facility data'!B648=\"\",'Facility data'!C648<=0.01,'Facility data'!C648>2,C648=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C648,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C648,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I648),INDEX('Place B tables'!$A$2:$A$5201,$I648),\"\")","v":""},{"$f":"IF($J648=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J648,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D648=\"\",\"\",IF(D648=0,\"No match\",IF(D648>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C648,'Place B tables'!$A$2:$A$5201))*(SEARCH(C648,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D648=1,INDEX('Place B tables'!$H$2:$H$5201,I648),\"\")","v":""}]
[{"$f":"IF('Facility data'!A649=\"\",\"\",'Facility data'!A649)","v":""},{"$f":"IF(OR('Facility data'!B649=\"\",'Facility data'!C649<=0.01,'Facility data'!C649>2),\"\",'Facility data'!B649)","v":""},null,{"$f":"IF(OR('Facility data'!B649=\"\",'Facility data'!C649<=0.01,'Facility data'!C649>2,C649=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C649,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C649,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I649),INDEX('Place B tables'!$A$2:$A$5201,$I649),\"\")","v":""},{"$f":"IF($J649=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J649,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D649=\"\",\"\",IF(D649=0,\"No match\",IF(D649>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C649,'Place B tables'!$A$2:$A$5201))*(SEARCH(C649,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D649=1,INDEX('Place B tables'!$H$2:$H$5201,I649),\"\")","v":""}]
[{"$f":"IF('Facility data'!A650=\"\",\"\",'Facility data'!A650)","v":""},{"$f":"IF(OR('Facility data'!B650=\"\",'Facility data'!C650<=0.01,'Facility data'!C650>2),\"\",'Facility data'!B650)","v":""},null,{"$f":"IF(OR('Facility data'!B650=\"\",'Facility data'!C650<=0.01,'Facility data'!C650>2,C650=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C650,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C650,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I650),INDEX('Place B tables'!$A$2:$A$5201,$I650),\"\")","v":""},{"$f":"IF($J650=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J650,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D650=\"\",\"\",IF(D650=0,\"No match\",IF(D650>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C650,'Place B tables'!$A$2:$A$5201))*(SEARCH(C650,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D650=1,INDEX('Place B tables'!$H$2:$H$5201,I650),\"\")","v":""}]
[{"$f":"IF('Facility data'!A651=\"\",\"\",'Facility data'!A651)","v":""},{"$f":"IF(OR('Facility data'!B651=\"\",'Facility data'!C651<=0.01,'Facility data'!C651>2),\"\",'Facility data'!B651)","v":""},null,{"$f":"IF(OR('Facility data'!B651=\"\",'Facility data'!C651<=0.01,'Facility data'!C651>2,C651=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C651,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C651,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I651),INDEX('Place B tables'!$A$2:$A$5201,$I651),\"\")","v":""},{"$f":"IF($J651=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J651,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D651=\"\",\"\",IF(D651=0,\"No match\",IF(D651>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C651,'Place B tables'!$A$2:$A$5201))*(SEARCH(C651,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D651=1,INDEX('Place B tables'!$H$2:$H$5201,I651),\"\")","v":""}]
[{"$f":"IF('Facility data'!A652=\"\",\"\",'Facility data'!A652)","v":""},{"$f":"IF(OR('Facility data'!B652=\"\",'Facility data'!C652<=0.01,'Facility data'!C652>2),\"\",'Facility data'!B652)","v":""},null,{"$f":"IF(OR('Facility data'!B652=\"\",'Facility data'!C652<=0.01,'Facility data'!C652>2,C652=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C652,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C652,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I652),INDEX('Place B tables'!$A$2:$A$5201,$I652),\"\")","v":""},{"$f":"IF($J652=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J652,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D652=\"\",\"\",IF(D652=0,\"No match\",IF(D652>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C652,'Place B tables'!$A$2:$A$5201))*(SEARCH(C652,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D652=1,INDEX('Place B tables'!$H$2:$H$5201,I652),\"\")","v":""}]
[{"$f":"IF('Facility data'!A653=\"\",\"\",'Facility data'!A653)","v":""},{"$f":"IF(OR('Facility data'!B653=\"\",'Facility data'!C653<=0.01,'Facility data'!C653>2),\"\",'Facility data'!B653)","v":""},null,{"$f":"IF(OR('Facility data'!B653=\"\",'Facility data'!C653<=0.01,'Facility data'!C653>2,C653=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C653,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C653,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I653),INDEX('Place B tables'!$A$2:$A$5201,$I653),\"\")","v":""},{"$f":"IF($J653=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J653,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D653=\"\",\"\",IF(D653=0,\"No match\",IF(D653>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C653,'Place B tables'!$A$2:$A$5201))*(SEARCH(C653,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D653=1,INDEX('Place B tables'!$H$2:$H$5201,I653),\"\")","v":""}]
[{"$f":"IF('Facility data'!A654=\"\",\"\",'Facility data'!A654)","v":""},{"$f":"IF(OR('Facility data'!B654=\"\",'Facility data'!C654<=0.01,'Facility data'!C654>2),\"\",'Facility data'!B654)","v":""},null,{"$f":"IF(OR('Facility data'!B654=\"\",'Facility data'!C654<=0.01,'Facility data'!C654>2,C654=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C654,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C654,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I654),INDEX('Place B tables'!$A$2:$A$5201,$I654),\"\")","v":""},{"$f":"IF($J654=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J654,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D654=\"\",\"\",IF(D654=0,\"No match\",IF(D654>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C654,'Place B tables'!$A$2:$A$5201))*(SEARCH(C654,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D654=1,INDEX('Place B tables'!$H$2:$H$5201,I654),\"\")","v":""}]
[{"$f":"IF('Facility data'!A655=\"\",\"\",'Facility data'!A655)","v":""},{"$f":"IF(OR('Facility data'!B655=\"\",'Facility data'!C655<=0.01,'Facility data'!C655>2),\"\",'Facility data'!B655)","v":""},null,{"$f":"IF(OR('Facility data'!B655=\"\",'Facility data'!C655<=0.01,'Facility data'!C655>2,C655=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C655,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C655,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I655),INDEX('Place B tables'!$A$2:$A$5201,$I655),\"\")","v":""},{"$f":"IF($J655=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J655,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D655=\"\",\"\",IF(D655=0,\"No match\",IF(D655>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C655,'Place B tables'!$A$2:$A$5201))*(SEARCH(C655,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D655=1,INDEX('Place B tables'!$H$2:$H$5201,I655),\"\")","v":""}]
[{"$f":"IF('Facility data'!A656=\"\",\"\",'Facility data'!A656)","v":""},{"$f":"IF(OR('Facility data'!B656=\"\",'Facility data'!C656<=0.01,'Facility data'!C656>2),\"\",'Facility data'!B656)","v":""},null,{"$f":"IF(OR('Facility data'!B656=\"\",'Facility data'!C656<=0.01,'Facility data'!C656>2,C656=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C656,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C656,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I656),INDEX('Place B tables'!$A$2:$A$5201,$I656),\"\")","v":""},{"$f":"IF($J656=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J656,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D656=\"\",\"\",IF(D656=0,\"No match\",IF(D656>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C656,'Place B tables'!$A$2:$A$5201))*(SEARCH(C656,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D656=1,INDEX('Place B tables'!$H$2:$H$5201,I656),\"\")","v":""}]
[{"$f":"IF('Facility data'!A657=\"\",\"\",'Facility data'!A657)","v":""},{"$f":"IF(OR('Facility data'!B657=\"\",'Facility data'!C657<=0.01,'Facility data'!C657>2),\"\",'Facility data'!B657)","v":""},null,{"$f":"IF(OR('Facility data'!B657=\"\",'Facility data'!C657<=0.01,'Facility data'!C657>2,C657=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C657,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C657,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I657),INDEX('Place B tables'!$A$2:$A$5201,$I657),\"\")","v":""},{"$f":"IF($J657=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J657,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D657=\"\",\"\",IF(D657=0,\"No match\",IF(D657>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C657,'Place B tables'!$A$2:$A$5201))*(SEARCH(C657,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D657=1,INDEX('Place B tables'!$H$2:$H$5201,I657),\"\")","v":""}]
[{"$f":"IF('Facility data'!A658=\"\",\"\",'Facility data'!A658)","v":""},{"$f":"IF(OR('Facility data'!B658=\"\",'Facility data'!C658<=0.01,'Facility data'!C658>2),\"\",'Facility data'!B658)","v":""},null,{"$f":"IF(OR('Facility data'!B658=\"\",'Facility data'!C658<=0.01,'Facility data'!C658>2,C658=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C658,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C658,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I658),INDEX('Place B tables'!$A$2:$A$5201,$I658),\"\")","v":""},{"$f":"IF($J658=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J658,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D658=\"\",\"\",IF(D658=0,\"No match\",IF(D658>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C658,'Place B tables'!$A$2:$A$5201))*(SEARCH(C658,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D658=1,INDEX('Place B tables'!$H$2:$H$5201,I658),\"\")","v":""}]
[{"$f":"IF('Facility data'!A659=\"\",\"\",'Facility data'!A659)","v":""},{"$f":"IF(OR('Facility data'!B659=\"\",'Facility data'!C659<=0.01,'Facility data'!C659>2),\"\",'Facility data'!B659)","v":""},null,{"$f":"IF(OR('Facility data'!B659=\"\",'Facility data'!C659<=0.01,'Facility data'!C659>2,C659=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C659,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C659,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I659),INDEX('Place B tables'!$A$2:$A$5201,$I659),\"\")","v":""},{"$f":"IF($J659=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J659,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D659=\"\",\"\",IF(D659=0,\"No match\",IF(D659>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C659,'Place B tables'!$A$2:$A$5201))*(SEARCH(C659,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D659=1,INDEX('Place B tables'!$H$2:$H$5201,I659),\"\")","v":""}]
[{"$f":"IF('Facility data'!A660=\"\",\"\",'Facility data'!A660)","v":""},{"$f":"IF(OR('Facility data'!B660=\"\",'Facility data'!C660<=0.01,'Facility data'!C660>2),\"\",'Facility data'!B660)","v":""},null,{"$f":"IF(OR('Facility data'!B660=\"\",'Facility data'!C660<=0.01,'Facility data'!C660>2,C660=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C660,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C660,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I660),INDEX('Place B tables'!$A$2:$A$5201,$I660),\"\")","v":""},{"$f":"IF($J660=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J660,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D660=\"\",\"\",IF(D660=0,\"No match\",IF(D660>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C660,'Place B tables'!$A$2:$A$5201))*(SEARCH(C660,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D660=1,INDEX('Place B tables'!$H$2:$H$5201,I660),\"\")","v":""}]
[{"$f":"IF('Facility data'!A661=\"\",\"\",'Facility data'!A661)","v":""},{"$f":"IF(OR('Facility data'!B661=\"\",'Facility data'!C661<=0.01,'Facility data'!C661>2),\"\",'Facility data'!B661)","v":""},null,{"$f":"IF(OR('Facility data'!B661=\"\",'Facility data'!C661<=0.01,'Facility data'!C661>2,C661=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C661,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C661,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I661),INDEX('Place B tables'!$A$2:$A$5201,$I661),\"\")","v":""},{"$f":"IF($J661=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J661,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D661=\"\",\"\",IF(D661=0,\"No match\",IF(D661>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C661,'Place B tables'!$A$2:$A$5201))*(SEARCH(C661,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D661=1,INDEX('Place B tables'!$H$2:$H$5201,I661),\"\")","v":""}]
[{"$f":"IF('Facility data'!A662=\"\",\"\",'Facility data'!A662)","v":""},{"$f":"IF(OR('Facility data'!B662=\"\",'Facility data'!C662<=0.01,'Facility data'!C662>2),\"\",'Facility data'!B662)","v":""},null,{"$f":"IF(OR('Facility data'!B662=\"\",'Facility data'!C662<=0.01,'Facility data'!C662>2,C662=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C662,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C662,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I662),INDEX('Place B tables'!$A$2:$A$5201,$I662),\"\")","v":""},{"$f":"IF($J662=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J662,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D662=\"\",\"\",IF(D662=0,\"No match\",IF(D662>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C662,'Place B tables'!$A$2:$A$5201))*(SEARCH(C662,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D662=1,INDEX('Place B tables'!$H$2:$H$5201,I662),\"\")","v":""}]
[{"$f":"IF('Facility data'!A663=\"\",\"\",'Facility data'!A663)","v":""},{"$f":"IF(OR('Facility data'!B663=\"\",'Facility data'!C663<=0.01,'Facility data'!C663>2),\"\",'Facility data'!B663)","v":""},null,{"$f":"IF(OR('Facility data'!B663=\"\",'Facility data'!C663<=0.01,'Facility data'!C663>2,C663=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C663,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C663,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I663),INDEX('Place B tables'!$A$2:$A$5201,$I663),\"\")","v":""},{"$f":"IF($J663=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J663,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D663=\"\",\"\",IF(D663=0,\"No match\",IF(D663>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C663,'Place B tables'!$A$2:$A$5201))*(SEARCH(C663,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D663=1,INDEX('Place B tables'!$H$2:$H$5201,I663),\"\")","v":""}]
[{"$f":"IF('Facility data'!A664=\"\",\"\",'Facility data'!A664)","v":""},{"$f":"IF(OR('Facility data'!B664=\"\",'Facility data'!C664<=0.01,'Facility data'!C664>2),\"\",'Facility data'!B664)","v":""},null,{"$f":"IF(OR('Facility data'!B664=\"\",'Facility data'!C664<=0.01,'Facility data'!C664>2,C664=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C664,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C664,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I664),INDEX('Place B tables'!$A$2:$A$5201,$I664),\"\")","v":""},{"$f":"IF($J664=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J664,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D664=\"\",\"\",IF(D664=0,\"No match\",IF(D664>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C664,'Place B tables'!$A$2:$A$5201))*(SEARCH(C664,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D664=1,INDEX('Place B tables'!$H$2:$H$5201,I664),\"\")","v":""}]
[{"$f":"IF('Facility data'!A665=\"\",\"\",'Facility data'!A665)","v":""},{"$f":"IF(OR('Facility data'!B665=\"\",'Facility data'!C665<=0.01,'Facility data'!C665>2),\"\",'Facility data'!B665)","v":""},null,{"$f":"IF(OR('Facility data'!B665=\"\",'Facility data'!C665<=0.01,'Facility data'!C665>2,C665=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C665,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C665,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I665),INDEX('Place B tables'!$A$2:$A$5201,$I665),\"\")","v":""},{"$f":"IF($J665=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J665,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D665=\"\",\"\",IF(D665=0,\"No match\",IF(D665>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C665,'Place B tables'!$A$2:$A$5201))*(SEARCH(C665,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D665=1,INDEX('Place B tables'!$H$2:$H$5201,I665),\"\")","v":""}]
[{"$f":"IF('Facility data'!A666=\"\",\"\",'Facility data'!A666)","v":""},{"$f":"IF(OR('Facility data'!B666=\"\",'Facility data'!C666<=0.01,'Facility data'!C666>2),\"\",'Facility data'!B666)","v":""},null,{"$f":"IF(OR('Facility data'!B666=\"\",'Facility data'!C666<=0.01,'Facility data'!C666>2,C666=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C666,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C666,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I666),INDEX('Place B tables'!$A$2:$A$5201,$I666),\"\")","v":""},{"$f":"IF($J666=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J666,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D666=\"\",\"\",IF(D666=0,\"No match\",IF(D666>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C666,'Place B tables'!$A$2:$A$5201))*(SEARCH(C666,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D666=1,INDEX('Place B tables'!$H$2:$H$5201,I666),\"\")","v":""}]
[{"$f":"IF('Facility data'!A667=\"\",\"\",'Facility data'!A667)","v":""},{"$f":"IF(OR('Facility data'!B667=\"\",'Facility data'!C667<=0.01,'Facility data'!C667>2),\"\",'Facility data'!B667)","v":""},null,{"$f":"IF(OR('Facility data'!B667=\"\",'Facility data'!C667<=0.01,'Facility data'!C667>2,C667=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C667,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C667,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I667),INDEX('Place B tables'!$A$2:$A$5201,$I667),\"\")","v":""},{"$f":"IF($J667=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J667,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D667=\"\",\"\",IF(D667=0,\"No match\",IF(D667>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C667,'Place B tables'!$A$2:$A$5201))*(SEARCH(C667,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D667=1,INDEX('Place B tables'!$H$2:$H$5201,I667),\"\")","v":""}]
[{"$f":"IF('Facility data'!A668=\"\",\"\",'Facility data'!A668)","v":""},{"$f":"IF(OR('Facility data'!B668=\"\",'Facility data'!C668<=0.01,'Facility data'!C668>2),\"\",'Facility data'!B668)","v":""},null,{"$f":"IF(OR('Facility data'!B668=\"\",'Facility data'!C668<=0.01,'Facility data'!C668>2,C668=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C668,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C668,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I668),INDEX('Place B tables'!$A$2:$A$5201,$I668),\"\")","v":""},{"$f":"IF($J668=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J668,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D668=\"\",\"\",IF(D668=0,\"No match\",IF(D668>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C668,'Place B tables'!$A$2:$A$5201))*(SEARCH(C668,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D668=1,INDEX('Place B tables'!$H$2:$H$5201,I668),\"\")","v":""}]
[{"$f":"IF('Facility data'!A669=\"\",\"\",'Facility data'!A669)","v":""},{"$f":"IF(OR('Facility data'!B669=\"\",'Facility data'!C669<=0.01,'Facility data'!C669>2),\"\",'Facility data'!B669)","v":""},null,{"$f":"IF(OR('Facility data'!B669=\"\",'Facility data'!C669<=0.01,'Facility data'!C669>2,C669=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C669,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C669,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I669),INDEX('Place B tables'!$A$2:$A$5201,$I669),\"\")","v":""},{"$f":"IF($J669=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J669,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D669=\"\",\"\",IF(D669=0,\"No match\",IF(D669>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C669,'Place B tables'!$A$2:$A$5201))*(SEARCH(C669,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D669=1,INDEX('Place B tables'!$H$2:$H$5201,I669),\"\")","v":""}]
[{"$f":"IF('Facility data'!A670=\"\",\"\",'Facility data'!A670)","v":""},{"$f":"IF(OR('Facility data'!B670=\"\",'Facility data'!C670<=0.01,'Facility data'!C670>2),\"\",'Facility data'!B670)","v":""},null,{"$f":"IF(OR('Facility data'!B670=\"\",'Facility data'!C670<=0.01,'Facility data'!C670>2,C670=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C670,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C670,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I670),INDEX('Place B tables'!$A$2:$A$5201,$I670),\"\")","v":""},{"$f":"IF($J670=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J670,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D670=\"\",\"\",IF(D670=0,\"No match\",IF(D670>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C670,'Place B tables'!$A$2:$A$5201))*(SEARCH(C670,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D670=1,INDEX('Place B tables'!$H$2:$H$5201,I670),\"\")","v":""}]
[{"$f":"IF('Facility data'!A671=\"\",\"\",'Facility data'!A671)","v":""},{"$f":"IF(OR('Facility data'!B671=\"\",'Facility data'!C671<=0.01,'Facility data'!C671>2),\"\",'Facility data'!B671)","v":""},null,{"$f":"IF(OR('Facility data'!B671=\"\",'Facility data'!C671<=0.01,'Facility data'!C671>2,C671=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C671,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C671,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I671),INDEX('Place B tables'!$A$2:$A$5201,$I671),\"\")","v":""},{"$f":"IF($J671=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J671,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D671=\"\",\"\",IF(D671=0,\"No match\",IF(D671>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C671,'Place B tables'!$A$2:$A$5201))*(SEARCH(C671,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D671=1,INDEX('Place B tables'!$H$2:$H$5201,I671),\"\")","v":""}]
[{"$f":"IF('Facility data'!A672=\"\",\"\",'Facility data'!A672)","v":""},{"$f":"IF(OR('Facility data'!B672=\"\",'Facility data'!C672<=0.01,'Facility data'!C672>2),\"\",'Facility data'!B672)","v":""},null,{"$f":"IF(OR('Facility data'!B672=\"\",'Facility data'!C672<=0.01,'Facility data'!C672>2,C672=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C672,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C672,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I672),INDEX('Place B tables'!$A$2:$A$5201,$I672),\"\")","v":""},{"$f":"IF($J672=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J672,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D672=\"\",\"\",IF(D672=0,\"No match\",IF(D672>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C672,'Place B tables'!$A$2:$A$5201))*(SEARCH(C672,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D672=1,INDEX('Place B tables'!$H$2:$H$5201,I672),\"\")","v":""}]
[{"$f":"IF('Facility data'!A673=\"\",\"\",'Facility data'!A673)","v":""},{"$f":"IF(OR('Facility data'!B673=\"\",'Facility data'!C673<=0.01,'Facility data'!C673>2),\"\",'Facility data'!B673)","v":""},null,{"$f":"IF(OR('Facility data'!B673=\"\",'Facility data'!C673<=0.01,'Facility data'!C673>2,C673=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C673,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C673,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I673),INDEX('Place B tables'!$A$2:$A$5201,$I673),\"\")","v":""},{"$f":"IF($J673=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J673,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D673=\"\",\"\",IF(D673=0,\"No match\",IF(D673>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C673,'Place B tables'!$A$2:$A$5201))*(SEARCH(C673,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D673=1,INDEX('Place B tables'!$H$2:$H$5201,I673),\"\")","v":""}]
[{"$f":"IF('Facility data'!A674=\"\",\"\",'Facility data'!A674)","v":""},{"$f":"IF(OR('Facility data'!B674=\"\",'Facility data'!C674<=0.01,'Facility data'!C674>2),\"\",'Facility data'!B674)","v":""},null,{"$f":"IF(OR('Facility data'!B674=\"\",'Facility data'!C674<=0.01,'Facility data'!C674>2,C674=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C674,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C674,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I674),INDEX('Place B tables'!$A$2:$A$5201,$I674),\"\")","v":""},{"$f":"IF($J674=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J674,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D674=\"\",\"\",IF(D674=0,\"No match\",IF(D674>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C674,'Place B tables'!$A$2:$A$5201))*(SEARCH(C674,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D674=1,INDEX('Place B tables'!$H$2:$H$5201,I674),\"\")","v":""}]
[{"$f":"IF('Facility data'!A675=\"\",\"\",'Facility data'!A675)","v":""},{"$f":"IF(OR('Facility data'!B675=\"\",'Facility data'!C675<=0.01,'Facility data'!C675>2),\"\",'Facility data'!B675)","v":""},null,{"$f":"IF(OR('Facility data'!B675=\"\",'Facility data'!C675<=0.01,'Facility data'!C675>2,C675=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C675,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C675,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I675),INDEX('Place B tables'!$A$2:$A$5201,$I675),\"\")","v":""},{"$f":"IF($J675=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J675,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D675=\"\",\"\",IF(D675=0,\"No match\",IF(D675>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C675,'Place B tables'!$A$2:$A$5201))*(SEARCH(C675,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D675=1,INDEX('Place B tables'!$H$2:$H$5201,I675),\"\")","v":""}]
[{"$f":"IF('Facility data'!A676=\"\",\"\",'Facility data'!A676)","v":""},{"$f":"IF(OR('Facility data'!B676=\"\",'Facility data'!C676<=0.01,'Facility data'!C676>2),\"\",'Facility data'!B676)","v":""},null,{"$f":"IF(OR('Facility data'!B676=\"\",'Facility data'!C676<=0.01,'Facility data'!C676>2,C676=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C676,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C676,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I676),INDEX('Place B tables'!$A$2:$A$5201,$I676),\"\")","v":""},{"$f":"IF($J676=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J676,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D676=\"\",\"\",IF(D676=0,\"No match\",IF(D676>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C676,'Place B tables'!$A$2:$A$5201))*(SEARCH(C676,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D676=1,INDEX('Place B tables'!$H$2:$H$5201,I676),\"\")","v":""}]
[{"$f":"IF('Facility data'!A677=\"\",\"\",'Facility data'!A677)","v":""},{"$f":"IF(OR('Facility data'!B677=\"\",'Facility data'!C677<=0.01,'Facility data'!C677>2),\"\",'Facility data'!B677)","v":""},null,{"$f":"IF(OR('Facility data'!B677=\"\",'Facility data'!C677<=0.01,'Facility data'!C677>2,C677=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C677,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C677,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I677),INDEX('Place B tables'!$A$2:$A$5201,$I677),\"\")","v":""},{"$f":"IF($J677=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J677,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D677=\"\",\"\",IF(D677=0,\"No match\",IF(D677>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C677,'Place B tables'!$A$2:$A$5201))*(SEARCH(C677,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D677=1,INDEX('Place B tables'!$H$2:$H$5201,I677),\"\")","v":""}]
[{"$f":"IF('Facility data'!A678=\"\",\"\",'Facility data'!A678)","v":""},{"$f":"IF(OR('Facility data'!B678=\"\",'Facility data'!C678<=0.01,'Facility data'!C678>2),\"\",'Facility data'!B678)","v":""},null,{"$f":"IF(OR('Facility data'!B678=\"\",'Facility data'!C678<=0.01,'Facility data'!C678>2,C678=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C678,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C678,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I678),INDEX('Place B tables'!$A$2:$A$5201,$I678),\"\")","v":""},{"$f":"IF($J678=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J678,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D678=\"\",\"\",IF(D678=0,\"No match\",IF(D678>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C678,'Place B tables'!$A$2:$A$5201))*(SEARCH(C678,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D678=1,INDEX('Place B tables'!$H$2:$H$5201,I678),\"\")","v":""}]
[{"$f":"IF('Facility data'!A679=\"\",\"\",'Facility data'!A679)","v":""},{"$f":"IF(OR('Facility data'!B679=\"\",'Facility data'!C679<=0.01,'Facility data'!C679>2),\"\",'Facility data'!B679)","v":""},null,{"$f":"IF(OR('Facility data'!B679=\"\",'Facility data'!C679<=0.01,'Facility data'!C679>2,C679=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C679,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C679,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I679),INDEX('Place B tables'!$A$2:$A$5201,$I679),\"\")","v":""},{"$f":"IF($J679=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J679,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D679=\"\",\"\",IF(D679=0,\"No match\",IF(D679>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C679,'Place B tables'!$A$2:$A$5201))*(SEARCH(C679,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D679=1,INDEX('Place B tables'!$H$2:$H$5201,I679),\"\")","v":""}]
[{"$f":"IF('Facility data'!A680=\"\",\"\",'Facility data'!A680)","v":""},{"$f":"IF(OR('Facility data'!B680=\"\",'Facility data'!C680<=0.01,'Facility data'!C680>2),\"\",'Facility data'!B680)","v":""},null,{"$f":"IF(OR('Facility data'!B680=\"\",'Facility data'!C680<=0.01,'Facility data'!C680>2,C680=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C680,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C680,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I680),INDEX('Place B tables'!$A$2:$A$5201,$I680),\"\")","v":""},{"$f":"IF($J680=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J680,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D680=\"\",\"\",IF(D680=0,\"No match\",IF(D680>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C680,'Place B tables'!$A$2:$A$5201))*(SEARCH(C680,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D680=1,INDEX('Place B tables'!$H$2:$H$5201,I680),\"\")","v":""}]
[{"$f":"IF('Facility data'!A681=\"\",\"\",'Facility data'!A681)","v":""},{"$f":"IF(OR('Facility data'!B681=\"\",'Facility data'!C681<=0.01,'Facility data'!C681>2),\"\",'Facility data'!B681)","v":""},null,{"$f":"IF(OR('Facility data'!B681=\"\",'Facility data'!C681<=0.01,'Facility data'!C681>2,C681=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C681,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C681,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I681),INDEX('Place B tables'!$A$2:$A$5201,$I681),\"\")","v":""},{"$f":"IF($J681=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J681,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D681=\"\",\"\",IF(D681=0,\"No match\",IF(D681>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C681,'Place B tables'!$A$2:$A$5201))*(SEARCH(C681,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D681=1,INDEX('Place B tables'!$H$2:$H$5201,I681),\"\")","v":""}]
[{"$f":"IF('Facility data'!A682=\"\",\"\",'Facility data'!A682)","v":""},{"$f":"IF(OR('Facility data'!B682=\"\",'Facility data'!C682<=0.01,'Facility data'!C682>2),\"\",'Facility data'!B682)","v":""},null,{"$f":"IF(OR('Facility data'!B682=\"\",'Facility data'!C682<=0.01,'Facility data'!C682>2,C682=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C682,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C682,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I682),INDEX('Place B tables'!$A$2:$A$5201,$I682),\"\")","v":""},{"$f":"IF($J682=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J682,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D682=\"\",\"\",IF(D682=0,\"No match\",IF(D682>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C682,'Place B tables'!$A$2:$A$5201))*(SEARCH(C682,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D682=1,INDEX('Place B tables'!$H$2:$H$5201,I682),\"\")","v":""}]
[{"$f":"IF('Facility data'!A683=\"\",\"\",'Facility data'!A683)","v":""},{"$f":"IF(OR('Facility data'!B683=\"\",'Facility data'!C683<=0.01,'Facility data'!C683>2),\"\",'Facility data'!B683)","v":""},null,{"$f":"IF(OR('Facility data'!B683=\"\",'Facility data'!C683<=0.01,'Facility data'!C683>2,C683=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C683,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C683,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I683),INDEX('Place B tables'!$A$2:$A$5201,$I683),\"\")","v":""},{"$f":"IF($J683=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J683,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D683=\"\",\"\",IF(D683=0,\"No match\",IF(D683>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C683,'Place B tables'!$A$2:$A$5201))*(SEARCH(C683,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D683=1,INDEX('Place B tables'!$H$2:$H$5201,I683),\"\")","v":""}]
[{"$f":"IF('Facility data'!A684=\"\",\"\",'Facility data'!A684)","v":""},{"$f":"IF(OR('Facility data'!B684=\"\",'Facility data'!C684<=0.01,'Facility data'!C684>2),\"\",'Facility data'!B684)","v":""},null,{"$f":"IF(OR('Facility data'!B684=\"\",'Facility data'!C684<=0.01,'Facility data'!C684>2,C684=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C684,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C684,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I684),INDEX('Place B tables'!$A$2:$A$5201,$I684),\"\")","v":""},{"$f":"IF($J684=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J684,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D684=\"\",\"\",IF(D684=0,\"No match\",IF(D684>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C684,'Place B tables'!$A$2:$A$5201))*(SEARCH(C684,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D684=1,INDEX('Place B tables'!$H$2:$H$5201,I684),\"\")","v":""}]
[{"$f":"IF('Facility data'!A685=\"\",\"\",'Facility data'!A685)","v":""},{"$f":"IF(OR('Facility data'!B685=\"\",'Facility data'!C685<=0.01,'Facility data'!C685>2),\"\",'Facility data'!B685)","v":""},null,{"$f":"IF(OR('Facility data'!B685=\"\",'Facility data'!C685<=0.01,'Facility data'!C685>2,C685=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C685,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C685,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I685),INDEX('Place B tables'!$A$2:$A$5201,$I685),\"\")","v":""},{"$f":"IF($J685=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J685,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D685=\"\",\"\",IF(D685=0,\"No match\",IF(D685>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C685,'Place B tables'!$A$2:$A$5201))*(SEARCH(C685,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D685=1,INDEX('Place B tables'!$H$2:$H$5201,I685),\"\")","v":""}]
[{"$f":"IF('Facility data'!A686=\"\",\"\",'Facility data'!A686)","v":""},{"$f":"IF(OR('Facility data'!B686=\"\",'Facility data'!C686<=0.01,'Facility data'!C686>2),\"\",'Facility data'!B686)","v":""},null,{"$f":"IF(OR('Facility data'!B686=\"\",'Facility data'!C686<=0.01,'Facility data'!C686>2,C686=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C686,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C686,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I686),INDEX('Place B tables'!$A$2:$A$5201,$I686),\"\")","v":""},{"$f":"IF($J686=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J686,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D686=\"\",\"\",IF(D686=0,\"No match\",IF(D686>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C686,'Place B tables'!$A$2:$A$5201))*(SEARCH(C686,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D686=1,INDEX('Place B tables'!$H$2:$H$5201,I686),\"\")","v":""}]
[{"$f":"IF('Facility data'!A687=\"\",\"\",'Facility data'!A687)","v":""},{"$f":"IF(OR('Facility data'!B687=\"\",'Facility data'!C687<=0.01,'Facility data'!C687>2),\"\",'Facility data'!B687)","v":""},null,{"$f":"IF(OR('Facility data'!B687=\"\",'Facility data'!C687<=0.01,'Facility data'!C687>2,C687=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C687,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C687,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I687),INDEX('Place B tables'!$A$2:$A$5201,$I687),\"\")","v":""},{"$f":"IF($J687=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J687,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D687=\"\",\"\",IF(D687=0,\"No match\",IF(D687>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C687,'Place B tables'!$A$2:$A$5201))*(SEARCH(C687,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D687=1,INDEX('Place B tables'!$H$2:$H$5201,I687),\"\")","v":""}]
[{"$f":"IF('Facility data'!A688=\"\",\"\",'Facility data'!A688)","v":""},{"$f":"IF(OR('Facility data'!B688=\"\",'Facility data'!C688<=0.01,'Facility data'!C688>2),\"\",'Facility data'!B688)","v":""},null,{"$f":"IF(OR('Facility data'!B688=\"\",'Facility data'!C688<=0.01,'Facility data'!C688>2,C688=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C688,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C688,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I688),INDEX('Place B tables'!$A$2:$A$5201,$I688),\"\")","v":""},{"$f":"IF($J688=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J688,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D688=\"\",\"\",IF(D688=0,\"No match\",IF(D688>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C688,'Place B tables'!$A$2:$A$5201))*(SEARCH(C688,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D688=1,INDEX('Place B tables'!$H$2:$H$5201,I688),\"\")","v":""}]
[{"$f":"IF('Facility data'!A689=\"\",\"\",'Facility data'!A689)","v":""},{"$f":"IF(OR('Facility data'!B689=\"\",'Facility data'!C689<=0.01,'Facility data'!C689>2),\"\",'Facility data'!B689)","v":""},null,{"$f":"IF(OR('Facility data'!B689=\"\",'Facility data'!C689<=0.01,'Facility data'!C689>2,C689=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C689,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C689,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I689),INDEX('Place B tables'!$A$2:$A$5201,$I689),\"\")","v":""},{"$f":"IF($J689=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J689,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D689=\"\",\"\",IF(D689=0,\"No match\",IF(D689>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C689,'Place B tables'!$A$2:$A$5201))*(SEARCH(C689,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D689=1,INDEX('Place B tables'!$H$2:$H$5201,I689),\"\")","v":""}]
[{"$f":"IF('Facility data'!A690=\"\",\"\",'Facility data'!A690)","v":""},{"$f":"IF(OR('Facility data'!B690=\"\",'Facility data'!C690<=0.01,'Facility data'!C690>2),\"\",'Facility data'!B690)","v":""},null,{"$f":"IF(OR('Facility data'!B690=\"\",'Facility data'!C690<=0.01,'Facility data'!C690>2,C690=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C690,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C690,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I690),INDEX('Place B tables'!$A$2:$A$5201,$I690),\"\")","v":""},{"$f":"IF($J690=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J690,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D690=\"\",\"\",IF(D690=0,\"No match\",IF(D690>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C690,'Place B tables'!$A$2:$A$5201))*(SEARCH(C690,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D690=1,INDEX('Place B tables'!$H$2:$H$5201,I690),\"\")","v":""}]
[{"$f":"IF('Facility data'!A691=\"\",\"\",'Facility data'!A691)","v":""},{"$f":"IF(OR('Facility data'!B691=\"\",'Facility data'!C691<=0.01,'Facility data'!C691>2),\"\",'Facility data'!B691)","v":""},null,{"$f":"IF(OR('Facility data'!B691=\"\",'Facility data'!C691<=0.01,'Facility data'!C691>2,C691=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C691,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C691,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I691),INDEX('Place B tables'!$A$2:$A$5201,$I691),\"\")","v":""},{"$f":"IF($J691=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J691,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D691=\"\",\"\",IF(D691=0,\"No match\",IF(D691>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C691,'Place B tables'!$A$2:$A$5201))*(SEARCH(C691,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D691=1,INDEX('Place B tables'!$H$2:$H$5201,I691),\"\")","v":""}]
[{"$f":"IF('Facility data'!A692=\"\",\"\",'Facility data'!A692)","v":""},{"$f":"IF(OR('Facility data'!B692=\"\",'Facility data'!C692<=0.01,'Facility data'!C692>2),\"\",'Facility data'!B692)","v":""},null,{"$f":"IF(OR('Facility data'!B692=\"\",'Facility data'!C692<=0.01,'Facility data'!C692>2,C692=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C692,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C692,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I692),INDEX('Place B tables'!$A$2:$A$5201,$I692),\"\")","v":""},{"$f":"IF($J692=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J692,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D692=\"\",\"\",IF(D692=0,\"No match\",IF(D692>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C692,'Place B tables'!$A$2:$A$5201))*(SEARCH(C692,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D692=1,INDEX('Place B tables'!$H$2:$H$5201,I692),\"\")","v":""}]
[{"$f":"IF('Facility data'!A693=\"\",\"\",'Facility data'!A693)","v":""},{"$f":"IF(OR('Facility data'!B693=\"\",'Facility data'!C693<=0.01,'Facility data'!C693>2),\"\",'Facility data'!B693)","v":""},null,{"$f":"IF(OR('Facility data'!B693=\"\",'Facility data'!C693<=0.01,'Facility data'!C693>2,C693=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C693,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C693,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I693),INDEX('Place B tables'!$A$2:$A$5201,$I693),\"\")","v":""},{"$f":"IF($J693=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J693,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D693=\"\",\"\",IF(D693=0,\"No match\",IF(D693>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C693,'Place B tables'!$A$2:$A$5201))*(SEARCH(C693,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D693=1,INDEX('Place B tables'!$H$2:$H$5201,I693),\"\")","v":""}]
[{"$f":"IF('Facility data'!A694=\"\",\"\",'Facility data'!A694)","v":""},{"$f":"IF(OR('Facility data'!B694=\"\",'Facility data'!C694<=0.01,'Facility data'!C694>2),\"\",'Facility data'!B694)","v":""},null,{"$f":"IF(OR('Facility data'!B694=\"\",'Facility data'!C694<=0.01,'Facility data'!C694>2,C694=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C694,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C694,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I694),INDEX('Place B tables'!$A$2:$A$5201,$I694),\"\")","v":""},{"$f":"IF($J694=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J694,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D694=\"\",\"\",IF(D694=0,\"No match\",IF(D694>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C694,'Place B tables'!$A$2:$A$5201))*(SEARCH(C694,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D694=1,INDEX('Place B tables'!$H$2:$H$5201,I694),\"\")","v":""}]
[{"$f":"IF('Facility data'!A695=\"\",\"\",'Facility data'!A695)","v":""},{"$f":"IF(OR('Facility data'!B695=\"\",'Facility data'!C695<=0.01,'Facility data'!C695>2),\"\",'Facility data'!B695)","v":""},null,{"$f":"IF(OR('Facility data'!B695=\"\",'Facility data'!C695<=0.01,'Facility data'!C695>2,C695=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C695,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C695,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I695),INDEX('Place B tables'!$A$2:$A$5201,$I695),\"\")","v":""},{"$f":"IF($J695=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J695,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D695=\"\",\"\",IF(D695=0,\"No match\",IF(D695>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C695,'Place B tables'!$A$2:$A$5201))*(SEARCH(C695,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D695=1,INDEX('Place B tables'!$H$2:$H$5201,I695),\"\")","v":""}]
[{"$f":"IF('Facility data'!A696=\"\",\"\",'Facility data'!A696)","v":""},{"$f":"IF(OR('Facility data'!B696=\"\",'Facility data'!C696<=0.01,'Facility data'!C696>2),\"\",'Facility data'!B696)","v":""},null,{"$f":"IF(OR('Facility data'!B696=\"\",'Facility data'!C696<=0.01,'Facility data'!C696>2,C696=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C696,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C696,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I696),INDEX('Place B tables'!$A$2:$A$5201,$I696),\"\")","v":""},{"$f":"IF($J696=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J696,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D696=\"\",\"\",IF(D696=0,\"No match\",IF(D696>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C696,'Place B tables'!$A$2:$A$5201))*(SEARCH(C696,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D696=1,INDEX('Place B tables'!$H$2:$H$5201,I696),\"\")","v":""}]
[{"$f":"IF('Facility data'!A697=\"\",\"\",'Facility data'!A697)","v":""},{"$f":"IF(OR('Facility data'!B697=\"\",'Facility data'!C697<=0.01,'Facility data'!C697>2),\"\",'Facility data'!B697)","v":""},null,{"$f":"IF(OR('Facility data'!B697=\"\",'Facility data'!C697<=0.01,'Facility data'!C697>2,C697=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C697,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C697,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I697),INDEX('Place B tables'!$A$2:$A$5201,$I697),\"\")","v":""},{"$f":"IF($J697=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J697,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D697=\"\",\"\",IF(D697=0,\"No match\",IF(D697>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C697,'Place B tables'!$A$2:$A$5201))*(SEARCH(C697,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D697=1,INDEX('Place B tables'!$H$2:$H$5201,I697),\"\")","v":""}]
[{"$f":"IF('Facility data'!A698=\"\",\"\",'Facility data'!A698)","v":""},{"$f":"IF(OR('Facility data'!B698=\"\",'Facility data'!C698<=0.01,'Facility data'!C698>2),\"\",'Facility data'!B698)","v":""},null,{"$f":"IF(OR('Facility data'!B698=\"\",'Facility data'!C698<=0.01,'Facility data'!C698>2,C698=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C698,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C698,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I698),INDEX('Place B tables'!$A$2:$A$5201,$I698),\"\")","v":""},{"$f":"IF($J698=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J698,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D698=\"\",\"\",IF(D698=0,\"No match\",IF(D698>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C698,'Place B tables'!$A$2:$A$5201))*(SEARCH(C698,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D698=1,INDEX('Place B tables'!$H$2:$H$5201,I698),\"\")","v":""}]
[{"$f":"IF('Facility data'!A699=\"\",\"\",'Facility data'!A699)","v":""},{"$f":"IF(OR('Facility data'!B699=\"\",'Facility data'!C699<=0.01,'Facility data'!C699>2),\"\",'Facility data'!B699)","v":""},null,{"$f":"IF(OR('Facility data'!B699=\"\",'Facility data'!C699<=0.01,'Facility data'!C699>2,C699=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C699,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C699,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I699),INDEX('Place B tables'!$A$2:$A$5201,$I699),\"\")","v":""},{"$f":"IF($J699=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J699,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D699=\"\",\"\",IF(D699=0,\"No match\",IF(D699>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C699,'Place B tables'!$A$2:$A$5201))*(SEARCH(C699,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D699=1,INDEX('Place B tables'!$H$2:$H$5201,I699),\"\")","v":""}]
[{"$f":"IF('Facility data'!A700=\"\",\"\",'Facility data'!A700)","v":""},{"$f":"IF(OR('Facility data'!B700=\"\",'Facility data'!C700<=0.01,'Facility data'!C700>2),\"\",'Facility data'!B700)","v":""},null,{"$f":"IF(OR('Facility data'!B700=\"\",'Facility data'!C700<=0.01,'Facility data'!C700>2,C700=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C700,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C700,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I700),INDEX('Place B tables'!$A$2:$A$5201,$I700),\"\")","v":""},{"$f":"IF($J700=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J700,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D700=\"\",\"\",IF(D700=0,\"No match\",IF(D700>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C700,'Place B tables'!$A$2:$A$5201))*(SEARCH(C700,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D700=1,INDEX('Place B tables'!$H$2:$H$5201,I700),\"\")","v":""}]
[{"$f":"IF('Facility data'!A701=\"\",\"\",'Facility data'!A701)","v":""},{"$f":"IF(OR('Facility data'!B701=\"\",'Facility data'!C701<=0.01,'Facility data'!C701>2),\"\",'Facility data'!B701)","v":""},null,{"$f":"IF(OR('Facility data'!B701=\"\",'Facility data'!C701<=0.01,'Facility data'!C701>2,C701=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C701,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C701,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I701),INDEX('Place B tables'!$A$2:$A$5201,$I701),\"\")","v":""},{"$f":"IF($J701=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J701,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D701=\"\",\"\",IF(D701=0,\"No match\",IF(D701>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C701,'Place B tables'!$A$2:$A$5201))*(SEARCH(C701,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D701=1,INDEX('Place B tables'!$H$2:$H$5201,I701),\"\")","v":""}]
[{"$f":"IF('Facility data'!A702=\"\",\"\",'Facility data'!A702)","v":""},{"$f":"IF(OR('Facility data'!B702=\"\",'Facility data'!C702<=0.01,'Facility data'!C702>2),\"\",'Facility data'!B702)","v":""},null,{"$f":"IF(OR('Facility data'!B702=\"\",'Facility data'!C702<=0.01,'Facility data'!C702>2,C702=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C702,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C702,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I702),INDEX('Place B tables'!$A$2:$A$5201,$I702),\"\")","v":""},{"$f":"IF($J702=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J702,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D702=\"\",\"\",IF(D702=0,\"No match\",IF(D702>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C702,'Place B tables'!$A$2:$A$5201))*(SEARCH(C702,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D702=1,INDEX('Place B tables'!$H$2:$H$5201,I702),\"\")","v":""}]
[{"$f":"IF('Facility data'!A703=\"\",\"\",'Facility data'!A703)","v":""},{"$f":"IF(OR('Facility data'!B703=\"\",'Facility data'!C703<=0.01,'Facility data'!C703>2),\"\",'Facility data'!B703)","v":""},null,{"$f":"IF(OR('Facility data'!B703=\"\",'Facility data'!C703<=0.01,'Facility data'!C703>2,C703=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C703,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C703,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I703),INDEX('Place B tables'!$A$2:$A$5201,$I703),\"\")","v":""},{"$f":"IF($J703=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J703,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D703=\"\",\"\",IF(D703=0,\"No match\",IF(D703>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C703,'Place B tables'!$A$2:$A$5201))*(SEARCH(C703,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D703=1,INDEX('Place B tables'!$H$2:$H$5201,I703),\"\")","v":""}]
[{"$f":"IF('Facility data'!A704=\"\",\"\",'Facility data'!A704)","v":""},{"$f":"IF(OR('Facility data'!B704=\"\",'Facility data'!C704<=0.01,'Facility data'!C704>2),\"\",'Facility data'!B704)","v":""},null,{"$f":"IF(OR('Facility data'!B704=\"\",'Facility data'!C704<=0.01,'Facility data'!C704>2,C704=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C704,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C704,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I704),INDEX('Place B tables'!$A$2:$A$5201,$I704),\"\")","v":""},{"$f":"IF($J704=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J704,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D704=\"\",\"\",IF(D704=0,\"No match\",IF(D704>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C704,'Place B tables'!$A$2:$A$5201))*(SEARCH(C704,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D704=1,INDEX('Place B tables'!$H$2:$H$5201,I704),\"\")","v":""}]
[{"$f":"IF('Facility data'!A705=\"\",\"\",'Facility data'!A705)","v":""},{"$f":"IF(OR('Facility data'!B705=\"\",'Facility data'!C705<=0.01,'Facility data'!C705>2),\"\",'Facility data'!B705)","v":""},null,{"$f":"IF(OR('Facility data'!B705=\"\",'Facility data'!C705<=0.01,'Facility data'!C705>2,C705=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C705,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C705,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I705),INDEX('Place B tables'!$A$2:$A$5201,$I705),\"\")","v":""},{"$f":"IF($J705=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J705,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D705=\"\",\"\",IF(D705=0,\"No match\",IF(D705>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C705,'Place B tables'!$A$2:$A$5201))*(SEARCH(C705,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D705=1,INDEX('Place B tables'!$H$2:$H$5201,I705),\"\")","v":""}]
[{"$f":"IF('Facility data'!A706=\"\",\"\",'Facility data'!A706)","v":""},{"$f":"IF(OR('Facility data'!B706=\"\",'Facility data'!C706<=0.01,'Facility data'!C706>2),\"\",'Facility data'!B706)","v":""},null,{"$f":"IF(OR('Facility data'!B706=\"\",'Facility data'!C706<=0.01,'Facility data'!C706>2,C706=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C706,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C706,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I706),INDEX('Place B tables'!$A$2:$A$5201,$I706),\"\")","v":""},{"$f":"IF($J706=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J706,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D706=\"\",\"\",IF(D706=0,\"No match\",IF(D706>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C706,'Place B tables'!$A$2:$A$5201))*(SEARCH(C706,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D706=1,INDEX('Place B tables'!$H$2:$H$5201,I706),\"\")","v":""}]
[{"$f":"IF('Facility data'!A707=\"\",\"\",'Facility data'!A707)","v":""},{"$f":"IF(OR('Facility data'!B707=\"\",'Facility data'!C707<=0.01,'Facility data'!C707>2),\"\",'Facility data'!B707)","v":""},null,{"$f":"IF(OR('Facility data'!B707=\"\",'Facility data'!C707<=0.01,'Facility data'!C707>2,C707=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C707,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C707,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I707),INDEX('Place B tables'!$A$2:$A$5201,$I707),\"\")","v":""},{"$f":"IF($J707=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J707,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D707=\"\",\"\",IF(D707=0,\"No match\",IF(D707>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C707,'Place B tables'!$A$2:$A$5201))*(SEARCH(C707,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D707=1,INDEX('Place B tables'!$H$2:$H$5201,I707),\"\")","v":""}]
[{"$f":"IF('Facility data'!A708=\"\",\"\",'Facility data'!A708)","v":""},{"$f":"IF(OR('Facility data'!B708=\"\",'Facility data'!C708<=0.01,'Facility data'!C708>2),\"\",'Facility data'!B708)","v":""},null,{"$f":"IF(OR('Facility data'!B708=\"\",'Facility data'!C708<=0.01,'Facility data'!C708>2,C708=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C708,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C708,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I708),INDEX('Place B tables'!$A$2:$A$5201,$I708),\"\")","v":""},{"$f":"IF($J708=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J708,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D708=\"\",\"\",IF(D708=0,\"No match\",IF(D708>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C708,'Place B tables'!$A$2:$A$5201))*(SEARCH(C708,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D708=1,INDEX('Place B tables'!$H$2:$H$5201,I708),\"\")","v":""}]
[{"$f":"IF('Facility data'!A709=\"\",\"\",'Facility data'!A709)","v":""},{"$f":"IF(OR('Facility data'!B709=\"\",'Facility data'!C709<=0.01,'Facility data'!C709>2),\"\",'Facility data'!B709)","v":""},null,{"$f":"IF(OR('Facility data'!B709=\"\",'Facility data'!C709<=0.01,'Facility data'!C709>2,C709=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C709,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C709,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I709),INDEX('Place B tables'!$A$2:$A$5201,$I709),\"\")","v":""},{"$f":"IF($J709=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J709,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D709=\"\",\"\",IF(D709=0,\"No match\",IF(D709>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C709,'Place B tables'!$A$2:$A$5201))*(SEARCH(C709,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D709=1,INDEX('Place B tables'!$H$2:$H$5201,I709),\"\")","v":""}]
[{"$f":"IF('Facility data'!A710=\"\",\"\",'Facility data'!A710)","v":""},{"$f":"IF(OR('Facility data'!B710=\"\",'Facility data'!C710<=0.01,'Facility data'!C710>2),\"\",'Facility data'!B710)","v":""},null,{"$f":"IF(OR('Facility data'!B710=\"\",'Facility data'!C710<=0.01,'Facility data'!C710>2,C710=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C710,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C710,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I710),INDEX('Place B tables'!$A$2:$A$5201,$I710),\"\")","v":""},{"$f":"IF($J710=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J710,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D710=\"\",\"\",IF(D710=0,\"No match\",IF(D710>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C710,'Place B tables'!$A$2:$A$5201))*(SEARCH(C710,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D710=1,INDEX('Place B tables'!$H$2:$H$5201,I710),\"\")","v":""}]
[{"$f":"IF('Facility data'!A711=\"\",\"\",'Facility data'!A711)","v":""},{"$f":"IF(OR('Facility data'!B711=\"\",'Facility data'!C711<=0.01,'Facility data'!C711>2),\"\",'Facility data'!B711)","v":""},null,{"$f":"IF(OR('Facility data'!B711=\"\",'Facility data'!C711<=0.01,'Facility data'!C711>2,C711=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C711,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C711,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I711),INDEX('Place B tables'!$A$2:$A$5201,$I711),\"\")","v":""},{"$f":"IF($J711=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J711,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D711=\"\",\"\",IF(D711=0,\"No match\",IF(D711>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C711,'Place B tables'!$A$2:$A$5201))*(SEARCH(C711,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D711=1,INDEX('Place B tables'!$H$2:$H$5201,I711),\"\")","v":""}]
[{"$f":"IF('Facility data'!A712=\"\",\"\",'Facility data'!A712)","v":""},{"$f":"IF(OR('Facility data'!B712=\"\",'Facility data'!C712<=0.01,'Facility data'!C712>2),\"\",'Facility data'!B712)","v":""},null,{"$f":"IF(OR('Facility data'!B712=\"\",'Facility data'!C712<=0.01,'Facility data'!C712>2,C712=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C712,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C712,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I712),INDEX('Place B tables'!$A$2:$A$5201,$I712),\"\")","v":""},{"$f":"IF($J712=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J712,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D712=\"\",\"\",IF(D712=0,\"No match\",IF(D712>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C712,'Place B tables'!$A$2:$A$5201))*(SEARCH(C712,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D712=1,INDEX('Place B tables'!$H$2:$H$5201,I712),\"\")","v":""}]
[{"$f":"IF('Facility data'!A713=\"\",\"\",'Facility data'!A713)","v":""},{"$f":"IF(OR('Facility data'!B713=\"\",'Facility data'!C713<=0.01,'Facility data'!C713>2),\"\",'Facility data'!B713)","v":""},null,{"$f":"IF(OR('Facility data'!B713=\"\",'Facility data'!C713<=0.01,'Facility data'!C713>2,C713=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C713,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C713,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I713),INDEX('Place B tables'!$A$2:$A$5201,$I713),\"\")","v":""},{"$f":"IF($J713=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J713,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D713=\"\",\"\",IF(D713=0,\"No match\",IF(D713>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C713,'Place B tables'!$A$2:$A$5201))*(SEARCH(C713,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D713=1,INDEX('Place B tables'!$H$2:$H$5201,I713),\"\")","v":""}]
[{"$f":"IF('Facility data'!A714=\"\",\"\",'Facility data'!A714)","v":""},{"$f":"IF(OR('Facility data'!B714=\"\",'Facility data'!C714<=0.01,'Facility data'!C714>2),\"\",'Facility data'!B714)","v":""},null,{"$f":"IF(OR('Facility data'!B714=\"\",'Facility data'!C714<=0.01,'Facility data'!C714>2,C714=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C714,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C714,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I714),INDEX('Place B tables'!$A$2:$A$5201,$I714),\"\")","v":""},{"$f":"IF($J714=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J714,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D714=\"\",\"\",IF(D714=0,\"No match\",IF(D714>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C714,'Place B tables'!$A$2:$A$5201))*(SEARCH(C714,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D714=1,INDEX('Place B tables'!$H$2:$H$5201,I714),\"\")","v":""}]
[{"$f":"IF('Facility data'!A715=\"\",\"\",'Facility data'!A715)","v":""},{"$f":"IF(OR('Facility data'!B715=\"\",'Facility data'!C715<=0.01,'Facility data'!C715>2),\"\",'Facility data'!B715)","v":""},null,{"$f":"IF(OR('Facility data'!B715=\"\",'Facility data'!C715<=0.01,'Facility data'!C715>2,C715=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C715,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C715,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I715),INDEX('Place B tables'!$A$2:$A$5201,$I715),\"\")","v":""},{"$f":"IF($J715=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J715,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D715=\"\",\"\",IF(D715=0,\"No match\",IF(D715>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C715,'Place B tables'!$A$2:$A$5201))*(SEARCH(C715,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D715=1,INDEX('Place B tables'!$H$2:$H$5201,I715),\"\")","v":""}]
[{"$f":"IF('Facility data'!A716=\"\",\"\",'Facility data'!A716)","v":""},{"$f":"IF(OR('Facility data'!B716=\"\",'Facility data'!C716<=0.01,'Facility data'!C716>2),\"\",'Facility data'!B716)","v":""},null,{"$f":"IF(OR('Facility data'!B716=\"\",'Facility data'!C716<=0.01,'Facility data'!C716>2,C716=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C716,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C716,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I716),INDEX('Place B tables'!$A$2:$A$5201,$I716),\"\")","v":""},{"$f":"IF($J716=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J716,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D716=\"\",\"\",IF(D716=0,\"No match\",IF(D716>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C716,'Place B tables'!$A$2:$A$5201))*(SEARCH(C716,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D716=1,INDEX('Place B tables'!$H$2:$H$5201,I716),\"\")","v":""}]
[{"$f":"IF('Facility data'!A717=\"\",\"\",'Facility data'!A717)","v":""},{"$f":"IF(OR('Facility data'!B717=\"\",'Facility data'!C717<=0.01,'Facility data'!C717>2),\"\",'Facility data'!B717)","v":""},null,{"$f":"IF(OR('Facility data'!B717=\"\",'Facility data'!C717<=0.01,'Facility data'!C717>2,C717=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C717,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C717,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I717),INDEX('Place B tables'!$A$2:$A$5201,$I717),\"\")","v":""},{"$f":"IF($J717=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J717,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D717=\"\",\"\",IF(D717=0,\"No match\",IF(D717>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C717,'Place B tables'!$A$2:$A$5201))*(SEARCH(C717,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D717=1,INDEX('Place B tables'!$H$2:$H$5201,I717),\"\")","v":""}]
[{"$f":"IF('Facility data'!A718=\"\",\"\",'Facility data'!A718)","v":""},{"$f":"IF(OR('Facility data'!B718=\"\",'Facility data'!C718<=0.01,'Facility data'!C718>2),\"\",'Facility data'!B718)","v":""},null,{"$f":"IF(OR('Facility data'!B718=\"\",'Facility data'!C718<=0.01,'Facility data'!C718>2,C718=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C718,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C718,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I718),INDEX('Place B tables'!$A$2:$A$5201,$I718),\"\")","v":""},{"$f":"IF($J718=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J718,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D718=\"\",\"\",IF(D718=0,\"No match\",IF(D718>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C718,'Place B tables'!$A$2:$A$5201))*(SEARCH(C718,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D718=1,INDEX('Place B tables'!$H$2:$H$5201,I718),\"\")","v":""}]
[{"$f":"IF('Facility data'!A719=\"\",\"\",'Facility data'!A719)","v":""},{"$f":"IF(OR('Facility data'!B719=\"\",'Facility data'!C719<=0.01,'Facility data'!C719>2),\"\",'Facility data'!B719)","v":""},null,{"$f":"IF(OR('Facility data'!B719=\"\",'Facility data'!C719<=0.01,'Facility data'!C719>2,C719=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C719,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C719,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I719),INDEX('Place B tables'!$A$2:$A$5201,$I719),\"\")","v":""},{"$f":"IF($J719=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J719,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D719=\"\",\"\",IF(D719=0,\"No match\",IF(D719>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C719,'Place B tables'!$A$2:$A$5201))*(SEARCH(C719,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D719=1,INDEX('Place B tables'!$H$2:$H$5201,I719),\"\")","v":""}]
[{"$f":"IF('Facility data'!A720=\"\",\"\",'Facility data'!A720)","v":""},{"$f":"IF(OR('Facility data'!B720=\"\",'Facility data'!C720<=0.01,'Facility data'!C720>2),\"\",'Facility data'!B720)","v":""},null,{"$f":"IF(OR('Facility data'!B720=\"\",'Facility data'!C720<=0.01,'Facility data'!C720>2,C720=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C720,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C720,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I720),INDEX('Place B tables'!$A$2:$A$5201,$I720),\"\")","v":""},{"$f":"IF($J720=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J720,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D720=\"\",\"\",IF(D720=0,\"No match\",IF(D720>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C720,'Place B tables'!$A$2:$A$5201))*(SEARCH(C720,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D720=1,INDEX('Place B tables'!$H$2:$H$5201,I720),\"\")","v":""}]
[{"$f":"IF('Facility data'!A721=\"\",\"\",'Facility data'!A721)","v":""},{"$f":"IF(OR('Facility data'!B721=\"\",'Facility data'!C721<=0.01,'Facility data'!C721>2),\"\",'Facility data'!B721)","v":""},null,{"$f":"IF(OR('Facility data'!B721=\"\",'Facility data'!C721<=0.01,'Facility data'!C721>2,C721=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C721,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C721,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I721),INDEX('Place B tables'!$A$2:$A$5201,$I721),\"\")","v":""},{"$f":"IF($J721=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J721,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D721=\"\",\"\",IF(D721=0,\"No match\",IF(D721>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C721,'Place B tables'!$A$2:$A$5201))*(SEARCH(C721,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D721=1,INDEX('Place B tables'!$H$2:$H$5201,I721),\"\")","v":""}]
[{"$f":"IF('Facility data'!A722=\"\",\"\",'Facility data'!A722)","v":""},{"$f":"IF(OR('Facility data'!B722=\"\",'Facility data'!C722<=0.01,'Facility data'!C722>2),\"\",'Facility data'!B722)","v":""},null,{"$f":"IF(OR('Facility data'!B722=\"\",'Facility data'!C722<=0.01,'Facility data'!C722>2,C722=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C722,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C722,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I722),INDEX('Place B tables'!$A$2:$A$5201,$I722),\"\")","v":""},{"$f":"IF($J722=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J722,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D722=\"\",\"\",IF(D722=0,\"No match\",IF(D722>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C722,'Place B tables'!$A$2:$A$5201))*(SEARCH(C722,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D722=1,INDEX('Place B tables'!$H$2:$H$5201,I722),\"\")","v":""}]
[{"$f":"IF('Facility data'!A723=\"\",\"\",'Facility data'!A723)","v":""},{"$f":"IF(OR('Facility data'!B723=\"\",'Facility data'!C723<=0.01,'Facility data'!C723>2),\"\",'Facility data'!B723)","v":""},null,{"$f":"IF(OR('Facility data'!B723=\"\",'Facility data'!C723<=0.01,'Facility data'!C723>2,C723=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C723,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C723,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I723),INDEX('Place B tables'!$A$2:$A$5201,$I723),\"\")","v":""},{"$f":"IF($J723=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J723,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D723=\"\",\"\",IF(D723=0,\"No match\",IF(D723>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C723,'Place B tables'!$A$2:$A$5201))*(SEARCH(C723,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D723=1,INDEX('Place B tables'!$H$2:$H$5201,I723),\"\")","v":""}]
[{"$f":"IF('Facility data'!A724=\"\",\"\",'Facility data'!A724)","v":""},{"$f":"IF(OR('Facility data'!B724=\"\",'Facility data'!C724<=0.01,'Facility data'!C724>2),\"\",'Facility data'!B724)","v":""},null,{"$f":"IF(OR('Facility data'!B724=\"\",'Facility data'!C724<=0.01,'Facility data'!C724>2,C724=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C724,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C724,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I724),INDEX('Place B tables'!$A$2:$A$5201,$I724),\"\")","v":""},{"$f":"IF($J724=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J724,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D724=\"\",\"\",IF(D724=0,\"No match\",IF(D724>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C724,'Place B tables'!$A$2:$A$5201))*(SEARCH(C724,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D724=1,INDEX('Place B tables'!$H$2:$H$5201,I724),\"\")","v":""}]
[{"$f":"IF('Facility data'!A725=\"\",\"\",'Facility data'!A725)","v":""},{"$f":"IF(OR('Facility data'!B725=\"\",'Facility data'!C725<=0.01,'Facility data'!C725>2),\"\",'Facility data'!B725)","v":""},null,{"$f":"IF(OR('Facility data'!B725=\"\",'Facility data'!C725<=0.01,'Facility data'!C725>2,C725=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C725,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C725,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I725),INDEX('Place B tables'!$A$2:$A$5201,$I725),\"\")","v":""},{"$f":"IF($J725=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J725,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D725=\"\",\"\",IF(D725=0,\"No match\",IF(D725>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C725,'Place B tables'!$A$2:$A$5201))*(SEARCH(C725,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D725=1,INDEX('Place B tables'!$H$2:$H$5201,I725),\"\")","v":""}]
[{"$f":"IF('Facility data'!A726=\"\",\"\",'Facility data'!A726)","v":""},{"$f":"IF(OR('Facility data'!B726=\"\",'Facility data'!C726<=0.01,'Facility data'!C726>2),\"\",'Facility data'!B726)","v":""},null,{"$f":"IF(OR('Facility data'!B726=\"\",'Facility data'!C726<=0.01,'Facility data'!C726>2,C726=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C726,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C726,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I726),INDEX('Place B tables'!$A$2:$A$5201,$I726),\"\")","v":""},{"$f":"IF($J726=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J726,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D726=\"\",\"\",IF(D726=0,\"No match\",IF(D726>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C726,'Place B tables'!$A$2:$A$5201))*(SEARCH(C726,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D726=1,INDEX('Place B tables'!$H$2:$H$5201,I726),\"\")","v":""}]
[{"$f":"IF('Facility data'!A727=\"\",\"\",'Facility data'!A727)","v":""},{"$f":"IF(OR('Facility data'!B727=\"\",'Facility data'!C727<=0.01,'Facility data'!C727>2),\"\",'Facility data'!B727)","v":""},null,{"$f":"IF(OR('Facility data'!B727=\"\",'Facility data'!C727<=0.01,'Facility data'!C727>2,C727=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C727,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C727,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I727),INDEX('Place B tables'!$A$2:$A$5201,$I727),\"\")","v":""},{"$f":"IF($J727=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J727,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D727=\"\",\"\",IF(D727=0,\"No match\",IF(D727>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C727,'Place B tables'!$A$2:$A$5201))*(SEARCH(C727,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D727=1,INDEX('Place B tables'!$H$2:$H$5201,I727),\"\")","v":""}]
[{"$f":"IF('Facility data'!A728=\"\",\"\",'Facility data'!A728)","v":""},{"$f":"IF(OR('Facility data'!B728=\"\",'Facility data'!C728<=0.01,'Facility data'!C728>2),\"\",'Facility data'!B728)","v":""},null,{"$f":"IF(OR('Facility data'!B728=\"\",'Facility data'!C728<=0.01,'Facility data'!C728>2,C728=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C728,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C728,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I728),INDEX('Place B tables'!$A$2:$A$5201,$I728),\"\")","v":""},{"$f":"IF($J728=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J728,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D728=\"\",\"\",IF(D728=0,\"No match\",IF(D728>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C728,'Place B tables'!$A$2:$A$5201))*(SEARCH(C728,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D728=1,INDEX('Place B tables'!$H$2:$H$5201,I728),\"\")","v":""}]
[{"$f":"IF('Facility data'!A729=\"\",\"\",'Facility data'!A729)","v":""},{"$f":"IF(OR('Facility data'!B729=\"\",'Facility data'!C729<=0.01,'Facility data'!C729>2),\"\",'Facility data'!B729)","v":""},null,{"$f":"IF(OR('Facility data'!B729=\"\",'Facility data'!C729<=0.01,'Facility data'!C729>2,C729=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C729,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C729,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I729),INDEX('Place B tables'!$A$2:$A$5201,$I729),\"\")","v":""},{"$f":"IF($J729=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J729,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D729=\"\",\"\",IF(D729=0,\"No match\",IF(D729>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C729,'Place B tables'!$A$2:$A$5201))*(SEARCH(C729,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D729=1,INDEX('Place B tables'!$H$2:$H$5201,I729),\"\")","v":""}]
[{"$f":"IF('Facility data'!A730=\"\",\"\",'Facility data'!A730)","v":""},{"$f":"IF(OR('Facility data'!B730=\"\",'Facility data'!C730<=0.01,'Facility data'!C730>2),\"\",'Facility data'!B730)","v":""},null,{"$f":"IF(OR('Facility data'!B730=\"\",'Facility data'!C730<=0.01,'Facility data'!C730>2,C730=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C730,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C730,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I730),INDEX('Place B tables'!$A$2:$A$5201,$I730),\"\")","v":""},{"$f":"IF($J730=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J730,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D730=\"\",\"\",IF(D730=0,\"No match\",IF(D730>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C730,'Place B tables'!$A$2:$A$5201))*(SEARCH(C730,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D730=1,INDEX('Place B tables'!$H$2:$H$5201,I730),\"\")","v":""}]
[{"$f":"IF('Facility data'!A731=\"\",\"\",'Facility data'!A731)","v":""},{"$f":"IF(OR('Facility data'!B731=\"\",'Facility data'!C731<=0.01,'Facility data'!C731>2),\"\",'Facility data'!B731)","v":""},null,{"$f":"IF(OR('Facility data'!B731=\"\",'Facility data'!C731<=0.01,'Facility data'!C731>2,C731=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C731,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C731,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I731),INDEX('Place B tables'!$A$2:$A$5201,$I731),\"\")","v":""},{"$f":"IF($J731=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J731,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D731=\"\",\"\",IF(D731=0,\"No match\",IF(D731>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C731,'Place B tables'!$A$2:$A$5201))*(SEARCH(C731,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D731=1,INDEX('Place B tables'!$H$2:$H$5201,I731),\"\")","v":""}]
[{"$f":"IF('Facility data'!A732=\"\",\"\",'Facility data'!A732)","v":""},{"$f":"IF(OR('Facility data'!B732=\"\",'Facility data'!C732<=0.01,'Facility data'!C732>2),\"\",'Facility data'!B732)","v":""},null,{"$f":"IF(OR('Facility data'!B732=\"\",'Facility data'!C732<=0.01,'Facility data'!C732>2,C732=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C732,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C732,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I732),INDEX('Place B tables'!$A$2:$A$5201,$I732),\"\")","v":""},{"$f":"IF($J732=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J732,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D732=\"\",\"\",IF(D732=0,\"No match\",IF(D732>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C732,'Place B tables'!$A$2:$A$5201))*(SEARCH(C732,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D732=1,INDEX('Place B tables'!$H$2:$H$5201,I732),\"\")","v":""}]
[{"$f":"IF('Facility data'!A733=\"\",\"\",'Facility data'!A733)","v":""},{"$f":"IF(OR('Facility data'!B733=\"\",'Facility data'!C733<=0.01,'Facility data'!C733>2),\"\",'Facility data'!B733)","v":""},null,{"$f":"IF(OR('Facility data'!B733=\"\",'Facility data'!C733<=0.01,'Facility data'!C733>2,C733=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C733,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C733,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I733),INDEX('Place B tables'!$A$2:$A$5201,$I733),\"\")","v":""},{"$f":"IF($J733=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J733,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D733=\"\",\"\",IF(D733=0,\"No match\",IF(D733>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C733,'Place B tables'!$A$2:$A$5201))*(SEARCH(C733,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D733=1,INDEX('Place B tables'!$H$2:$H$5201,I733),\"\")","v":""}]
[{"$f":"IF('Facility data'!A734=\"\",\"\",'Facility data'!A734)","v":""},{"$f":"IF(OR('Facility data'!B734=\"\",'Facility data'!C734<=0.01,'Facility data'!C734>2),\"\",'Facility data'!B734)","v":""},null,{"$f":"IF(OR('Facility data'!B734=\"\",'Facility data'!C734<=0.01,'Facility data'!C734>2,C734=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C734,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C734,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I734),INDEX('Place B tables'!$A$2:$A$5201,$I734),\"\")","v":""},{"$f":"IF($J734=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J734,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D734=\"\",\"\",IF(D734=0,\"No match\",IF(D734>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C734,'Place B tables'!$A$2:$A$5201))*(SEARCH(C734,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D734=1,INDEX('Place B tables'!$H$2:$H$5201,I734),\"\")","v":""}]
[{"$f":"IF('Facility data'!A735=\"\",\"\",'Facility data'!A735)","v":""},{"$f":"IF(OR('Facility data'!B735=\"\",'Facility data'!C735<=0.01,'Facility data'!C735>2),\"\",'Facility data'!B735)","v":""},null,{"$f":"IF(OR('Facility data'!B735=\"\",'Facility data'!C735<=0.01,'Facility data'!C735>2,C735=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C735,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C735,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I735),INDEX('Place B tables'!$A$2:$A$5201,$I735),\"\")","v":""},{"$f":"IF($J735=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J735,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D735=\"\",\"\",IF(D735=0,\"No match\",IF(D735>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C735,'Place B tables'!$A$2:$A$5201))*(SEARCH(C735,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D735=1,INDEX('Place B tables'!$H$2:$H$5201,I735),\"\")","v":""}]
[{"$f":"IF('Facility data'!A736=\"\",\"\",'Facility data'!A736)","v":""},{"$f":"IF(OR('Facility data'!B736=\"\",'Facility data'!C736<=0.01,'Facility data'!C736>2),\"\",'Facility data'!B736)","v":""},null,{"$f":"IF(OR('Facility data'!B736=\"\",'Facility data'!C736<=0.01,'Facility data'!C736>2,C736=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C736,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C736,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I736),INDEX('Place B tables'!$A$2:$A$5201,$I736),\"\")","v":""},{"$f":"IF($J736=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J736,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D736=\"\",\"\",IF(D736=0,\"No match\",IF(D736>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C736,'Place B tables'!$A$2:$A$5201))*(SEARCH(C736,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D736=1,INDEX('Place B tables'!$H$2:$H$5201,I736),\"\")","v":""}]
[{"$f":"IF('Facility data'!A737=\"\",\"\",'Facility data'!A737)","v":""},{"$f":"IF(OR('Facility data'!B737=\"\",'Facility data'!C737<=0.01,'Facility data'!C737>2),\"\",'Facility data'!B737)","v":""},null,{"$f":"IF(OR('Facility data'!B737=\"\",'Facility data'!C737<=0.01,'Facility data'!C737>2,C737=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C737,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C737,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I737),INDEX('Place B tables'!$A$2:$A$5201,$I737),\"\")","v":""},{"$f":"IF($J737=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J737,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D737=\"\",\"\",IF(D737=0,\"No match\",IF(D737>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C737,'Place B tables'!$A$2:$A$5201))*(SEARCH(C737,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D737=1,INDEX('Place B tables'!$H$2:$H$5201,I737),\"\")","v":""}]
[{"$f":"IF('Facility data'!A738=\"\",\"\",'Facility data'!A738)","v":""},{"$f":"IF(OR('Facility data'!B738=\"\",'Facility data'!C738<=0.01,'Facility data'!C738>2),\"\",'Facility data'!B738)","v":""},null,{"$f":"IF(OR('Facility data'!B738=\"\",'Facility data'!C738<=0.01,'Facility data'!C738>2,C738=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C738,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C738,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I738),INDEX('Place B tables'!$A$2:$A$5201,$I738),\"\")","v":""},{"$f":"IF($J738=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J738,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D738=\"\",\"\",IF(D738=0,\"No match\",IF(D738>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C738,'Place B tables'!$A$2:$A$5201))*(SEARCH(C738,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D738=1,INDEX('Place B tables'!$H$2:$H$5201,I738),\"\")","v":""}]
[{"$f":"IF('Facility data'!A739=\"\",\"\",'Facility data'!A739)","v":""},{"$f":"IF(OR('Facility data'!B739=\"\",'Facility data'!C739<=0.01,'Facility data'!C739>2),\"\",'Facility data'!B739)","v":""},null,{"$f":"IF(OR('Facility data'!B739=\"\",'Facility data'!C739<=0.01,'Facility data'!C739>2,C739=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C739,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C739,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I739),INDEX('Place B tables'!$A$2:$A$5201,$I739),\"\")","v":""},{"$f":"IF($J739=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J739,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D739=\"\",\"\",IF(D739=0,\"No match\",IF(D739>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C739,'Place B tables'!$A$2:$A$5201))*(SEARCH(C739,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D739=1,INDEX('Place B tables'!$H$2:$H$5201,I739),\"\")","v":""}]
[{"$f":"IF('Facility data'!A740=\"\",\"\",'Facility data'!A740)","v":""},{"$f":"IF(OR('Facility data'!B740=\"\",'Facility data'!C740<=0.01,'Facility data'!C740>2),\"\",'Facility data'!B740)","v":""},null,{"$f":"IF(OR('Facility data'!B740=\"\",'Facility data'!C740<=0.01,'Facility data'!C740>2,C740=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C740,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C740,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I740),INDEX('Place B tables'!$A$2:$A$5201,$I740),\"\")","v":""},{"$f":"IF($J740=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J740,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D740=\"\",\"\",IF(D740=0,\"No match\",IF(D740>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C740,'Place B tables'!$A$2:$A$5201))*(SEARCH(C740,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D740=1,INDEX('Place B tables'!$H$2:$H$5201,I740),\"\")","v":""}]
[{"$f":"IF('Facility data'!A741=\"\",\"\",'Facility data'!A741)","v":""},{"$f":"IF(OR('Facility data'!B741=\"\",'Facility data'!C741<=0.01,'Facility data'!C741>2),\"\",'Facility data'!B741)","v":""},null,{"$f":"IF(OR('Facility data'!B741=\"\",'Facility data'!C741<=0.01,'Facility data'!C741>2,C741=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C741,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C741,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I741),INDEX('Place B tables'!$A$2:$A$5201,$I741),\"\")","v":""},{"$f":"IF($J741=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J741,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D741=\"\",\"\",IF(D741=0,\"No match\",IF(D741>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C741,'Place B tables'!$A$2:$A$5201))*(SEARCH(C741,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D741=1,INDEX('Place B tables'!$H$2:$H$5201,I741),\"\")","v":""}]
[{"$f":"IF('Facility data'!A742=\"\",\"\",'Facility data'!A742)","v":""},{"$f":"IF(OR('Facility data'!B742=\"\",'Facility data'!C742<=0.01,'Facility data'!C742>2),\"\",'Facility data'!B742)","v":""},null,{"$f":"IF(OR('Facility data'!B742=\"\",'Facility data'!C742<=0.01,'Facility data'!C742>2,C742=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C742,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C742,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I742),INDEX('Place B tables'!$A$2:$A$5201,$I742),\"\")","v":""},{"$f":"IF($J742=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J742,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D742=\"\",\"\",IF(D742=0,\"No match\",IF(D742>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C742,'Place B tables'!$A$2:$A$5201))*(SEARCH(C742,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D742=1,INDEX('Place B tables'!$H$2:$H$5201,I742),\"\")","v":""}]
[{"$f":"IF('Facility data'!A743=\"\",\"\",'Facility data'!A743)","v":""},{"$f":"IF(OR('Facility data'!B743=\"\",'Facility data'!C743<=0.01,'Facility data'!C743>2),\"\",'Facility data'!B743)","v":""},null,{"$f":"IF(OR('Facility data'!B743=\"\",'Facility data'!C743<=0.01,'Facility data'!C743>2,C743=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C743,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C743,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I743),INDEX('Place B tables'!$A$2:$A$5201,$I743),\"\")","v":""},{"$f":"IF($J743=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J743,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D743=\"\",\"\",IF(D743=0,\"No match\",IF(D743>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C743,'Place B tables'!$A$2:$A$5201))*(SEARCH(C743,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D743=1,INDEX('Place B tables'!$H$2:$H$5201,I743),\"\")","v":""}]
[{"$f":"IF('Facility data'!A744=\"\",\"\",'Facility data'!A744)","v":""},{"$f":"IF(OR('Facility data'!B744=\"\",'Facility data'!C744<=0.01,'Facility data'!C744>2),\"\",'Facility data'!B744)","v":""},null,{"$f":"IF(OR('Facility data'!B744=\"\",'Facility data'!C744<=0.01,'Facility data'!C744>2,C744=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C744,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C744,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I744),INDEX('Place B tables'!$A$2:$A$5201,$I744),\"\")","v":""},{"$f":"IF($J744=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J744,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D744=\"\",\"\",IF(D744=0,\"No match\",IF(D744>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C744,'Place B tables'!$A$2:$A$5201))*(SEARCH(C744,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D744=1,INDEX('Place B tables'!$H$2:$H$5201,I744),\"\")","v":""}]
[{"$f":"IF('Facility data'!A745=\"\",\"\",'Facility data'!A745)","v":""},{"$f":"IF(OR('Facility data'!B745=\"\",'Facility data'!C745<=0.01,'Facility data'!C745>2),\"\",'Facility data'!B745)","v":""},null,{"$f":"IF(OR('Facility data'!B745=\"\",'Facility data'!C745<=0.01,'Facility data'!C745>2,C745=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C745,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C745,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I745),INDEX('Place B tables'!$A$2:$A$5201,$I745),\"\")","v":""},{"$f":"IF($J745=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J745,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D745=\"\",\"\",IF(D745=0,\"No match\",IF(D745>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C745,'Place B tables'!$A$2:$A$5201))*(SEARCH(C745,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D745=1,INDEX('Place B tables'!$H$2:$H$5201,I745),\"\")","v":""}]
[{"$f":"IF('Facility data'!A746=\"\",\"\",'Facility data'!A746)","v":""},{"$f":"IF(OR('Facility data'!B746=\"\",'Facility data'!C746<=0.01,'Facility data'!C746>2),\"\",'Facility data'!B746)","v":""},null,{"$f":"IF(OR('Facility data'!B746=\"\",'Facility data'!C746<=0.01,'Facility data'!C746>2,C746=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C746,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C746,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I746),INDEX('Place B tables'!$A$2:$A$5201,$I746),\"\")","v":""},{"$f":"IF($J746=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J746,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D746=\"\",\"\",IF(D746=0,\"No match\",IF(D746>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C746,'Place B tables'!$A$2:$A$5201))*(SEARCH(C746,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D746=1,INDEX('Place B tables'!$H$2:$H$5201,I746),\"\")","v":""}]
[{"$f":"IF('Facility data'!A747=\"\",\"\",'Facility data'!A747)","v":""},{"$f":"IF(OR('Facility data'!B747=\"\",'Facility data'!C747<=0.01,'Facility data'!C747>2),\"\",'Facility data'!B747)","v":""},null,{"$f":"IF(OR('Facility data'!B747=\"\",'Facility data'!C747<=0.01,'Facility data'!C747>2,C747=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C747,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C747,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I747),INDEX('Place B tables'!$A$2:$A$5201,$I747),\"\")","v":""},{"$f":"IF($J747=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J747,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D747=\"\",\"\",IF(D747=0,\"No match\",IF(D747>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C747,'Place B tables'!$A$2:$A$5201))*(SEARCH(C747,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D747=1,INDEX('Place B tables'!$H$2:$H$5201,I747),\"\")","v":""}]
[{"$f":"IF('Facility data'!A748=\"\",\"\",'Facility data'!A748)","v":""},{"$f":"IF(OR('Facility data'!B748=\"\",'Facility data'!C748<=0.01,'Facility data'!C748>2),\"\",'Facility data'!B748)","v":""},null,{"$f":"IF(OR('Facility data'!B748=\"\",'Facility data'!C748<=0.01,'Facility data'!C748>2,C748=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C748,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C748,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I748),INDEX('Place B tables'!$A$2:$A$5201,$I748),\"\")","v":""},{"$f":"IF($J748=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J748,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D748=\"\",\"\",IF(D748=0,\"No match\",IF(D748>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C748,'Place B tables'!$A$2:$A$5201))*(SEARCH(C748,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D748=1,INDEX('Place B tables'!$H$2:$H$5201,I748),\"\")","v":""}]
[{"$f":"IF('Facility data'!A749=\"\",\"\",'Facility data'!A749)","v":""},{"$f":"IF(OR('Facility data'!B749=\"\",'Facility data'!C749<=0.01,'Facility data'!C749>2),\"\",'Facility data'!B749)","v":""},null,{"$f":"IF(OR('Facility data'!B749=\"\",'Facility data'!C749<=0.01,'Facility data'!C749>2,C749=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C749,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C749,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I749),INDEX('Place B tables'!$A$2:$A$5201,$I749),\"\")","v":""},{"$f":"IF($J749=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J749,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D749=\"\",\"\",IF(D749=0,\"No match\",IF(D749>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C749,'Place B tables'!$A$2:$A$5201))*(SEARCH(C749,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D749=1,INDEX('Place B tables'!$H$2:$H$5201,I749),\"\")","v":""}]
[{"$f":"IF('Facility data'!A750=\"\",\"\",'Facility data'!A750)","v":""},{"$f":"IF(OR('Facility data'!B750=\"\",'Facility data'!C750<=0.01,'Facility data'!C750>2),\"\",'Facility data'!B750)","v":""},null,{"$f":"IF(OR('Facility data'!B750=\"\",'Facility data'!C750<=0.01,'Facility data'!C750>2,C750=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C750,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C750,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I750),INDEX('Place B tables'!$A$2:$A$5201,$I750),\"\")","v":""},{"$f":"IF($J750=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J750,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D750=\"\",\"\",IF(D750=0,\"No match\",IF(D750>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C750,'Place B tables'!$A$2:$A$5201))*(SEARCH(C750,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D750=1,INDEX('Place B tables'!$H$2:$H$5201,I750),\"\")","v":""}]
[{"$f":"IF('Facility data'!A751=\"\",\"\",'Facility data'!A751)","v":""},{"$f":"IF(OR('Facility data'!B751=\"\",'Facility data'!C751<=0.01,'Facility data'!C751>2),\"\",'Facility data'!B751)","v":""},null,{"$f":"IF(OR('Facility data'!B751=\"\",'Facility data'!C751<=0.01,'Facility data'!C751>2,C751=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C751,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C751,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I751),INDEX('Place B tables'!$A$2:$A$5201,$I751),\"\")","v":""},{"$f":"IF($J751=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J751,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D751=\"\",\"\",IF(D751=0,\"No match\",IF(D751>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C751,'Place B tables'!$A$2:$A$5201))*(SEARCH(C751,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D751=1,INDEX('Place B tables'!$H$2:$H$5201,I751),\"\")","v":""}]
[{"$f":"IF('Facility data'!A752=\"\",\"\",'Facility data'!A752)","v":""},{"$f":"IF(OR('Facility data'!B752=\"\",'Facility data'!C752<=0.01,'Facility data'!C752>2),\"\",'Facility data'!B752)","v":""},null,{"$f":"IF(OR('Facility data'!B752=\"\",'Facility data'!C752<=0.01,'Facility data'!C752>2,C752=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C752,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C752,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I752),INDEX('Place B tables'!$A$2:$A$5201,$I752),\"\")","v":""},{"$f":"IF($J752=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J752,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D752=\"\",\"\",IF(D752=0,\"No match\",IF(D752>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C752,'Place B tables'!$A$2:$A$5201))*(SEARCH(C752,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D752=1,INDEX('Place B tables'!$H$2:$H$5201,I752),\"\")","v":""}]
[{"$f":"IF('Facility data'!A753=\"\",\"\",'Facility data'!A753)","v":""},{"$f":"IF(OR('Facility data'!B753=\"\",'Facility data'!C753<=0.01,'Facility data'!C753>2),\"\",'Facility data'!B753)","v":""},null,{"$f":"IF(OR('Facility data'!B753=\"\",'Facility data'!C753<=0.01,'Facility data'!C753>2,C753=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C753,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C753,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I753),INDEX('Place B tables'!$A$2:$A$5201,$I753),\"\")","v":""},{"$f":"IF($J753=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J753,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D753=\"\",\"\",IF(D753=0,\"No match\",IF(D753>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C753,'Place B tables'!$A$2:$A$5201))*(SEARCH(C753,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D753=1,INDEX('Place B tables'!$H$2:$H$5201,I753),\"\")","v":""}]
[{"$f":"IF('Facility data'!A754=\"\",\"\",'Facility data'!A754)","v":""},{"$f":"IF(OR('Facility data'!B754=\"\",'Facility data'!C754<=0.01,'Facility data'!C754>2),\"\",'Facility data'!B754)","v":""},null,{"$f":"IF(OR('Facility data'!B754=\"\",'Facility data'!C754<=0.01,'Facility data'!C754>2,C754=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C754,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C754,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I754),INDEX('Place B tables'!$A$2:$A$5201,$I754),\"\")","v":""},{"$f":"IF($J754=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J754,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D754=\"\",\"\",IF(D754=0,\"No match\",IF(D754>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C754,'Place B tables'!$A$2:$A$5201))*(SEARCH(C754,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D754=1,INDEX('Place B tables'!$H$2:$H$5201,I754),\"\")","v":""}]
[{"$f":"IF('Facility data'!A755=\"\",\"\",'Facility data'!A755)","v":""},{"$f":"IF(OR('Facility data'!B755=\"\",'Facility data'!C755<=0.01,'Facility data'!C755>2),\"\",'Facility data'!B755)","v":""},null,{"$f":"IF(OR('Facility data'!B755=\"\",'Facility data'!C755<=0.01,'Facility data'!C755>2,C755=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C755,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C755,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I755),INDEX('Place B tables'!$A$2:$A$5201,$I755),\"\")","v":""},{"$f":"IF($J755=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J755,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D755=\"\",\"\",IF(D755=0,\"No match\",IF(D755>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C755,'Place B tables'!$A$2:$A$5201))*(SEARCH(C755,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D755=1,INDEX('Place B tables'!$H$2:$H$5201,I755),\"\")","v":""}]
[{"$f":"IF('Facility data'!A756=\"\",\"\",'Facility data'!A756)","v":""},{"$f":"IF(OR('Facility data'!B756=\"\",'Facility data'!C756<=0.01,'Facility data'!C756>2),\"\",'Facility data'!B756)","v":""},null,{"$f":"IF(OR('Facility data'!B756=\"\",'Facility data'!C756<=0.01,'Facility data'!C756>2,C756=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C756,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C756,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I756),INDEX('Place B tables'!$A$2:$A$5201,$I756),\"\")","v":""},{"$f":"IF($J756=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J756,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D756=\"\",\"\",IF(D756=0,\"No match\",IF(D756>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C756,'Place B tables'!$A$2:$A$5201))*(SEARCH(C756,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D756=1,INDEX('Place B tables'!$H$2:$H$5201,I756),\"\")","v":""}]
[{"$f":"IF('Facility data'!A757=\"\",\"\",'Facility data'!A757)","v":""},{"$f":"IF(OR('Facility data'!B757=\"\",'Facility data'!C757<=0.01,'Facility data'!C757>2),\"\",'Facility data'!B757)","v":""},null,{"$f":"IF(OR('Facility data'!B757=\"\",'Facility data'!C757<=0.01,'Facility data'!C757>2,C757=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C757,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C757,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I757),INDEX('Place B tables'!$A$2:$A$5201,$I757),\"\")","v":""},{"$f":"IF($J757=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J757,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D757=\"\",\"\",IF(D757=0,\"No match\",IF(D757>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C757,'Place B tables'!$A$2:$A$5201))*(SEARCH(C757,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D757=1,INDEX('Place B tables'!$H$2:$H$5201,I757),\"\")","v":""}]
[{"$f":"IF('Facility data'!A758=\"\",\"\",'Facility data'!A758)","v":""},{"$f":"IF(OR('Facility data'!B758=\"\",'Facility data'!C758<=0.01,'Facility data'!C758>2),\"\",'Facility data'!B758)","v":""},null,{"$f":"IF(OR('Facility data'!B758=\"\",'Facility data'!C758<=0.01,'Facility data'!C758>2,C758=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C758,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C758,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I758),INDEX('Place B tables'!$A$2:$A$5201,$I758),\"\")","v":""},{"$f":"IF($J758=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J758,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D758=\"\",\"\",IF(D758=0,\"No match\",IF(D758>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C758,'Place B tables'!$A$2:$A$5201))*(SEARCH(C758,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D758=1,INDEX('Place B tables'!$H$2:$H$5201,I758),\"\")","v":""}]
[{"$f":"IF('Facility data'!A759=\"\",\"\",'Facility data'!A759)","v":""},{"$f":"IF(OR('Facility data'!B759=\"\",'Facility data'!C759<=0.01,'Facility data'!C759>2),\"\",'Facility data'!B759)","v":""},null,{"$f":"IF(OR('Facility data'!B759=\"\",'Facility data'!C759<=0.01,'Facility data'!C759>2,C759=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C759,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C759,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I759),INDEX('Place B tables'!$A$2:$A$5201,$I759),\"\")","v":""},{"$f":"IF($J759=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J759,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D759=\"\",\"\",IF(D759=0,\"No match\",IF(D759>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C759,'Place B tables'!$A$2:$A$5201))*(SEARCH(C759,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D759=1,INDEX('Place B tables'!$H$2:$H$5201,I759),\"\")","v":""}]
[{"$f":"IF('Facility data'!A760=\"\",\"\",'Facility data'!A760)","v":""},{"$f":"IF(OR('Facility data'!B760=\"\",'Facility data'!C760<=0.01,'Facility data'!C760>2),\"\",'Facility data'!B760)","v":""},null,{"$f":"IF(OR('Facility data'!B760=\"\",'Facility data'!C760<=0.01,'Facility data'!C760>2,C760=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C760,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C760,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I760),INDEX('Place B tables'!$A$2:$A$5201,$I760),\"\")","v":""},{"$f":"IF($J760=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J760,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D760=\"\",\"\",IF(D760=0,\"No match\",IF(D760>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C760,'Place B tables'!$A$2:$A$5201))*(SEARCH(C760,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D760=1,INDEX('Place B tables'!$H$2:$H$5201,I760),\"\")","v":""}]
[{"$f":"IF('Facility data'!A761=\"\",\"\",'Facility data'!A761)","v":""},{"$f":"IF(OR('Facility data'!B761=\"\",'Facility data'!C761<=0.01,'Facility data'!C761>2),\"\",'Facility data'!B761)","v":""},null,{"$f":"IF(OR('Facility data'!B761=\"\",'Facility data'!C761<=0.01,'Facility data'!C761>2,C761=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C761,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C761,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I761),INDEX('Place B tables'!$A$2:$A$5201,$I761),\"\")","v":""},{"$f":"IF($J761=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J761,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D761=\"\",\"\",IF(D761=0,\"No match\",IF(D761>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C761,'Place B tables'!$A$2:$A$5201))*(SEARCH(C761,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D761=1,INDEX('Place B tables'!$H$2:$H$5201,I761),\"\")","v":""}]
[{"$f":"IF('Facility data'!A762=\"\",\"\",'Facility data'!A762)","v":""},{"$f":"IF(OR('Facility data'!B762=\"\",'Facility data'!C762<=0.01,'Facility data'!C762>2),\"\",'Facility data'!B762)","v":""},null,{"$f":"IF(OR('Facility data'!B762=\"\",'Facility data'!C762<=0.01,'Facility data'!C762>2,C762=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C762,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C762,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I762),INDEX('Place B tables'!$A$2:$A$5201,$I762),\"\")","v":""},{"$f":"IF($J762=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J762,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D762=\"\",\"\",IF(D762=0,\"No match\",IF(D762>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C762,'Place B tables'!$A$2:$A$5201))*(SEARCH(C762,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D762=1,INDEX('Place B tables'!$H$2:$H$5201,I762),\"\")","v":""}]
[{"$f":"IF('Facility data'!A763=\"\",\"\",'Facility data'!A763)","v":""},{"$f":"IF(OR('Facility data'!B763=\"\",'Facility data'!C763<=0.01,'Facility data'!C763>2),\"\",'Facility data'!B763)","v":""},null,{"$f":"IF(OR('Facility data'!B763=\"\",'Facility data'!C763<=0.01,'Facility data'!C763>2,C763=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C763,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C763,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I763),INDEX('Place B tables'!$A$2:$A$5201,$I763),\"\")","v":""},{"$f":"IF($J763=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J763,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D763=\"\",\"\",IF(D763=0,\"No match\",IF(D763>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C763,'Place B tables'!$A$2:$A$5201))*(SEARCH(C763,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D763=1,INDEX('Place B tables'!$H$2:$H$5201,I763),\"\")","v":""}]
[{"$f":"IF('Facility data'!A764=\"\",\"\",'Facility data'!A764)","v":""},{"$f":"IF(OR('Facility data'!B764=\"\",'Facility data'!C764<=0.01,'Facility data'!C764>2),\"\",'Facility data'!B764)","v":""},null,{"$f":"IF(OR('Facility data'!B764=\"\",'Facility data'!C764<=0.01,'Facility data'!C764>2,C764=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C764,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C764,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I764),INDEX('Place B tables'!$A$2:$A$5201,$I764),\"\")","v":""},{"$f":"IF($J764=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J764,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D764=\"\",\"\",IF(D764=0,\"No match\",IF(D764>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C764,'Place B tables'!$A$2:$A$5201))*(SEARCH(C764,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D764=1,INDEX('Place B tables'!$H$2:$H$5201,I764),\"\")","v":""}]
[{"$f":"IF('Facility data'!A765=\"\",\"\",'Facility data'!A765)","v":""},{"$f":"IF(OR('Facility data'!B765=\"\",'Facility data'!C765<=0.01,'Facility data'!C765>2),\"\",'Facility data'!B765)","v":""},null,{"$f":"IF(OR('Facility data'!B765=\"\",'Facility data'!C765<=0.01,'Facility data'!C765>2,C765=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C765,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C765,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I765),INDEX('Place B tables'!$A$2:$A$5201,$I765),\"\")","v":""},{"$f":"IF($J765=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J765,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D765=\"\",\"\",IF(D765=0,\"No match\",IF(D765>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C765,'Place B tables'!$A$2:$A$5201))*(SEARCH(C765,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D765=1,INDEX('Place B tables'!$H$2:$H$5201,I765),\"\")","v":""}]
[{"$f":"IF('Facility data'!A766=\"\",\"\",'Facility data'!A766)","v":""},{"$f":"IF(OR('Facility data'!B766=\"\",'Facility data'!C766<=0.01,'Facility data'!C766>2),\"\",'Facility data'!B766)","v":""},null,{"$f":"IF(OR('Facility data'!B766=\"\",'Facility data'!C766<=0.01,'Facility data'!C766>2,C766=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C766,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C766,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I766),INDEX('Place B tables'!$A$2:$A$5201,$I766),\"\")","v":""},{"$f":"IF($J766=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J766,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D766=\"\",\"\",IF(D766=0,\"No match\",IF(D766>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C766,'Place B tables'!$A$2:$A$5201))*(SEARCH(C766,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D766=1,INDEX('Place B tables'!$H$2:$H$5201,I766),\"\")","v":""}]
[{"$f":"IF('Facility data'!A767=\"\",\"\",'Facility data'!A767)","v":""},{"$f":"IF(OR('Facility data'!B767=\"\",'Facility data'!C767<=0.01,'Facility data'!C767>2),\"\",'Facility data'!B767)","v":""},null,{"$f":"IF(OR('Facility data'!B767=\"\",'Facility data'!C767<=0.01,'Facility data'!C767>2,C767=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C767,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C767,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I767),INDEX('Place B tables'!$A$2:$A$5201,$I767),\"\")","v":""},{"$f":"IF($J767=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J767,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D767=\"\",\"\",IF(D767=0,\"No match\",IF(D767>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C767,'Place B tables'!$A$2:$A$5201))*(SEARCH(C767,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D767=1,INDEX('Place B tables'!$H$2:$H$5201,I767),\"\")","v":""}]
[{"$f":"IF('Facility data'!A768=\"\",\"\",'Facility data'!A768)","v":""},{"$f":"IF(OR('Facility data'!B768=\"\",'Facility data'!C768<=0.01,'Facility data'!C768>2),\"\",'Facility data'!B768)","v":""},null,{"$f":"IF(OR('Facility data'!B768=\"\",'Facility data'!C768<=0.01,'Facility data'!C768>2,C768=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C768,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C768,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I768),INDEX('Place B tables'!$A$2:$A$5201,$I768),\"\")","v":""},{"$f":"IF($J768=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J768,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D768=\"\",\"\",IF(D768=0,\"No match\",IF(D768>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C768,'Place B tables'!$A$2:$A$5201))*(SEARCH(C768,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D768=1,INDEX('Place B tables'!$H$2:$H$5201,I768),\"\")","v":""}]
[{"$f":"IF('Facility data'!A769=\"\",\"\",'Facility data'!A769)","v":""},{"$f":"IF(OR('Facility data'!B769=\"\",'Facility data'!C769<=0.01,'Facility data'!C769>2),\"\",'Facility data'!B769)","v":""},null,{"$f":"IF(OR('Facility data'!B769=\"\",'Facility data'!C769<=0.01,'Facility data'!C769>2,C769=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C769,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C769,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I769),INDEX('Place B tables'!$A$2:$A$5201,$I769),\"\")","v":""},{"$f":"IF($J769=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J769,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D769=\"\",\"\",IF(D769=0,\"No match\",IF(D769>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C769,'Place B tables'!$A$2:$A$5201))*(SEARCH(C769,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D769=1,INDEX('Place B tables'!$H$2:$H$5201,I769),\"\")","v":""}]
[{"$f":"IF('Facility data'!A770=\"\",\"\",'Facility data'!A770)","v":""},{"$f":"IF(OR('Facility data'!B770=\"\",'Facility data'!C770<=0.01,'Facility data'!C770>2),\"\",'Facility data'!B770)","v":""},null,{"$f":"IF(OR('Facility data'!B770=\"\",'Facility data'!C770<=0.01,'Facility data'!C770>2,C770=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C770,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C770,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I770),INDEX('Place B tables'!$A$2:$A$5201,$I770),\"\")","v":""},{"$f":"IF($J770=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J770,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D770=\"\",\"\",IF(D770=0,\"No match\",IF(D770>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C770,'Place B tables'!$A$2:$A$5201))*(SEARCH(C770,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D770=1,INDEX('Place B tables'!$H$2:$H$5201,I770),\"\")","v":""}]
[{"$f":"IF('Facility data'!A771=\"\",\"\",'Facility data'!A771)","v":""},{"$f":"IF(OR('Facility data'!B771=\"\",'Facility data'!C771<=0.01,'Facility data'!C771>2),\"\",'Facility data'!B771)","v":""},null,{"$f":"IF(OR('Facility data'!B771=\"\",'Facility data'!C771<=0.01,'Facility data'!C771>2,C771=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C771,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C771,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I771),INDEX('Place B tables'!$A$2:$A$5201,$I771),\"\")","v":""},{"$f":"IF($J771=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J771,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D771=\"\",\"\",IF(D771=0,\"No match\",IF(D771>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C771,'Place B tables'!$A$2:$A$5201))*(SEARCH(C771,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D771=1,INDEX('Place B tables'!$H$2:$H$5201,I771),\"\")","v":""}]
[{"$f":"IF('Facility data'!A772=\"\",\"\",'Facility data'!A772)","v":""},{"$f":"IF(OR('Facility data'!B772=\"\",'Facility data'!C772<=0.01,'Facility data'!C772>2),\"\",'Facility data'!B772)","v":""},null,{"$f":"IF(OR('Facility data'!B772=\"\",'Facility data'!C772<=0.01,'Facility data'!C772>2,C772=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C772,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C772,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I772),INDEX('Place B tables'!$A$2:$A$5201,$I772),\"\")","v":""},{"$f":"IF($J772=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J772,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D772=\"\",\"\",IF(D772=0,\"No match\",IF(D772>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C772,'Place B tables'!$A$2:$A$5201))*(SEARCH(C772,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D772=1,INDEX('Place B tables'!$H$2:$H$5201,I772),\"\")","v":""}]
[{"$f":"IF('Facility data'!A773=\"\",\"\",'Facility data'!A773)","v":""},{"$f":"IF(OR('Facility data'!B773=\"\",'Facility data'!C773<=0.01,'Facility data'!C773>2),\"\",'Facility data'!B773)","v":""},null,{"$f":"IF(OR('Facility data'!B773=\"\",'Facility data'!C773<=0.01,'Facility data'!C773>2,C773=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C773,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C773,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I773),INDEX('Place B tables'!$A$2:$A$5201,$I773),\"\")","v":""},{"$f":"IF($J773=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J773,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D773=\"\",\"\",IF(D773=0,\"No match\",IF(D773>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C773,'Place B tables'!$A$2:$A$5201))*(SEARCH(C773,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D773=1,INDEX('Place B tables'!$H$2:$H$5201,I773),\"\")","v":""}]
[{"$f":"IF('Facility data'!A774=\"\",\"\",'Facility data'!A774)","v":""},{"$f":"IF(OR('Facility data'!B774=\"\",'Facility data'!C774<=0.01,'Facility data'!C774>2),\"\",'Facility data'!B774)","v":""},null,{"$f":"IF(OR('Facility data'!B774=\"\",'Facility data'!C774<=0.01,'Facility data'!C774>2,C774=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C774,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C774,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I774),INDEX('Place B tables'!$A$2:$A$5201,$I774),\"\")","v":""},{"$f":"IF($J774=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J774,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D774=\"\",\"\",IF(D774=0,\"No match\",IF(D774>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C774,'Place B tables'!$A$2:$A$5201))*(SEARCH(C774,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D774=1,INDEX('Place B tables'!$H$2:$H$5201,I774),\"\")","v":""}]
[{"$f":"IF('Facility data'!A775=\"\",\"\",'Facility data'!A775)","v":""},{"$f":"IF(OR('Facility data'!B775=\"\",'Facility data'!C775<=0.01,'Facility data'!C775>2),\"\",'Facility data'!B775)","v":""},null,{"$f":"IF(OR('Facility data'!B775=\"\",'Facility data'!C775<=0.01,'Facility data'!C775>2,C775=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C775,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C775,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I775),INDEX('Place B tables'!$A$2:$A$5201,$I775),\"\")","v":""},{"$f":"IF($J775=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J775,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D775=\"\",\"\",IF(D775=0,\"No match\",IF(D775>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C775,'Place B tables'!$A$2:$A$5201))*(SEARCH(C775,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D775=1,INDEX('Place B tables'!$H$2:$H$5201,I775),\"\")","v":""}]
[{"$f":"IF('Facility data'!A776=\"\",\"\",'Facility data'!A776)","v":""},{"$f":"IF(OR('Facility data'!B776=\"\",'Facility data'!C776<=0.01,'Facility data'!C776>2),\"\",'Facility data'!B776)","v":""},null,{"$f":"IF(OR('Facility data'!B776=\"\",'Facility data'!C776<=0.01,'Facility data'!C776>2,C776=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C776,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C776,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I776),INDEX('Place B tables'!$A$2:$A$5201,$I776),\"\")","v":""},{"$f":"IF($J776=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J776,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D776=\"\",\"\",IF(D776=0,\"No match\",IF(D776>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C776,'Place B tables'!$A$2:$A$5201))*(SEARCH(C776,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D776=1,INDEX('Place B tables'!$H$2:$H$5201,I776),\"\")","v":""}]
[{"$f":"IF('Facility data'!A777=\"\",\"\",'Facility data'!A777)","v":""},{"$f":"IF(OR('Facility data'!B777=\"\",'Facility data'!C777<=0.01,'Facility data'!C777>2),\"\",'Facility data'!B777)","v":""},null,{"$f":"IF(OR('Facility data'!B777=\"\",'Facility data'!C777<=0.01,'Facility data'!C777>2,C777=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C777,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C777,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I777),INDEX('Place B tables'!$A$2:$A$5201,$I777),\"\")","v":""},{"$f":"IF($J777=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J777,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D777=\"\",\"\",IF(D777=0,\"No match\",IF(D777>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C777,'Place B tables'!$A$2:$A$5201))*(SEARCH(C777,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D777=1,INDEX('Place B tables'!$H$2:$H$5201,I777),\"\")","v":""}]
[{"$f":"IF('Facility data'!A778=\"\",\"\",'Facility data'!A778)","v":""},{"$f":"IF(OR('Facility data'!B778=\"\",'Facility data'!C778<=0.01,'Facility data'!C778>2),\"\",'Facility data'!B778)","v":""},null,{"$f":"IF(OR('Facility data'!B778=\"\",'Facility data'!C778<=0.01,'Facility data'!C778>2,C778=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C778,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C778,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I778),INDEX('Place B tables'!$A$2:$A$5201,$I778),\"\")","v":""},{"$f":"IF($J778=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J778,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D778=\"\",\"\",IF(D778=0,\"No match\",IF(D778>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C778,'Place B tables'!$A$2:$A$5201))*(SEARCH(C778,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D778=1,INDEX('Place B tables'!$H$2:$H$5201,I778),\"\")","v":""}]
[{"$f":"IF('Facility data'!A779=\"\",\"\",'Facility data'!A779)","v":""},{"$f":"IF(OR('Facility data'!B779=\"\",'Facility data'!C779<=0.01,'Facility data'!C779>2),\"\",'Facility data'!B779)","v":""},null,{"$f":"IF(OR('Facility data'!B779=\"\",'Facility data'!C779<=0.01,'Facility data'!C779>2,C779=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C779,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C779,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I779),INDEX('Place B tables'!$A$2:$A$5201,$I779),\"\")","v":""},{"$f":"IF($J779=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J779,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D779=\"\",\"\",IF(D779=0,\"No match\",IF(D779>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C779,'Place B tables'!$A$2:$A$5201))*(SEARCH(C779,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D779=1,INDEX('Place B tables'!$H$2:$H$5201,I779),\"\")","v":""}]
[{"$f":"IF('Facility data'!A780=\"\",\"\",'Facility data'!A780)","v":""},{"$f":"IF(OR('Facility data'!B780=\"\",'Facility data'!C780<=0.01,'Facility data'!C780>2),\"\",'Facility data'!B780)","v":""},null,{"$f":"IF(OR('Facility data'!B780=\"\",'Facility data'!C780<=0.01,'Facility data'!C780>2,C780=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C780,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C780,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I780),INDEX('Place B tables'!$A$2:$A$5201,$I780),\"\")","v":""},{"$f":"IF($J780=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J780,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D780=\"\",\"\",IF(D780=0,\"No match\",IF(D780>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C780,'Place B tables'!$A$2:$A$5201))*(SEARCH(C780,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D780=1,INDEX('Place B tables'!$H$2:$H$5201,I780),\"\")","v":""}]
[{"$f":"IF('Facility data'!A781=\"\",\"\",'Facility data'!A781)","v":""},{"$f":"IF(OR('Facility data'!B781=\"\",'Facility data'!C781<=0.01,'Facility data'!C781>2),\"\",'Facility data'!B781)","v":""},null,{"$f":"IF(OR('Facility data'!B781=\"\",'Facility data'!C781<=0.01,'Facility data'!C781>2,C781=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C781,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C781,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I781),INDEX('Place B tables'!$A$2:$A$5201,$I781),\"\")","v":""},{"$f":"IF($J781=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J781,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D781=\"\",\"\",IF(D781=0,\"No match\",IF(D781>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C781,'Place B tables'!$A$2:$A$5201))*(SEARCH(C781,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D781=1,INDEX('Place B tables'!$H$2:$H$5201,I781),\"\")","v":""}]
[{"$f":"IF('Facility data'!A782=\"\",\"\",'Facility data'!A782)","v":""},{"$f":"IF(OR('Facility data'!B782=\"\",'Facility data'!C782<=0.01,'Facility data'!C782>2),\"\",'Facility data'!B782)","v":""},null,{"$f":"IF(OR('Facility data'!B782=\"\",'Facility data'!C782<=0.01,'Facility data'!C782>2,C782=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C782,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C782,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I782),INDEX('Place B tables'!$A$2:$A$5201,$I782),\"\")","v":""},{"$f":"IF($J782=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J782,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D782=\"\",\"\",IF(D782=0,\"No match\",IF(D782>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C782,'Place B tables'!$A$2:$A$5201))*(SEARCH(C782,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D782=1,INDEX('Place B tables'!$H$2:$H$5201,I782),\"\")","v":""}]
[{"$f":"IF('Facility data'!A783=\"\",\"\",'Facility data'!A783)","v":""},{"$f":"IF(OR('Facility data'!B783=\"\",'Facility data'!C783<=0.01,'Facility data'!C783>2),\"\",'Facility data'!B783)","v":""},null,{"$f":"IF(OR('Facility data'!B783=\"\",'Facility data'!C783<=0.01,'Facility data'!C783>2,C783=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C783,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C783,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I783),INDEX('Place B tables'!$A$2:$A$5201,$I783),\"\")","v":""},{"$f":"IF($J783=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J783,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D783=\"\",\"\",IF(D783=0,\"No match\",IF(D783>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C783,'Place B tables'!$A$2:$A$5201))*(SEARCH(C783,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D783=1,INDEX('Place B tables'!$H$2:$H$5201,I783),\"\")","v":""}]
[{"$f":"IF('Facility data'!A784=\"\",\"\",'Facility data'!A784)","v":""},{"$f":"IF(OR('Facility data'!B784=\"\",'Facility data'!C784<=0.01,'Facility data'!C784>2),\"\",'Facility data'!B784)","v":""},null,{"$f":"IF(OR('Facility data'!B784=\"\",'Facility data'!C784<=0.01,'Facility data'!C784>2,C784=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C784,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C784,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I784),INDEX('Place B tables'!$A$2:$A$5201,$I784),\"\")","v":""},{"$f":"IF($J784=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J784,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D784=\"\",\"\",IF(D784=0,\"No match\",IF(D784>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C784,'Place B tables'!$A$2:$A$5201))*(SEARCH(C784,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D784=1,INDEX('Place B tables'!$H$2:$H$5201,I784),\"\")","v":""}]
[{"$f":"IF('Facility data'!A785=\"\",\"\",'Facility data'!A785)","v":""},{"$f":"IF(OR('Facility data'!B785=\"\",'Facility data'!C785<=0.01,'Facility data'!C785>2),\"\",'Facility data'!B785)","v":""},null,{"$f":"IF(OR('Facility data'!B785=\"\",'Facility data'!C785<=0.01,'Facility data'!C785>2,C785=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C785,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C785,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I785),INDEX('Place B tables'!$A$2:$A$5201,$I785),\"\")","v":""},{"$f":"IF($J785=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J785,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D785=\"\",\"\",IF(D785=0,\"No match\",IF(D785>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C785,'Place B tables'!$A$2:$A$5201))*(SEARCH(C785,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D785=1,INDEX('Place B tables'!$H$2:$H$5201,I785),\"\")","v":""}]
[{"$f":"IF('Facility data'!A786=\"\",\"\",'Facility data'!A786)","v":""},{"$f":"IF(OR('Facility data'!B786=\"\",'Facility data'!C786<=0.01,'Facility data'!C786>2),\"\",'Facility data'!B786)","v":""},null,{"$f":"IF(OR('Facility data'!B786=\"\",'Facility data'!C786<=0.01,'Facility data'!C786>2,C786=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C786,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C786,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I786),INDEX('Place B tables'!$A$2:$A$5201,$I786),\"\")","v":""},{"$f":"IF($J786=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J786,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D786=\"\",\"\",IF(D786=0,\"No match\",IF(D786>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C786,'Place B tables'!$A$2:$A$5201))*(SEARCH(C786,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D786=1,INDEX('Place B tables'!$H$2:$H$5201,I786),\"\")","v":""}]
[{"$f":"IF('Facility data'!A787=\"\",\"\",'Facility data'!A787)","v":""},{"$f":"IF(OR('Facility data'!B787=\"\",'Facility data'!C787<=0.01,'Facility data'!C787>2),\"\",'Facility data'!B787)","v":""},null,{"$f":"IF(OR('Facility data'!B787=\"\",'Facility data'!C787<=0.01,'Facility data'!C787>2,C787=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C787,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C787,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I787),INDEX('Place B tables'!$A$2:$A$5201,$I787),\"\")","v":""},{"$f":"IF($J787=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J787,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D787=\"\",\"\",IF(D787=0,\"No match\",IF(D787>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C787,'Place B tables'!$A$2:$A$5201))*(SEARCH(C787,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D787=1,INDEX('Place B tables'!$H$2:$H$5201,I787),\"\")","v":""}]
[{"$f":"IF('Facility data'!A788=\"\",\"\",'Facility data'!A788)","v":""},{"$f":"IF(OR('Facility data'!B788=\"\",'Facility data'!C788<=0.01,'Facility data'!C788>2),\"\",'Facility data'!B788)","v":""},null,{"$f":"IF(OR('Facility data'!B788=\"\",'Facility data'!C788<=0.01,'Facility data'!C788>2,C788=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C788,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C788,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I788),INDEX('Place B tables'!$A$2:$A$5201,$I788),\"\")","v":""},{"$f":"IF($J788=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J788,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D788=\"\",\"\",IF(D788=0,\"No match\",IF(D788>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C788,'Place B tables'!$A$2:$A$5201))*(SEARCH(C788,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D788=1,INDEX('Place B tables'!$H$2:$H$5201,I788),\"\")","v":""}]
[{"$f":"IF('Facility data'!A789=\"\",\"\",'Facility data'!A789)","v":""},{"$f":"IF(OR('Facility data'!B789=\"\",'Facility data'!C789<=0.01,'Facility data'!C789>2),\"\",'Facility data'!B789)","v":""},null,{"$f":"IF(OR('Facility data'!B789=\"\",'Facility data'!C789<=0.01,'Facility data'!C789>2,C789=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C789,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C789,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I789),INDEX('Place B tables'!$A$2:$A$5201,$I789),\"\")","v":""},{"$f":"IF($J789=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J789,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D789=\"\",\"\",IF(D789=0,\"No match\",IF(D789>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C789,'Place B tables'!$A$2:$A$5201))*(SEARCH(C789,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D789=1,INDEX('Place B tables'!$H$2:$H$5201,I789),\"\")","v":""}]
[{"$f":"IF('Facility data'!A790=\"\",\"\",'Facility data'!A790)","v":""},{"$f":"IF(OR('Facility data'!B790=\"\",'Facility data'!C790<=0.01,'Facility data'!C790>2),\"\",'Facility data'!B790)","v":""},null,{"$f":"IF(OR('Facility data'!B790=\"\",'Facility data'!C790<=0.01,'Facility data'!C790>2,C790=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C790,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C790,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I790),INDEX('Place B tables'!$A$2:$A$5201,$I790),\"\")","v":""},{"$f":"IF($J790=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J790,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D790=\"\",\"\",IF(D790=0,\"No match\",IF(D790>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C790,'Place B tables'!$A$2:$A$5201))*(SEARCH(C790,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D790=1,INDEX('Place B tables'!$H$2:$H$5201,I790),\"\")","v":""}]
[{"$f":"IF('Facility data'!A791=\"\",\"\",'Facility data'!A791)","v":""},{"$f":"IF(OR('Facility data'!B791=\"\",'Facility data'!C791<=0.01,'Facility data'!C791>2),\"\",'Facility data'!B791)","v":""},null,{"$f":"IF(OR('Facility data'!B791=\"\",'Facility data'!C791<=0.01,'Facility data'!C791>2,C791=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C791,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C791,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I791),INDEX('Place B tables'!$A$2:$A$5201,$I791),\"\")","v":""},{"$f":"IF($J791=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J791,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D791=\"\",\"\",IF(D791=0,\"No match\",IF(D791>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C791,'Place B tables'!$A$2:$A$5201))*(SEARCH(C791,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D791=1,INDEX('Place B tables'!$H$2:$H$5201,I791),\"\")","v":""}]
[{"$f":"IF('Facility data'!A792=\"\",\"\",'Facility data'!A792)","v":""},{"$f":"IF(OR('Facility data'!B792=\"\",'Facility data'!C792<=0.01,'Facility data'!C792>2),\"\",'Facility data'!B792)","v":""},null,{"$f":"IF(OR('Facility data'!B792=\"\",'Facility data'!C792<=0.01,'Facility data'!C792>2,C792=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C792,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C792,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I792),INDEX('Place B tables'!$A$2:$A$5201,$I792),\"\")","v":""},{"$f":"IF($J792=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J792,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D792=\"\",\"\",IF(D792=0,\"No match\",IF(D792>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C792,'Place B tables'!$A$2:$A$5201))*(SEARCH(C792,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D792=1,INDEX('Place B tables'!$H$2:$H$5201,I792),\"\")","v":""}]
[{"$f":"IF('Facility data'!A793=\"\",\"\",'Facility data'!A793)","v":""},{"$f":"IF(OR('Facility data'!B793=\"\",'Facility data'!C793<=0.01,'Facility data'!C793>2),\"\",'Facility data'!B793)","v":""},null,{"$f":"IF(OR('Facility data'!B793=\"\",'Facility data'!C793<=0.01,'Facility data'!C793>2,C793=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C793,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C793,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I793),INDEX('Place B tables'!$A$2:$A$5201,$I793),\"\")","v":""},{"$f":"IF($J793=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J793,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D793=\"\",\"\",IF(D793=0,\"No match\",IF(D793>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C793,'Place B tables'!$A$2:$A$5201))*(SEARCH(C793,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D793=1,INDEX('Place B tables'!$H$2:$H$5201,I793),\"\")","v":""}]
[{"$f":"IF('Facility data'!A794=\"\",\"\",'Facility data'!A794)","v":""},{"$f":"IF(OR('Facility data'!B794=\"\",'Facility data'!C794<=0.01,'Facility data'!C794>2),\"\",'Facility data'!B794)","v":""},null,{"$f":"IF(OR('Facility data'!B794=\"\",'Facility data'!C794<=0.01,'Facility data'!C794>2,C794=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C794,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C794,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I794),INDEX('Place B tables'!$A$2:$A$5201,$I794),\"\")","v":""},{"$f":"IF($J794=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J794,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D794=\"\",\"\",IF(D794=0,\"No match\",IF(D794>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C794,'Place B tables'!$A$2:$A$5201))*(SEARCH(C794,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D794=1,INDEX('Place B tables'!$H$2:$H$5201,I794),\"\")","v":""}]
[{"$f":"IF('Facility data'!A795=\"\",\"\",'Facility data'!A795)","v":""},{"$f":"IF(OR('Facility data'!B795=\"\",'Facility data'!C795<=0.01,'Facility data'!C795>2),\"\",'Facility data'!B795)","v":""},null,{"$f":"IF(OR('Facility data'!B795=\"\",'Facility data'!C795<=0.01,'Facility data'!C795>2,C795=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C795,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C795,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I795),INDEX('Place B tables'!$A$2:$A$5201,$I795),\"\")","v":""},{"$f":"IF($J795=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J795,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D795=\"\",\"\",IF(D795=0,\"No match\",IF(D795>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C795,'Place B tables'!$A$2:$A$5201))*(SEARCH(C795,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D795=1,INDEX('Place B tables'!$H$2:$H$5201,I795),\"\")","v":""}]
[{"$f":"IF('Facility data'!A796=\"\",\"\",'Facility data'!A796)","v":""},{"$f":"IF(OR('Facility data'!B796=\"\",'Facility data'!C796<=0.01,'Facility data'!C796>2),\"\",'Facility data'!B796)","v":""},null,{"$f":"IF(OR('Facility data'!B796=\"\",'Facility data'!C796<=0.01,'Facility data'!C796>2,C796=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C796,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C796,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I796),INDEX('Place B tables'!$A$2:$A$5201,$I796),\"\")","v":""},{"$f":"IF($J796=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J796,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D796=\"\",\"\",IF(D796=0,\"No match\",IF(D796>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C796,'Place B tables'!$A$2:$A$5201))*(SEARCH(C796,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D796=1,INDEX('Place B tables'!$H$2:$H$5201,I796),\"\")","v":""}]
[{"$f":"IF('Facility data'!A797=\"\",\"\",'Facility data'!A797)","v":""},{"$f":"IF(OR('Facility data'!B797=\"\",'Facility data'!C797<=0.01,'Facility data'!C797>2),\"\",'Facility data'!B797)","v":""},null,{"$f":"IF(OR('Facility data'!B797=\"\",'Facility data'!C797<=0.01,'Facility data'!C797>2,C797=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C797,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C797,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I797),INDEX('Place B tables'!$A$2:$A$5201,$I797),\"\")","v":""},{"$f":"IF($J797=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J797,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D797=\"\",\"\",IF(D797=0,\"No match\",IF(D797>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C797,'Place B tables'!$A$2:$A$5201))*(SEARCH(C797,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D797=1,INDEX('Place B tables'!$H$2:$H$5201,I797),\"\")","v":""}]
[{"$f":"IF('Facility data'!A798=\"\",\"\",'Facility data'!A798)","v":""},{"$f":"IF(OR('Facility data'!B798=\"\",'Facility data'!C798<=0.01,'Facility data'!C798>2),\"\",'Facility data'!B798)","v":""},null,{"$f":"IF(OR('Facility data'!B798=\"\",'Facility data'!C798<=0.01,'Facility data'!C798>2,C798=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C798,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C798,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I798),INDEX('Place B tables'!$A$2:$A$5201,$I798),\"\")","v":""},{"$f":"IF($J798=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J798,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D798=\"\",\"\",IF(D798=0,\"No match\",IF(D798>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C798,'Place B tables'!$A$2:$A$5201))*(SEARCH(C798,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D798=1,INDEX('Place B tables'!$H$2:$H$5201,I798),\"\")","v":""}]
[{"$f":"IF('Facility data'!A799=\"\",\"\",'Facility data'!A799)","v":""},{"$f":"IF(OR('Facility data'!B799=\"\",'Facility data'!C799<=0.01,'Facility data'!C799>2),\"\",'Facility data'!B799)","v":""},null,{"$f":"IF(OR('Facility data'!B799=\"\",'Facility data'!C799<=0.01,'Facility data'!C799>2,C799=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C799,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C799,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I799),INDEX('Place B tables'!$A$2:$A$5201,$I799),\"\")","v":""},{"$f":"IF($J799=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J799,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D799=\"\",\"\",IF(D799=0,\"No match\",IF(D799>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C799,'Place B tables'!$A$2:$A$5201))*(SEARCH(C799,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D799=1,INDEX('Place B tables'!$H$2:$H$5201,I799),\"\")","v":""}]
[{"$f":"IF('Facility data'!A800=\"\",\"\",'Facility data'!A800)","v":""},{"$f":"IF(OR('Facility data'!B800=\"\",'Facility data'!C800<=0.01,'Facility data'!C800>2),\"\",'Facility data'!B800)","v":""},null,{"$f":"IF(OR('Facility data'!B800=\"\",'Facility data'!C800<=0.01,'Facility data'!C800>2,C800=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C800,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C800,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I800),INDEX('Place B tables'!$A$2:$A$5201,$I800),\"\")","v":""},{"$f":"IF($J800=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J800,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D800=\"\",\"\",IF(D800=0,\"No match\",IF(D800>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C800,'Place B tables'!$A$2:$A$5201))*(SEARCH(C800,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D800=1,INDEX('Place B tables'!$H$2:$H$5201,I800),\"\")","v":""}]
[{"$f":"IF('Facility data'!A801=\"\",\"\",'Facility data'!A801)","v":""},{"$f":"IF(OR('Facility data'!B801=\"\",'Facility data'!C801<=0.01,'Facility data'!C801>2),\"\",'Facility data'!B801)","v":""},null,{"$f":"IF(OR('Facility data'!B801=\"\",'Facility data'!C801<=0.01,'Facility data'!C801>2,C801=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C801,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C801,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I801),INDEX('Place B tables'!$A$2:$A$5201,$I801),\"\")","v":""},{"$f":"IF($J801=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J801,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D801=\"\",\"\",IF(D801=0,\"No match\",IF(D801>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C801,'Place B tables'!$A$2:$A$5201))*(SEARCH(C801,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D801=1,INDEX('Place B tables'!$H$2:$H$5201,I801),\"\")","v":""}]
[{"$f":"IF('Facility data'!A802=\"\",\"\",'Facility data'!A802)","v":""},{"$f":"IF(OR('Facility data'!B802=\"\",'Facility data'!C802<=0.01,'Facility data'!C802>2),\"\",'Facility data'!B802)","v":""},null,{"$f":"IF(OR('Facility data'!B802=\"\",'Facility data'!C802<=0.01,'Facility data'!C802>2,C802=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C802,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C802,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I802),INDEX('Place B tables'!$A$2:$A$5201,$I802),\"\")","v":""},{"$f":"IF($J802=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J802,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D802=\"\",\"\",IF(D802=0,\"No match\",IF(D802>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C802,'Place B tables'!$A$2:$A$5201))*(SEARCH(C802,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D802=1,INDEX('Place B tables'!$H$2:$H$5201,I802),\"\")","v":""}]
[{"$f":"IF('Facility data'!A803=\"\",\"\",'Facility data'!A803)","v":""},{"$f":"IF(OR('Facility data'!B803=\"\",'Facility data'!C803<=0.01,'Facility data'!C803>2),\"\",'Facility data'!B803)","v":""},null,{"$f":"IF(OR('Facility data'!B803=\"\",'Facility data'!C803<=0.01,'Facility data'!C803>2,C803=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C803,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C803,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I803),INDEX('Place B tables'!$A$2:$A$5201,$I803),\"\")","v":""},{"$f":"IF($J803=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J803,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D803=\"\",\"\",IF(D803=0,\"No match\",IF(D803>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C803,'Place B tables'!$A$2:$A$5201))*(SEARCH(C803,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D803=1,INDEX('Place B tables'!$H$2:$H$5201,I803),\"\")","v":""}]
[{"$f":"IF('Facility data'!A804=\"\",\"\",'Facility data'!A804)","v":""},{"$f":"IF(OR('Facility data'!B804=\"\",'Facility data'!C804<=0.01,'Facility data'!C804>2),\"\",'Facility data'!B804)","v":""},null,{"$f":"IF(OR('Facility data'!B804=\"\",'Facility data'!C804<=0.01,'Facility data'!C804>2,C804=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C804,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C804,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I804),INDEX('Place B tables'!$A$2:$A$5201,$I804),\"\")","v":""},{"$f":"IF($J804=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J804,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D804=\"\",\"\",IF(D804=0,\"No match\",IF(D804>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C804,'Place B tables'!$A$2:$A$5201))*(SEARCH(C804,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D804=1,INDEX('Place B tables'!$H$2:$H$5201,I804),\"\")","v":""}]
[{"$f":"IF('Facility data'!A805=\"\",\"\",'Facility data'!A805)","v":""},{"$f":"IF(OR('Facility data'!B805=\"\",'Facility data'!C805<=0.01,'Facility data'!C805>2),\"\",'Facility data'!B805)","v":""},null,{"$f":"IF(OR('Facility data'!B805=\"\",'Facility data'!C805<=0.01,'Facility data'!C805>2,C805=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C805,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C805,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I805),INDEX('Place B tables'!$A$2:$A$5201,$I805),\"\")","v":""},{"$f":"IF($J805=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J805,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D805=\"\",\"\",IF(D805=0,\"No match\",IF(D805>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C805,'Place B tables'!$A$2:$A$5201))*(SEARCH(C805,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D805=1,INDEX('Place B tables'!$H$2:$H$5201,I805),\"\")","v":""}]
[{"$f":"IF('Facility data'!A806=\"\",\"\",'Facility data'!A806)","v":""},{"$f":"IF(OR('Facility data'!B806=\"\",'Facility data'!C806<=0.01,'Facility data'!C806>2),\"\",'Facility data'!B806)","v":""},null,{"$f":"IF(OR('Facility data'!B806=\"\",'Facility data'!C806<=0.01,'Facility data'!C806>2,C806=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C806,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C806,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I806),INDEX('Place B tables'!$A$2:$A$5201,$I806),\"\")","v":""},{"$f":"IF($J806=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J806,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D806=\"\",\"\",IF(D806=0,\"No match\",IF(D806>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C806,'Place B tables'!$A$2:$A$5201))*(SEARCH(C806,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D806=1,INDEX('Place B tables'!$H$2:$H$5201,I806),\"\")","v":""}]
[{"$f":"IF('Facility data'!A807=\"\",\"\",'Facility data'!A807)","v":""},{"$f":"IF(OR('Facility data'!B807=\"\",'Facility data'!C807<=0.01,'Facility data'!C807>2),\"\",'Facility data'!B807)","v":""},null,{"$f":"IF(OR('Facility data'!B807=\"\",'Facility data'!C807<=0.01,'Facility data'!C807>2,C807=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C807,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C807,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I807),INDEX('Place B tables'!$A$2:$A$5201,$I807),\"\")","v":""},{"$f":"IF($J807=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J807,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D807=\"\",\"\",IF(D807=0,\"No match\",IF(D807>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C807,'Place B tables'!$A$2:$A$5201))*(SEARCH(C807,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D807=1,INDEX('Place B tables'!$H$2:$H$5201,I807),\"\")","v":""}]
[{"$f":"IF('Facility data'!A808=\"\",\"\",'Facility data'!A808)","v":""},{"$f":"IF(OR('Facility data'!B808=\"\",'Facility data'!C808<=0.01,'Facility data'!C808>2),\"\",'Facility data'!B808)","v":""},null,{"$f":"IF(OR('Facility data'!B808=\"\",'Facility data'!C808<=0.01,'Facility data'!C808>2,C808=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C808,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C808,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I808),INDEX('Place B tables'!$A$2:$A$5201,$I808),\"\")","v":""},{"$f":"IF($J808=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J808,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D808=\"\",\"\",IF(D808=0,\"No match\",IF(D808>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C808,'Place B tables'!$A$2:$A$5201))*(SEARCH(C808,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D808=1,INDEX('Place B tables'!$H$2:$H$5201,I808),\"\")","v":""}]
[{"$f":"IF('Facility data'!A809=\"\",\"\",'Facility data'!A809)","v":""},{"$f":"IF(OR('Facility data'!B809=\"\",'Facility data'!C809<=0.01,'Facility data'!C809>2),\"\",'Facility data'!B809)","v":""},null,{"$f":"IF(OR('Facility data'!B809=\"\",'Facility data'!C809<=0.01,'Facility data'!C809>2,C809=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C809,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C809,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I809),INDEX('Place B tables'!$A$2:$A$5201,$I809),\"\")","v":""},{"$f":"IF($J809=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J809,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D809=\"\",\"\",IF(D809=0,\"No match\",IF(D809>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C809,'Place B tables'!$A$2:$A$5201))*(SEARCH(C809,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D809=1,INDEX('Place B tables'!$H$2:$H$5201,I809),\"\")","v":""}]
[{"$f":"IF('Facility data'!A810=\"\",\"\",'Facility data'!A810)","v":""},{"$f":"IF(OR('Facility data'!B810=\"\",'Facility data'!C810<=0.01,'Facility data'!C810>2),\"\",'Facility data'!B810)","v":""},null,{"$f":"IF(OR('Facility data'!B810=\"\",'Facility data'!C810<=0.01,'Facility data'!C810>2,C810=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C810,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C810,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I810),INDEX('Place B tables'!$A$2:$A$5201,$I810),\"\")","v":""},{"$f":"IF($J810=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J810,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D810=\"\",\"\",IF(D810=0,\"No match\",IF(D810>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C810,'Place B tables'!$A$2:$A$5201))*(SEARCH(C810,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D810=1,INDEX('Place B tables'!$H$2:$H$5201,I810),\"\")","v":""}]
[{"$f":"IF('Facility data'!A811=\"\",\"\",'Facility data'!A811)","v":""},{"$f":"IF(OR('Facility data'!B811=\"\",'Facility data'!C811<=0.01,'Facility data'!C811>2),\"\",'Facility data'!B811)","v":""},null,{"$f":"IF(OR('Facility data'!B811=\"\",'Facility data'!C811<=0.01,'Facility data'!C811>2,C811=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C811,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C811,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I811),INDEX('Place B tables'!$A$2:$A$5201,$I811),\"\")","v":""},{"$f":"IF($J811=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J811,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D811=\"\",\"\",IF(D811=0,\"No match\",IF(D811>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C811,'Place B tables'!$A$2:$A$5201))*(SEARCH(C811,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D811=1,INDEX('Place B tables'!$H$2:$H$5201,I811),\"\")","v":""}]
[{"$f":"IF('Facility data'!A812=\"\",\"\",'Facility data'!A812)","v":""},{"$f":"IF(OR('Facility data'!B812=\"\",'Facility data'!C812<=0.01,'Facility data'!C812>2),\"\",'Facility data'!B812)","v":""},null,{"$f":"IF(OR('Facility data'!B812=\"\",'Facility data'!C812<=0.01,'Facility data'!C812>2,C812=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C812,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C812,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I812),INDEX('Place B tables'!$A$2:$A$5201,$I812),\"\")","v":""},{"$f":"IF($J812=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J812,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D812=\"\",\"\",IF(D812=0,\"No match\",IF(D812>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C812,'Place B tables'!$A$2:$A$5201))*(SEARCH(C812,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D812=1,INDEX('Place B tables'!$H$2:$H$5201,I812),\"\")","v":""}]
[{"$f":"IF('Facility data'!A813=\"\",\"\",'Facility data'!A813)","v":""},{"$f":"IF(OR('Facility data'!B813=\"\",'Facility data'!C813<=0.01,'Facility data'!C813>2),\"\",'Facility data'!B813)","v":""},null,{"$f":"IF(OR('Facility data'!B813=\"\",'Facility data'!C813<=0.01,'Facility data'!C813>2,C813=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C813,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C813,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I813),INDEX('Place B tables'!$A$2:$A$5201,$I813),\"\")","v":""},{"$f":"IF($J813=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J813,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D813=\"\",\"\",IF(D813=0,\"No match\",IF(D813>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C813,'Place B tables'!$A$2:$A$5201))*(SEARCH(C813,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D813=1,INDEX('Place B tables'!$H$2:$H$5201,I813),\"\")","v":""}]
[{"$f":"IF('Facility data'!A814=\"\",\"\",'Facility data'!A814)","v":""},{"$f":"IF(OR('Facility data'!B814=\"\",'Facility data'!C814<=0.01,'Facility data'!C814>2),\"\",'Facility data'!B814)","v":""},null,{"$f":"IF(OR('Facility data'!B814=\"\",'Facility data'!C814<=0.01,'Facility data'!C814>2,C814=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C814,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C814,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I814),INDEX('Place B tables'!$A$2:$A$5201,$I814),\"\")","v":""},{"$f":"IF($J814=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J814,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D814=\"\",\"\",IF(D814=0,\"No match\",IF(D814>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C814,'Place B tables'!$A$2:$A$5201))*(SEARCH(C814,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D814=1,INDEX('Place B tables'!$H$2:$H$5201,I814),\"\")","v":""}]
[{"$f":"IF('Facility data'!A815=\"\",\"\",'Facility data'!A815)","v":""},{"$f":"IF(OR('Facility data'!B815=\"\",'Facility data'!C815<=0.01,'Facility data'!C815>2),\"\",'Facility data'!B815)","v":""},null,{"$f":"IF(OR('Facility data'!B815=\"\",'Facility data'!C815<=0.01,'Facility data'!C815>2,C815=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C815,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C815,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I815),INDEX('Place B tables'!$A$2:$A$5201,$I815),\"\")","v":""},{"$f":"IF($J815=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J815,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D815=\"\",\"\",IF(D815=0,\"No match\",IF(D815>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C815,'Place B tables'!$A$2:$A$5201))*(SEARCH(C815,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D815=1,INDEX('Place B tables'!$H$2:$H$5201,I815),\"\")","v":""}]
[{"$f":"IF('Facility data'!A816=\"\",\"\",'Facility data'!A816)","v":""},{"$f":"IF(OR('Facility data'!B816=\"\",'Facility data'!C816<=0.01,'Facility data'!C816>2),\"\",'Facility data'!B816)","v":""},null,{"$f":"IF(OR('Facility data'!B816=\"\",'Facility data'!C816<=0.01,'Facility data'!C816>2,C816=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C816,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C816,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I816),INDEX('Place B tables'!$A$2:$A$5201,$I816),\"\")","v":""},{"$f":"IF($J816=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J816,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D816=\"\",\"\",IF(D816=0,\"No match\",IF(D816>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C816,'Place B tables'!$A$2:$A$5201))*(SEARCH(C816,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D816=1,INDEX('Place B tables'!$H$2:$H$5201,I816),\"\")","v":""}]
[{"$f":"IF('Facility data'!A817=\"\",\"\",'Facility data'!A817)","v":""},{"$f":"IF(OR('Facility data'!B817=\"\",'Facility data'!C817<=0.01,'Facility data'!C817>2),\"\",'Facility data'!B817)","v":""},null,{"$f":"IF(OR('Facility data'!B817=\"\",'Facility data'!C817<=0.01,'Facility data'!C817>2,C817=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C817,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C817,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I817),INDEX('Place B tables'!$A$2:$A$5201,$I817),\"\")","v":""},{"$f":"IF($J817=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J817,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D817=\"\",\"\",IF(D817=0,\"No match\",IF(D817>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C817,'Place B tables'!$A$2:$A$5201))*(SEARCH(C817,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D817=1,INDEX('Place B tables'!$H$2:$H$5201,I817),\"\")","v":""}]
[{"$f":"IF('Facility data'!A818=\"\",\"\",'Facility data'!A818)","v":""},{"$f":"IF(OR('Facility data'!B818=\"\",'Facility data'!C818<=0.01,'Facility data'!C818>2),\"\",'Facility data'!B818)","v":""},null,{"$f":"IF(OR('Facility data'!B818=\"\",'Facility data'!C818<=0.01,'Facility data'!C818>2,C818=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C818,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C818,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I818),INDEX('Place B tables'!$A$2:$A$5201,$I818),\"\")","v":""},{"$f":"IF($J818=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J818,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D818=\"\",\"\",IF(D818=0,\"No match\",IF(D818>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C818,'Place B tables'!$A$2:$A$5201))*(SEARCH(C818,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D818=1,INDEX('Place B tables'!$H$2:$H$5201,I818),\"\")","v":""}]
[{"$f":"IF('Facility data'!A819=\"\",\"\",'Facility data'!A819)","v":""},{"$f":"IF(OR('Facility data'!B819=\"\",'Facility data'!C819<=0.01,'Facility data'!C819>2),\"\",'Facility data'!B819)","v":""},null,{"$f":"IF(OR('Facility data'!B819=\"\",'Facility data'!C819<=0.01,'Facility data'!C819>2,C819=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C819,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C819,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I819),INDEX('Place B tables'!$A$2:$A$5201,$I819),\"\")","v":""},{"$f":"IF($J819=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J819,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D819=\"\",\"\",IF(D819=0,\"No match\",IF(D819>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C819,'Place B tables'!$A$2:$A$5201))*(SEARCH(C819,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D819=1,INDEX('Place B tables'!$H$2:$H$5201,I819),\"\")","v":""}]
[{"$f":"IF('Facility data'!A820=\"\",\"\",'Facility data'!A820)","v":""},{"$f":"IF(OR('Facility data'!B820=\"\",'Facility data'!C820<=0.01,'Facility data'!C820>2),\"\",'Facility data'!B820)","v":""},null,{"$f":"IF(OR('Facility data'!B820=\"\",'Facility data'!C820<=0.01,'Facility data'!C820>2,C820=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C820,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C820,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I820),INDEX('Place B tables'!$A$2:$A$5201,$I820),\"\")","v":""},{"$f":"IF($J820=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J820,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D820=\"\",\"\",IF(D820=0,\"No match\",IF(D820>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C820,'Place B tables'!$A$2:$A$5201))*(SEARCH(C820,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D820=1,INDEX('Place B tables'!$H$2:$H$5201,I820),\"\")","v":""}]
[{"$f":"IF('Facility data'!A821=\"\",\"\",'Facility data'!A821)","v":""},{"$f":"IF(OR('Facility data'!B821=\"\",'Facility data'!C821<=0.01,'Facility data'!C821>2),\"\",'Facility data'!B821)","v":""},null,{"$f":"IF(OR('Facility data'!B821=\"\",'Facility data'!C821<=0.01,'Facility data'!C821>2,C821=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C821,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C821,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I821),INDEX('Place B tables'!$A$2:$A$5201,$I821),\"\")","v":""},{"$f":"IF($J821=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J821,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D821=\"\",\"\",IF(D821=0,\"No match\",IF(D821>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C821,'Place B tables'!$A$2:$A$5201))*(SEARCH(C821,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D821=1,INDEX('Place B tables'!$H$2:$H$5201,I821),\"\")","v":""}]
[{"$f":"IF('Facility data'!A822=\"\",\"\",'Facility data'!A822)","v":""},{"$f":"IF(OR('Facility data'!B822=\"\",'Facility data'!C822<=0.01,'Facility data'!C822>2),\"\",'Facility data'!B822)","v":""},null,{"$f":"IF(OR('Facility data'!B822=\"\",'Facility data'!C822<=0.01,'Facility data'!C822>2,C822=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C822,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C822,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I822),INDEX('Place B tables'!$A$2:$A$5201,$I822),\"\")","v":""},{"$f":"IF($J822=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J822,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D822=\"\",\"\",IF(D822=0,\"No match\",IF(D822>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C822,'Place B tables'!$A$2:$A$5201))*(SEARCH(C822,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D822=1,INDEX('Place B tables'!$H$2:$H$5201,I822),\"\")","v":""}]
[{"$f":"IF('Facility data'!A823=\"\",\"\",'Facility data'!A823)","v":""},{"$f":"IF(OR('Facility data'!B823=\"\",'Facility data'!C823<=0.01,'Facility data'!C823>2),\"\",'Facility data'!B823)","v":""},null,{"$f":"IF(OR('Facility data'!B823=\"\",'Facility data'!C823<=0.01,'Facility data'!C823>2,C823=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C823,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C823,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I823),INDEX('Place B tables'!$A$2:$A$5201,$I823),\"\")","v":""},{"$f":"IF($J823=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J823,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D823=\"\",\"\",IF(D823=0,\"No match\",IF(D823>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C823,'Place B tables'!$A$2:$A$5201))*(SEARCH(C823,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D823=1,INDEX('Place B tables'!$H$2:$H$5201,I823),\"\")","v":""}]
[{"$f":"IF('Facility data'!A824=\"\",\"\",'Facility data'!A824)","v":""},{"$f":"IF(OR('Facility data'!B824=\"\",'Facility data'!C824<=0.01,'Facility data'!C824>2),\"\",'Facility data'!B824)","v":""},null,{"$f":"IF(OR('Facility data'!B824=\"\",'Facility data'!C824<=0.01,'Facility data'!C824>2,C824=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C824,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C824,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I824),INDEX('Place B tables'!$A$2:$A$5201,$I824),\"\")","v":""},{"$f":"IF($J824=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J824,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D824=\"\",\"\",IF(D824=0,\"No match\",IF(D824>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C824,'Place B tables'!$A$2:$A$5201))*(SEARCH(C824,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D824=1,INDEX('Place B tables'!$H$2:$H$5201,I824),\"\")","v":""}]
[{"$f":"IF('Facility data'!A825=\"\",\"\",'Facility data'!A825)","v":""},{"$f":"IF(OR('Facility data'!B825=\"\",'Facility data'!C825<=0.01,'Facility data'!C825>2),\"\",'Facility data'!B825)","v":""},null,{"$f":"IF(OR('Facility data'!B825=\"\",'Facility data'!C825<=0.01,'Facility data'!C825>2,C825=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C825,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C825,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I825),INDEX('Place B tables'!$A$2:$A$5201,$I825),\"\")","v":""},{"$f":"IF($J825=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J825,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D825=\"\",\"\",IF(D825=0,\"No match\",IF(D825>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C825,'Place B tables'!$A$2:$A$5201))*(SEARCH(C825,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D825=1,INDEX('Place B tables'!$H$2:$H$5201,I825),\"\")","v":""}]
[{"$f":"IF('Facility data'!A826=\"\",\"\",'Facility data'!A826)","v":""},{"$f":"IF(OR('Facility data'!B826=\"\",'Facility data'!C826<=0.01,'Facility data'!C826>2),\"\",'Facility data'!B826)","v":""},null,{"$f":"IF(OR('Facility data'!B826=\"\",'Facility data'!C826<=0.01,'Facility data'!C826>2,C826=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C826,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C826,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I826),INDEX('Place B tables'!$A$2:$A$5201,$I826),\"\")","v":""},{"$f":"IF($J826=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J826,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D826=\"\",\"\",IF(D826=0,\"No match\",IF(D826>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C826,'Place B tables'!$A$2:$A$5201))*(SEARCH(C826,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D826=1,INDEX('Place B tables'!$H$2:$H$5201,I826),\"\")","v":""}]
[{"$f":"IF('Facility data'!A827=\"\",\"\",'Facility data'!A827)","v":""},{"$f":"IF(OR('Facility data'!B827=\"\",'Facility data'!C827<=0.01,'Facility data'!C827>2),\"\",'Facility data'!B827)","v":""},null,{"$f":"IF(OR('Facility data'!B827=\"\",'Facility data'!C827<=0.01,'Facility data'!C827>2,C827=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C827,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C827,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I827),INDEX('Place B tables'!$A$2:$A$5201,$I827),\"\")","v":""},{"$f":"IF($J827=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J827,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D827=\"\",\"\",IF(D827=0,\"No match\",IF(D827>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C827,'Place B tables'!$A$2:$A$5201))*(SEARCH(C827,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D827=1,INDEX('Place B tables'!$H$2:$H$5201,I827),\"\")","v":""}]
[{"$f":"IF('Facility data'!A828=\"\",\"\",'Facility data'!A828)","v":""},{"$f":"IF(OR('Facility data'!B828=\"\",'Facility data'!C828<=0.01,'Facility data'!C828>2),\"\",'Facility data'!B828)","v":""},null,{"$f":"IF(OR('Facility data'!B828=\"\",'Facility data'!C828<=0.01,'Facility data'!C828>2,C828=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C828,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C828,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I828),INDEX('Place B tables'!$A$2:$A$5201,$I828),\"\")","v":""},{"$f":"IF($J828=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J828,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D828=\"\",\"\",IF(D828=0,\"No match\",IF(D828>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C828,'Place B tables'!$A$2:$A$5201))*(SEARCH(C828,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D828=1,INDEX('Place B tables'!$H$2:$H$5201,I828),\"\")","v":""}]
[{"$f":"IF('Facility data'!A829=\"\",\"\",'Facility data'!A829)","v":""},{"$f":"IF(OR('Facility data'!B829=\"\",'Facility data'!C829<=0.01,'Facility data'!C829>2),\"\",'Facility data'!B829)","v":""},null,{"$f":"IF(OR('Facility data'!B829=\"\",'Facility data'!C829<=0.01,'Facility data'!C829>2,C829=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C829,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C829,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I829),INDEX('Place B tables'!$A$2:$A$5201,$I829),\"\")","v":""},{"$f":"IF($J829=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J829,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D829=\"\",\"\",IF(D829=0,\"No match\",IF(D829>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C829,'Place B tables'!$A$2:$A$5201))*(SEARCH(C829,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D829=1,INDEX('Place B tables'!$H$2:$H$5201,I829),\"\")","v":""}]
[{"$f":"IF('Facility data'!A830=\"\",\"\",'Facility data'!A830)","v":""},{"$f":"IF(OR('Facility data'!B830=\"\",'Facility data'!C830<=0.01,'Facility data'!C830>2),\"\",'Facility data'!B830)","v":""},null,{"$f":"IF(OR('Facility data'!B830=\"\",'Facility data'!C830<=0.01,'Facility data'!C830>2,C830=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C830,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C830,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I830),INDEX('Place B tables'!$A$2:$A$5201,$I830),\"\")","v":""},{"$f":"IF($J830=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J830,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D830=\"\",\"\",IF(D830=0,\"No match\",IF(D830>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C830,'Place B tables'!$A$2:$A$5201))*(SEARCH(C830,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D830=1,INDEX('Place B tables'!$H$2:$H$5201,I830),\"\")","v":""}]
[{"$f":"IF('Facility data'!A831=\"\",\"\",'Facility data'!A831)","v":""},{"$f":"IF(OR('Facility data'!B831=\"\",'Facility data'!C831<=0.01,'Facility data'!C831>2),\"\",'Facility data'!B831)","v":""},null,{"$f":"IF(OR('Facility data'!B831=\"\",'Facility data'!C831<=0.01,'Facility data'!C831>2,C831=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C831,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C831,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I831),INDEX('Place B tables'!$A$2:$A$5201,$I831),\"\")","v":""},{"$f":"IF($J831=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J831,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D831=\"\",\"\",IF(D831=0,\"No match\",IF(D831>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C831,'Place B tables'!$A$2:$A$5201))*(SEARCH(C831,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D831=1,INDEX('Place B tables'!$H$2:$H$5201,I831),\"\")","v":""}]
[{"$f":"IF('Facility data'!A832=\"\",\"\",'Facility data'!A832)","v":""},{"$f":"IF(OR('Facility data'!B832=\"\",'Facility data'!C832<=0.01,'Facility data'!C832>2),\"\",'Facility data'!B832)","v":""},null,{"$f":"IF(OR('Facility data'!B832=\"\",'Facility data'!C832<=0.01,'Facility data'!C832>2,C832=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C832,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C832,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I832),INDEX('Place B tables'!$A$2:$A$5201,$I832),\"\")","v":""},{"$f":"IF($J832=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J832,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D832=\"\",\"\",IF(D832=0,\"No match\",IF(D832>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C832,'Place B tables'!$A$2:$A$5201))*(SEARCH(C832,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D832=1,INDEX('Place B tables'!$H$2:$H$5201,I832),\"\")","v":""}]
[{"$f":"IF('Facility data'!A833=\"\",\"\",'Facility data'!A833)","v":""},{"$f":"IF(OR('Facility data'!B833=\"\",'Facility data'!C833<=0.01,'Facility data'!C833>2),\"\",'Facility data'!B833)","v":""},null,{"$f":"IF(OR('Facility data'!B833=\"\",'Facility data'!C833<=0.01,'Facility data'!C833>2,C833=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C833,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C833,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I833),INDEX('Place B tables'!$A$2:$A$5201,$I833),\"\")","v":""},{"$f":"IF($J833=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J833,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D833=\"\",\"\",IF(D833=0,\"No match\",IF(D833>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C833,'Place B tables'!$A$2:$A$5201))*(SEARCH(C833,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D833=1,INDEX('Place B tables'!$H$2:$H$5201,I833),\"\")","v":""}]
[{"$f":"IF('Facility data'!A834=\"\",\"\",'Facility data'!A834)","v":""},{"$f":"IF(OR('Facility data'!B834=\"\",'Facility data'!C834<=0.01,'Facility data'!C834>2),\"\",'Facility data'!B834)","v":""},null,{"$f":"IF(OR('Facility data'!B834=\"\",'Facility data'!C834<=0.01,'Facility data'!C834>2,C834=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C834,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C834,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I834),INDEX('Place B tables'!$A$2:$A$5201,$I834),\"\")","v":""},{"$f":"IF($J834=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J834,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D834=\"\",\"\",IF(D834=0,\"No match\",IF(D834>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C834,'Place B tables'!$A$2:$A$5201))*(SEARCH(C834,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D834=1,INDEX('Place B tables'!$H$2:$H$5201,I834),\"\")","v":""}]
[{"$f":"IF('Facility data'!A835=\"\",\"\",'Facility data'!A835)","v":""},{"$f":"IF(OR('Facility data'!B835=\"\",'Facility data'!C835<=0.01,'Facility data'!C835>2),\"\",'Facility data'!B835)","v":""},null,{"$f":"IF(OR('Facility data'!B835=\"\",'Facility data'!C835<=0.01,'Facility data'!C835>2,C835=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C835,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C835,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I835),INDEX('Place B tables'!$A$2:$A$5201,$I835),\"\")","v":""},{"$f":"IF($J835=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J835,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D835=\"\",\"\",IF(D835=0,\"No match\",IF(D835>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C835,'Place B tables'!$A$2:$A$5201))*(SEARCH(C835,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D835=1,INDEX('Place B tables'!$H$2:$H$5201,I835),\"\")","v":""}]
[{"$f":"IF('Facility data'!A836=\"\",\"\",'Facility data'!A836)","v":""},{"$f":"IF(OR('Facility data'!B836=\"\",'Facility data'!C836<=0.01,'Facility data'!C836>2),\"\",'Facility data'!B836)","v":""},null,{"$f":"IF(OR('Facility data'!B836=\"\",'Facility data'!C836<=0.01,'Facility data'!C836>2,C836=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C836,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C836,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I836),INDEX('Place B tables'!$A$2:$A$5201,$I836),\"\")","v":""},{"$f":"IF($J836=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J836,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D836=\"\",\"\",IF(D836=0,\"No match\",IF(D836>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C836,'Place B tables'!$A$2:$A$5201))*(SEARCH(C836,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D836=1,INDEX('Place B tables'!$H$2:$H$5201,I836),\"\")","v":""}]
[{"$f":"IF('Facility data'!A837=\"\",\"\",'Facility data'!A837)","v":""},{"$f":"IF(OR('Facility data'!B837=\"\",'Facility data'!C837<=0.01,'Facility data'!C837>2),\"\",'Facility data'!B837)","v":""},null,{"$f":"IF(OR('Facility data'!B837=\"\",'Facility data'!C837<=0.01,'Facility data'!C837>2,C837=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C837,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C837,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I837),INDEX('Place B tables'!$A$2:$A$5201,$I837),\"\")","v":""},{"$f":"IF($J837=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J837,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D837=\"\",\"\",IF(D837=0,\"No match\",IF(D837>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C837,'Place B tables'!$A$2:$A$5201))*(SEARCH(C837,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D837=1,INDEX('Place B tables'!$H$2:$H$5201,I837),\"\")","v":""}]
[{"$f":"IF('Facility data'!A838=\"\",\"\",'Facility data'!A838)","v":""},{"$f":"IF(OR('Facility data'!B838=\"\",'Facility data'!C838<=0.01,'Facility data'!C838>2),\"\",'Facility data'!B838)","v":""},null,{"$f":"IF(OR('Facility data'!B838=\"\",'Facility data'!C838<=0.01,'Facility data'!C838>2,C838=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C838,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C838,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I838),INDEX('Place B tables'!$A$2:$A$5201,$I838),\"\")","v":""},{"$f":"IF($J838=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J838,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D838=\"\",\"\",IF(D838=0,\"No match\",IF(D838>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C838,'Place B tables'!$A$2:$A$5201))*(SEARCH(C838,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D838=1,INDEX('Place B tables'!$H$2:$H$5201,I838),\"\")","v":""}]
[{"$f":"IF('Facility data'!A839=\"\",\"\",'Facility data'!A839)","v":""},{"$f":"IF(OR('Facility data'!B839=\"\",'Facility data'!C839<=0.01,'Facility data'!C839>2),\"\",'Facility data'!B839)","v":""},null,{"$f":"IF(OR('Facility data'!B839=\"\",'Facility data'!C839<=0.01,'Facility data'!C839>2,C839=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C839,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C839,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I839),INDEX('Place B tables'!$A$2:$A$5201,$I839),\"\")","v":""},{"$f":"IF($J839=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J839,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D839=\"\",\"\",IF(D839=0,\"No match\",IF(D839>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C839,'Place B tables'!$A$2:$A$5201))*(SEARCH(C839,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D839=1,INDEX('Place B tables'!$H$2:$H$5201,I839),\"\")","v":""}]
[{"$f":"IF('Facility data'!A840=\"\",\"\",'Facility data'!A840)","v":""},{"$f":"IF(OR('Facility data'!B840=\"\",'Facility data'!C840<=0.01,'Facility data'!C840>2),\"\",'Facility data'!B840)","v":""},null,{"$f":"IF(OR('Facility data'!B840=\"\",'Facility data'!C840<=0.01,'Facility data'!C840>2,C840=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C840,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C840,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I840),INDEX('Place B tables'!$A$2:$A$5201,$I840),\"\")","v":""},{"$f":"IF($J840=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J840,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D840=\"\",\"\",IF(D840=0,\"No match\",IF(D840>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C840,'Place B tables'!$A$2:$A$5201))*(SEARCH(C840,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D840=1,INDEX('Place B tables'!$H$2:$H$5201,I840),\"\")","v":""}]
[{"$f":"IF('Facility data'!A841=\"\",\"\",'Facility data'!A841)","v":""},{"$f":"IF(OR('Facility data'!B841=\"\",'Facility data'!C841<=0.01,'Facility data'!C841>2),\"\",'Facility data'!B841)","v":""},null,{"$f":"IF(OR('Facility data'!B841=\"\",'Facility data'!C841<=0.01,'Facility data'!C841>2,C841=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C841,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C841,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I841),INDEX('Place B tables'!$A$2:$A$5201,$I841),\"\")","v":""},{"$f":"IF($J841=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J841,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D841=\"\",\"\",IF(D841=0,\"No match\",IF(D841>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C841,'Place B tables'!$A$2:$A$5201))*(SEARCH(C841,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D841=1,INDEX('Place B tables'!$H$2:$H$5201,I841),\"\")","v":""}]
[{"$f":"IF('Facility data'!A842=\"\",\"\",'Facility data'!A842)","v":""},{"$f":"IF(OR('Facility data'!B842=\"\",'Facility data'!C842<=0.01,'Facility data'!C842>2),\"\",'Facility data'!B842)","v":""},null,{"$f":"IF(OR('Facility data'!B842=\"\",'Facility data'!C842<=0.01,'Facility data'!C842>2,C842=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C842,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C842,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I842),INDEX('Place B tables'!$A$2:$A$5201,$I842),\"\")","v":""},{"$f":"IF($J842=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J842,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D842=\"\",\"\",IF(D842=0,\"No match\",IF(D842>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C842,'Place B tables'!$A$2:$A$5201))*(SEARCH(C842,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D842=1,INDEX('Place B tables'!$H$2:$H$5201,I842),\"\")","v":""}]
[{"$f":"IF('Facility data'!A843=\"\",\"\",'Facility data'!A843)","v":""},{"$f":"IF(OR('Facility data'!B843=\"\",'Facility data'!C843<=0.01,'Facility data'!C843>2),\"\",'Facility data'!B843)","v":""},null,{"$f":"IF(OR('Facility data'!B843=\"\",'Facility data'!C843<=0.01,'Facility data'!C843>2,C843=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C843,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C843,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I843),INDEX('Place B tables'!$A$2:$A$5201,$I843),\"\")","v":""},{"$f":"IF($J843=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J843,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D843=\"\",\"\",IF(D843=0,\"No match\",IF(D843>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C843,'Place B tables'!$A$2:$A$5201))*(SEARCH(C843,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D843=1,INDEX('Place B tables'!$H$2:$H$5201,I843),\"\")","v":""}]
[{"$f":"IF('Facility data'!A844=\"\",\"\",'Facility data'!A844)","v":""},{"$f":"IF(OR('Facility data'!B844=\"\",'Facility data'!C844<=0.01,'Facility data'!C844>2),\"\",'Facility data'!B844)","v":""},null,{"$f":"IF(OR('Facility data'!B844=\"\",'Facility data'!C844<=0.01,'Facility data'!C844>2,C844=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C844,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C844,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I844),INDEX('Place B tables'!$A$2:$A$5201,$I844),\"\")","v":""},{"$f":"IF($J844=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J844,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D844=\"\",\"\",IF(D844=0,\"No match\",IF(D844>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C844,'Place B tables'!$A$2:$A$5201))*(SEARCH(C844,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D844=1,INDEX('Place B tables'!$H$2:$H$5201,I844),\"\")","v":""}]
[{"$f":"IF('Facility data'!A845=\"\",\"\",'Facility data'!A845)","v":""},{"$f":"IF(OR('Facility data'!B845=\"\",'Facility data'!C845<=0.01,'Facility data'!C845>2),\"\",'Facility data'!B845)","v":""},null,{"$f":"IF(OR('Facility data'!B845=\"\",'Facility data'!C845<=0.01,'Facility data'!C845>2,C845=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C845,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C845,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I845),INDEX('Place B tables'!$A$2:$A$5201,$I845),\"\")","v":""},{"$f":"IF($J845=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J845,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D845=\"\",\"\",IF(D845=0,\"No match\",IF(D845>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C845,'Place B tables'!$A$2:$A$5201))*(SEARCH(C845,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D845=1,INDEX('Place B tables'!$H$2:$H$5201,I845),\"\")","v":""}]
[{"$f":"IF('Facility data'!A846=\"\",\"\",'Facility data'!A846)","v":""},{"$f":"IF(OR('Facility data'!B846=\"\",'Facility data'!C846<=0.01,'Facility data'!C846>2),\"\",'Facility data'!B846)","v":""},null,{"$f":"IF(OR('Facility data'!B846=\"\",'Facility data'!C846<=0.01,'Facility data'!C846>2,C846=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C846,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C846,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I846),INDEX('Place B tables'!$A$2:$A$5201,$I846),\"\")","v":""},{"$f":"IF($J846=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J846,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D846=\"\",\"\",IF(D846=0,\"No match\",IF(D846>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C846,'Place B tables'!$A$2:$A$5201))*(SEARCH(C846,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D846=1,INDEX('Place B tables'!$H$2:$H$5201,I846),\"\")","v":""}]
[{"$f":"IF('Facility data'!A847=\"\",\"\",'Facility data'!A847)","v":""},{"$f":"IF(OR('Facility data'!B847=\"\",'Facility data'!C847<=0.01,'Facility data'!C847>2),\"\",'Facility data'!B847)","v":""},null,{"$f":"IF(OR('Facility data'!B847=\"\",'Facility data'!C847<=0.01,'Facility data'!C847>2,C847=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C847,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C847,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I847),INDEX('Place B tables'!$A$2:$A$5201,$I847),\"\")","v":""},{"$f":"IF($J847=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J847,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D847=\"\",\"\",IF(D847=0,\"No match\",IF(D847>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C847,'Place B tables'!$A$2:$A$5201))*(SEARCH(C847,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D847=1,INDEX('Place B tables'!$H$2:$H$5201,I847),\"\")","v":""}]
[{"$f":"IF('Facility data'!A848=\"\",\"\",'Facility data'!A848)","v":""},{"$f":"IF(OR('Facility data'!B848=\"\",'Facility data'!C848<=0.01,'Facility data'!C848>2),\"\",'Facility data'!B848)","v":""},null,{"$f":"IF(OR('Facility data'!B848=\"\",'Facility data'!C848<=0.01,'Facility data'!C848>2,C848=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C848,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C848,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I848),INDEX('Place B tables'!$A$2:$A$5201,$I848),\"\")","v":""},{"$f":"IF($J848=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J848,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D848=\"\",\"\",IF(D848=0,\"No match\",IF(D848>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C848,'Place B tables'!$A$2:$A$5201))*(SEARCH(C848,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D848=1,INDEX('Place B tables'!$H$2:$H$5201,I848),\"\")","v":""}]
[{"$f":"IF('Facility data'!A849=\"\",\"\",'Facility data'!A849)","v":""},{"$f":"IF(OR('Facility data'!B849=\"\",'Facility data'!C849<=0.01,'Facility data'!C849>2),\"\",'Facility data'!B849)","v":""},null,{"$f":"IF(OR('Facility data'!B849=\"\",'Facility data'!C849<=0.01,'Facility data'!C849>2,C849=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C849,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C849,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I849),INDEX('Place B tables'!$A$2:$A$5201,$I849),\"\")","v":""},{"$f":"IF($J849=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J849,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D849=\"\",\"\",IF(D849=0,\"No match\",IF(D849>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C849,'Place B tables'!$A$2:$A$5201))*(SEARCH(C849,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D849=1,INDEX('Place B tables'!$H$2:$H$5201,I849),\"\")","v":""}]
[{"$f":"IF('Facility data'!A850=\"\",\"\",'Facility data'!A850)","v":""},{"$f":"IF(OR('Facility data'!B850=\"\",'Facility data'!C850<=0.01,'Facility data'!C850>2),\"\",'Facility data'!B850)","v":""},null,{"$f":"IF(OR('Facility data'!B850=\"\",'Facility data'!C850<=0.01,'Facility data'!C850>2,C850=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C850,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C850,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I850),INDEX('Place B tables'!$A$2:$A$5201,$I850),\"\")","v":""},{"$f":"IF($J850=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J850,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D850=\"\",\"\",IF(D850=0,\"No match\",IF(D850>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C850,'Place B tables'!$A$2:$A$5201))*(SEARCH(C850,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D850=1,INDEX('Place B tables'!$H$2:$H$5201,I850),\"\")","v":""}]
[{"$f":"IF('Facility data'!A851=\"\",\"\",'Facility data'!A851)","v":""},{"$f":"IF(OR('Facility data'!B851=\"\",'Facility data'!C851<=0.01,'Facility data'!C851>2),\"\",'Facility data'!B851)","v":""},null,{"$f":"IF(OR('Facility data'!B851=\"\",'Facility data'!C851<=0.01,'Facility data'!C851>2,C851=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C851,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C851,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I851),INDEX('Place B tables'!$A$2:$A$5201,$I851),\"\")","v":""},{"$f":"IF($J851=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J851,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D851=\"\",\"\",IF(D851=0,\"No match\",IF(D851>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C851,'Place B tables'!$A$2:$A$5201))*(SEARCH(C851,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D851=1,INDEX('Place B tables'!$H$2:$H$5201,I851),\"\")","v":""}]
[{"$f":"IF('Facility data'!A852=\"\",\"\",'Facility data'!A852)","v":""},{"$f":"IF(OR('Facility data'!B852=\"\",'Facility data'!C852<=0.01,'Facility data'!C852>2),\"\",'Facility data'!B852)","v":""},null,{"$f":"IF(OR('Facility data'!B852=\"\",'Facility data'!C852<=0.01,'Facility data'!C852>2,C852=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C852,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C852,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I852),INDEX('Place B tables'!$A$2:$A$5201,$I852),\"\")","v":""},{"$f":"IF($J852=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J852,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D852=\"\",\"\",IF(D852=0,\"No match\",IF(D852>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C852,'Place B tables'!$A$2:$A$5201))*(SEARCH(C852,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D852=1,INDEX('Place B tables'!$H$2:$H$5201,I852),\"\")","v":""}]
[{"$f":"IF('Facility data'!A853=\"\",\"\",'Facility data'!A853)","v":""},{"$f":"IF(OR('Facility data'!B853=\"\",'Facility data'!C853<=0.01,'Facility data'!C853>2),\"\",'Facility data'!B853)","v":""},null,{"$f":"IF(OR('Facility data'!B853=\"\",'Facility data'!C853<=0.01,'Facility data'!C853>2,C853=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C853,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C853,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I853),INDEX('Place B tables'!$A$2:$A$5201,$I853),\"\")","v":""},{"$f":"IF($J853=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J853,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D853=\"\",\"\",IF(D853=0,\"No match\",IF(D853>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C853,'Place B tables'!$A$2:$A$5201))*(SEARCH(C853,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D853=1,INDEX('Place B tables'!$H$2:$H$5201,I853),\"\")","v":""}]
[{"$f":"IF('Facility data'!A854=\"\",\"\",'Facility data'!A854)","v":""},{"$f":"IF(OR('Facility data'!B854=\"\",'Facility data'!C854<=0.01,'Facility data'!C854>2),\"\",'Facility data'!B854)","v":""},null,{"$f":"IF(OR('Facility data'!B854=\"\",'Facility data'!C854<=0.01,'Facility data'!C854>2,C854=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C854,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C854,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I854),INDEX('Place B tables'!$A$2:$A$5201,$I854),\"\")","v":""},{"$f":"IF($J854=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J854,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D854=\"\",\"\",IF(D854=0,\"No match\",IF(D854>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C854,'Place B tables'!$A$2:$A$5201))*(SEARCH(C854,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D854=1,INDEX('Place B tables'!$H$2:$H$5201,I854),\"\")","v":""}]
[{"$f":"IF('Facility data'!A855=\"\",\"\",'Facility data'!A855)","v":""},{"$f":"IF(OR('Facility data'!B855=\"\",'Facility data'!C855<=0.01,'Facility data'!C855>2),\"\",'Facility data'!B855)","v":""},null,{"$f":"IF(OR('Facility data'!B855=\"\",'Facility data'!C855<=0.01,'Facility data'!C855>2,C855=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C855,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C855,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I855),INDEX('Place B tables'!$A$2:$A$5201,$I855),\"\")","v":""},{"$f":"IF($J855=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J855,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D855=\"\",\"\",IF(D855=0,\"No match\",IF(D855>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C855,'Place B tables'!$A$2:$A$5201))*(SEARCH(C855,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D855=1,INDEX('Place B tables'!$H$2:$H$5201,I855),\"\")","v":""}]
[{"$f":"IF('Facility data'!A856=\"\",\"\",'Facility data'!A856)","v":""},{"$f":"IF(OR('Facility data'!B856=\"\",'Facility data'!C856<=0.01,'Facility data'!C856>2),\"\",'Facility data'!B856)","v":""},null,{"$f":"IF(OR('Facility data'!B856=\"\",'Facility data'!C856<=0.01,'Facility data'!C856>2,C856=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C856,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C856,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I856),INDEX('Place B tables'!$A$2:$A$5201,$I856),\"\")","v":""},{"$f":"IF($J856=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J856,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D856=\"\",\"\",IF(D856=0,\"No match\",IF(D856>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C856,'Place B tables'!$A$2:$A$5201))*(SEARCH(C856,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D856=1,INDEX('Place B tables'!$H$2:$H$5201,I856),\"\")","v":""}]
[{"$f":"IF('Facility data'!A857=\"\",\"\",'Facility data'!A857)","v":""},{"$f":"IF(OR('Facility data'!B857=\"\",'Facility data'!C857<=0.01,'Facility data'!C857>2),\"\",'Facility data'!B857)","v":""},null,{"$f":"IF(OR('Facility data'!B857=\"\",'Facility data'!C857<=0.01,'Facility data'!C857>2,C857=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C857,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C857,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I857),INDEX('Place B tables'!$A$2:$A$5201,$I857),\"\")","v":""},{"$f":"IF($J857=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J857,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D857=\"\",\"\",IF(D857=0,\"No match\",IF(D857>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C857,'Place B tables'!$A$2:$A$5201))*(SEARCH(C857,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D857=1,INDEX('Place B tables'!$H$2:$H$5201,I857),\"\")","v":""}]
[{"$f":"IF('Facility data'!A858=\"\",\"\",'Facility data'!A858)","v":""},{"$f":"IF(OR('Facility data'!B858=\"\",'Facility data'!C858<=0.01,'Facility data'!C858>2),\"\",'Facility data'!B858)","v":""},null,{"$f":"IF(OR('Facility data'!B858=\"\",'Facility data'!C858<=0.01,'Facility data'!C858>2,C858=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C858,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C858,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I858),INDEX('Place B tables'!$A$2:$A$5201,$I858),\"\")","v":""},{"$f":"IF($J858=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J858,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D858=\"\",\"\",IF(D858=0,\"No match\",IF(D858>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C858,'Place B tables'!$A$2:$A$5201))*(SEARCH(C858,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D858=1,INDEX('Place B tables'!$H$2:$H$5201,I858),\"\")","v":""}]
[{"$f":"IF('Facility data'!A859=\"\",\"\",'Facility data'!A859)","v":""},{"$f":"IF(OR('Facility data'!B859=\"\",'Facility data'!C859<=0.01,'Facility data'!C859>2),\"\",'Facility data'!B859)","v":""},null,{"$f":"IF(OR('Facility data'!B859=\"\",'Facility data'!C859<=0.01,'Facility data'!C859>2,C859=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C859,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C859,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I859),INDEX('Place B tables'!$A$2:$A$5201,$I859),\"\")","v":""},{"$f":"IF($J859=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J859,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D859=\"\",\"\",IF(D859=0,\"No match\",IF(D859>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C859,'Place B tables'!$A$2:$A$5201))*(SEARCH(C859,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D859=1,INDEX('Place B tables'!$H$2:$H$5201,I859),\"\")","v":""}]
[{"$f":"IF('Facility data'!A860=\"\",\"\",'Facility data'!A860)","v":""},{"$f":"IF(OR('Facility data'!B860=\"\",'Facility data'!C860<=0.01,'Facility data'!C860>2),\"\",'Facility data'!B860)","v":""},null,{"$f":"IF(OR('Facility data'!B860=\"\",'Facility data'!C860<=0.01,'Facility data'!C860>2,C860=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C860,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C860,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I860),INDEX('Place B tables'!$A$2:$A$5201,$I860),\"\")","v":""},{"$f":"IF($J860=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J860,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D860=\"\",\"\",IF(D860=0,\"No match\",IF(D860>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C860,'Place B tables'!$A$2:$A$5201))*(SEARCH(C860,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D860=1,INDEX('Place B tables'!$H$2:$H$5201,I860),\"\")","v":""}]
[{"$f":"IF('Facility data'!A861=\"\",\"\",'Facility data'!A861)","v":""},{"$f":"IF(OR('Facility data'!B861=\"\",'Facility data'!C861<=0.01,'Facility data'!C861>2),\"\",'Facility data'!B861)","v":""},null,{"$f":"IF(OR('Facility data'!B861=\"\",'Facility data'!C861<=0.01,'Facility data'!C861>2,C861=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C861,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C861,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I861),INDEX('Place B tables'!$A$2:$A$5201,$I861),\"\")","v":""},{"$f":"IF($J861=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J861,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D861=\"\",\"\",IF(D861=0,\"No match\",IF(D861>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C861,'Place B tables'!$A$2:$A$5201))*(SEARCH(C861,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D861=1,INDEX('Place B tables'!$H$2:$H$5201,I861),\"\")","v":""}]
[{"$f":"IF('Facility data'!A862=\"\",\"\",'Facility data'!A862)","v":""},{"$f":"IF(OR('Facility data'!B862=\"\",'Facility data'!C862<=0.01,'Facility data'!C862>2),\"\",'Facility data'!B862)","v":""},null,{"$f":"IF(OR('Facility data'!B862=\"\",'Facility data'!C862<=0.01,'Facility data'!C862>2,C862=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C862,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C862,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I862),INDEX('Place B tables'!$A$2:$A$5201,$I862),\"\")","v":""},{"$f":"IF($J862=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J862,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D862=\"\",\"\",IF(D862=0,\"No match\",IF(D862>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C862,'Place B tables'!$A$2:$A$5201))*(SEARCH(C862,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D862=1,INDEX('Place B tables'!$H$2:$H$5201,I862),\"\")","v":""}]
[{"$f":"IF('Facility data'!A863=\"\",\"\",'Facility data'!A863)","v":""},{"$f":"IF(OR('Facility data'!B863=\"\",'Facility data'!C863<=0.01,'Facility data'!C863>2),\"\",'Facility data'!B863)","v":""},null,{"$f":"IF(OR('Facility data'!B863=\"\",'Facility data'!C863<=0.01,'Facility data'!C863>2,C863=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C863,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C863,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I863),INDEX('Place B tables'!$A$2:$A$5201,$I863),\"\")","v":""},{"$f":"IF($J863=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J863,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D863=\"\",\"\",IF(D863=0,\"No match\",IF(D863>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C863,'Place B tables'!$A$2:$A$5201))*(SEARCH(C863,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D863=1,INDEX('Place B tables'!$H$2:$H$5201,I863),\"\")","v":""}]
[{"$f":"IF('Facility data'!A864=\"\",\"\",'Facility data'!A864)","v":""},{"$f":"IF(OR('Facility data'!B864=\"\",'Facility data'!C864<=0.01,'Facility data'!C864>2),\"\",'Facility data'!B864)","v":""},null,{"$f":"IF(OR('Facility data'!B864=\"\",'Facility data'!C864<=0.01,'Facility data'!C864>2,C864=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C864,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C864,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I864),INDEX('Place B tables'!$A$2:$A$5201,$I864),\"\")","v":""},{"$f":"IF($J864=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J864,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D864=\"\",\"\",IF(D864=0,\"No match\",IF(D864>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C864,'Place B tables'!$A$2:$A$5201))*(SEARCH(C864,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D864=1,INDEX('Place B tables'!$H$2:$H$5201,I864),\"\")","v":""}]
[{"$f":"IF('Facility data'!A865=\"\",\"\",'Facility data'!A865)","v":""},{"$f":"IF(OR('Facility data'!B865=\"\",'Facility data'!C865<=0.01,'Facility data'!C865>2),\"\",'Facility data'!B865)","v":""},null,{"$f":"IF(OR('Facility data'!B865=\"\",'Facility data'!C865<=0.01,'Facility data'!C865>2,C865=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C865,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C865,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I865),INDEX('Place B tables'!$A$2:$A$5201,$I865),\"\")","v":""},{"$f":"IF($J865=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J865,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D865=\"\",\"\",IF(D865=0,\"No match\",IF(D865>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C865,'Place B tables'!$A$2:$A$5201))*(SEARCH(C865,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D865=1,INDEX('Place B tables'!$H$2:$H$5201,I865),\"\")","v":""}]
[{"$f":"IF('Facility data'!A866=\"\",\"\",'Facility data'!A866)","v":""},{"$f":"IF(OR('Facility data'!B866=\"\",'Facility data'!C866<=0.01,'Facility data'!C866>2),\"\",'Facility data'!B866)","v":""},null,{"$f":"IF(OR('Facility data'!B866=\"\",'Facility data'!C866<=0.01,'Facility data'!C866>2,C866=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C866,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C866,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I866),INDEX('Place B tables'!$A$2:$A$5201,$I866),\"\")","v":""},{"$f":"IF($J866=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J866,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D866=\"\",\"\",IF(D866=0,\"No match\",IF(D866>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C866,'Place B tables'!$A$2:$A$5201))*(SEARCH(C866,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D866=1,INDEX('Place B tables'!$H$2:$H$5201,I866),\"\")","v":""}]
[{"$f":"IF('Facility data'!A867=\"\",\"\",'Facility data'!A867)","v":""},{"$f":"IF(OR('Facility data'!B867=\"\",'Facility data'!C867<=0.01,'Facility data'!C867>2),\"\",'Facility data'!B867)","v":""},null,{"$f":"IF(OR('Facility data'!B867=\"\",'Facility data'!C867<=0.01,'Facility data'!C867>2,C867=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C867,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C867,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I867),INDEX('Place B tables'!$A$2:$A$5201,$I867),\"\")","v":""},{"$f":"IF($J867=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J867,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D867=\"\",\"\",IF(D867=0,\"No match\",IF(D867>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C867,'Place B tables'!$A$2:$A$5201))*(SEARCH(C867,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D867=1,INDEX('Place B tables'!$H$2:$H$5201,I867),\"\")","v":""}]
[{"$f":"IF('Facility data'!A868=\"\",\"\",'Facility data'!A868)","v":""},{"$f":"IF(OR('Facility data'!B868=\"\",'Facility data'!C868<=0.01,'Facility data'!C868>2),\"\",'Facility data'!B868)","v":""},null,{"$f":"IF(OR('Facility data'!B868=\"\",'Facility data'!C868<=0.01,'Facility data'!C868>2,C868=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C868,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C868,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I868),INDEX('Place B tables'!$A$2:$A$5201,$I868),\"\")","v":""},{"$f":"IF($J868=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J868,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D868=\"\",\"\",IF(D868=0,\"No match\",IF(D868>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C868,'Place B tables'!$A$2:$A$5201))*(SEARCH(C868,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D868=1,INDEX('Place B tables'!$H$2:$H$5201,I868),\"\")","v":""}]
[{"$f":"IF('Facility data'!A869=\"\",\"\",'Facility data'!A869)","v":""},{"$f":"IF(OR('Facility data'!B869=\"\",'Facility data'!C869<=0.01,'Facility data'!C869>2),\"\",'Facility data'!B869)","v":""},null,{"$f":"IF(OR('Facility data'!B869=\"\",'Facility data'!C869<=0.01,'Facility data'!C869>2,C869=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C869,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C869,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I869),INDEX('Place B tables'!$A$2:$A$5201,$I869),\"\")","v":""},{"$f":"IF($J869=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J869,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D869=\"\",\"\",IF(D869=0,\"No match\",IF(D869>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C869,'Place B tables'!$A$2:$A$5201))*(SEARCH(C869,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D869=1,INDEX('Place B tables'!$H$2:$H$5201,I869),\"\")","v":""}]
[{"$f":"IF('Facility data'!A870=\"\",\"\",'Facility data'!A870)","v":""},{"$f":"IF(OR('Facility data'!B870=\"\",'Facility data'!C870<=0.01,'Facility data'!C870>2),\"\",'Facility data'!B870)","v":""},null,{"$f":"IF(OR('Facility data'!B870=\"\",'Facility data'!C870<=0.01,'Facility data'!C870>2,C870=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C870,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C870,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I870),INDEX('Place B tables'!$A$2:$A$5201,$I870),\"\")","v":""},{"$f":"IF($J870=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J870,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D870=\"\",\"\",IF(D870=0,\"No match\",IF(D870>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C870,'Place B tables'!$A$2:$A$5201))*(SEARCH(C870,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D870=1,INDEX('Place B tables'!$H$2:$H$5201,I870),\"\")","v":""}]
[{"$f":"IF('Facility data'!A871=\"\",\"\",'Facility data'!A871)","v":""},{"$f":"IF(OR('Facility data'!B871=\"\",'Facility data'!C871<=0.01,'Facility data'!C871>2),\"\",'Facility data'!B871)","v":""},null,{"$f":"IF(OR('Facility data'!B871=\"\",'Facility data'!C871<=0.01,'Facility data'!C871>2,C871=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C871,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C871,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I871),INDEX('Place B tables'!$A$2:$A$5201,$I871),\"\")","v":""},{"$f":"IF($J871=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J871,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D871=\"\",\"\",IF(D871=0,\"No match\",IF(D871>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C871,'Place B tables'!$A$2:$A$5201))*(SEARCH(C871,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D871=1,INDEX('Place B tables'!$H$2:$H$5201,I871),\"\")","v":""}]
[{"$f":"IF('Facility data'!A872=\"\",\"\",'Facility data'!A872)","v":""},{"$f":"IF(OR('Facility data'!B872=\"\",'Facility data'!C872<=0.01,'Facility data'!C872>2),\"\",'Facility data'!B872)","v":""},null,{"$f":"IF(OR('Facility data'!B872=\"\",'Facility data'!C872<=0.01,'Facility data'!C872>2,C872=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C872,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C872,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I872),INDEX('Place B tables'!$A$2:$A$5201,$I872),\"\")","v":""},{"$f":"IF($J872=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J872,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D872=\"\",\"\",IF(D872=0,\"No match\",IF(D872>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C872,'Place B tables'!$A$2:$A$5201))*(SEARCH(C872,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D872=1,INDEX('Place B tables'!$H$2:$H$5201,I872),\"\")","v":""}]
[{"$f":"IF('Facility data'!A873=\"\",\"\",'Facility data'!A873)","v":""},{"$f":"IF(OR('Facility data'!B873=\"\",'Facility data'!C873<=0.01,'Facility data'!C873>2),\"\",'Facility data'!B873)","v":""},null,{"$f":"IF(OR('Facility data'!B873=\"\",'Facility data'!C873<=0.01,'Facility data'!C873>2,C873=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C873,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C873,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I873),INDEX('Place B tables'!$A$2:$A$5201,$I873),\"\")","v":""},{"$f":"IF($J873=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J873,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D873=\"\",\"\",IF(D873=0,\"No match\",IF(D873>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C873,'Place B tables'!$A$2:$A$5201))*(SEARCH(C873,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D873=1,INDEX('Place B tables'!$H$2:$H$5201,I873),\"\")","v":""}]
[{"$f":"IF('Facility data'!A874=\"\",\"\",'Facility data'!A874)","v":""},{"$f":"IF(OR('Facility data'!B874=\"\",'Facility data'!C874<=0.01,'Facility data'!C874>2),\"\",'Facility data'!B874)","v":""},null,{"$f":"IF(OR('Facility data'!B874=\"\",'Facility data'!C874<=0.01,'Facility data'!C874>2,C874=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C874,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C874,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I874),INDEX('Place B tables'!$A$2:$A$5201,$I874),\"\")","v":""},{"$f":"IF($J874=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J874,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D874=\"\",\"\",IF(D874=0,\"No match\",IF(D874>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C874,'Place B tables'!$A$2:$A$5201))*(SEARCH(C874,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D874=1,INDEX('Place B tables'!$H$2:$H$5201,I874),\"\")","v":""}]
[{"$f":"IF('Facility data'!A875=\"\",\"\",'Facility data'!A875)","v":""},{"$f":"IF(OR('Facility data'!B875=\"\",'Facility data'!C875<=0.01,'Facility data'!C875>2),\"\",'Facility data'!B875)","v":""},null,{"$f":"IF(OR('Facility data'!B875=\"\",'Facility data'!C875<=0.01,'Facility data'!C875>2,C875=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C875,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C875,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I875),INDEX('Place B tables'!$A$2:$A$5201,$I875),\"\")","v":""},{"$f":"IF($J875=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J875,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D875=\"\",\"\",IF(D875=0,\"No match\",IF(D875>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C875,'Place B tables'!$A$2:$A$5201))*(SEARCH(C875,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D875=1,INDEX('Place B tables'!$H$2:$H$5201,I875),\"\")","v":""}]
[{"$f":"IF('Facility data'!A876=\"\",\"\",'Facility data'!A876)","v":""},{"$f":"IF(OR('Facility data'!B876=\"\",'Facility data'!C876<=0.01,'Facility data'!C876>2),\"\",'Facility data'!B876)","v":""},null,{"$f":"IF(OR('Facility data'!B876=\"\",'Facility data'!C876<=0.01,'Facility data'!C876>2,C876=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C876,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C876,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I876),INDEX('Place B tables'!$A$2:$A$5201,$I876),\"\")","v":""},{"$f":"IF($J876=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J876,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D876=\"\",\"\",IF(D876=0,\"No match\",IF(D876>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C876,'Place B tables'!$A$2:$A$5201))*(SEARCH(C876,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D876=1,INDEX('Place B tables'!$H$2:$H$5201,I876),\"\")","v":""}]
[{"$f":"IF('Facility data'!A877=\"\",\"\",'Facility data'!A877)","v":""},{"$f":"IF(OR('Facility data'!B877=\"\",'Facility data'!C877<=0.01,'Facility data'!C877>2),\"\",'Facility data'!B877)","v":""},null,{"$f":"IF(OR('Facility data'!B877=\"\",'Facility data'!C877<=0.01,'Facility data'!C877>2,C877=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C877,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C877,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I877),INDEX('Place B tables'!$A$2:$A$5201,$I877),\"\")","v":""},{"$f":"IF($J877=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J877,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D877=\"\",\"\",IF(D877=0,\"No match\",IF(D877>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C877,'Place B tables'!$A$2:$A$5201))*(SEARCH(C877,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D877=1,INDEX('Place B tables'!$H$2:$H$5201,I877),\"\")","v":""}]
[{"$f":"IF('Facility data'!A878=\"\",\"\",'Facility data'!A878)","v":""},{"$f":"IF(OR('Facility data'!B878=\"\",'Facility data'!C878<=0.01,'Facility data'!C878>2),\"\",'Facility data'!B878)","v":""},null,{"$f":"IF(OR('Facility data'!B878=\"\",'Facility data'!C878<=0.01,'Facility data'!C878>2,C878=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C878,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C878,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I878),INDEX('Place B tables'!$A$2:$A$5201,$I878),\"\")","v":""},{"$f":"IF($J878=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J878,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D878=\"\",\"\",IF(D878=0,\"No match\",IF(D878>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C878,'Place B tables'!$A$2:$A$5201))*(SEARCH(C878,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D878=1,INDEX('Place B tables'!$H$2:$H$5201,I878),\"\")","v":""}]
[{"$f":"IF('Facility data'!A879=\"\",\"\",'Facility data'!A879)","v":""},{"$f":"IF(OR('Facility data'!B879=\"\",'Facility data'!C879<=0.01,'Facility data'!C879>2),\"\",'Facility data'!B879)","v":""},null,{"$f":"IF(OR('Facility data'!B879=\"\",'Facility data'!C879<=0.01,'Facility data'!C879>2,C879=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C879,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C879,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I879),INDEX('Place B tables'!$A$2:$A$5201,$I879),\"\")","v":""},{"$f":"IF($J879=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J879,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D879=\"\",\"\",IF(D879=0,\"No match\",IF(D879>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C879,'Place B tables'!$A$2:$A$5201))*(SEARCH(C879,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D879=1,INDEX('Place B tables'!$H$2:$H$5201,I879),\"\")","v":""}]
[{"$f":"IF('Facility data'!A880=\"\",\"\",'Facility data'!A880)","v":""},{"$f":"IF(OR('Facility data'!B880=\"\",'Facility data'!C880<=0.01,'Facility data'!C880>2),\"\",'Facility data'!B880)","v":""},null,{"$f":"IF(OR('Facility data'!B880=\"\",'Facility data'!C880<=0.01,'Facility data'!C880>2,C880=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C880,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C880,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I880),INDEX('Place B tables'!$A$2:$A$5201,$I880),\"\")","v":""},{"$f":"IF($J880=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J880,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D880=\"\",\"\",IF(D880=0,\"No match\",IF(D880>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C880,'Place B tables'!$A$2:$A$5201))*(SEARCH(C880,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D880=1,INDEX('Place B tables'!$H$2:$H$5201,I880),\"\")","v":""}]
[{"$f":"IF('Facility data'!A881=\"\",\"\",'Facility data'!A881)","v":""},{"$f":"IF(OR('Facility data'!B881=\"\",'Facility data'!C881<=0.01,'Facility data'!C881>2),\"\",'Facility data'!B881)","v":""},null,{"$f":"IF(OR('Facility data'!B881=\"\",'Facility data'!C881<=0.01,'Facility data'!C881>2,C881=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C881,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C881,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I881),INDEX('Place B tables'!$A$2:$A$5201,$I881),\"\")","v":""},{"$f":"IF($J881=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J881,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D881=\"\",\"\",IF(D881=0,\"No match\",IF(D881>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C881,'Place B tables'!$A$2:$A$5201))*(SEARCH(C881,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D881=1,INDEX('Place B tables'!$H$2:$H$5201,I881),\"\")","v":""}]
[{"$f":"IF('Facility data'!A882=\"\",\"\",'Facility data'!A882)","v":""},{"$f":"IF(OR('Facility data'!B882=\"\",'Facility data'!C882<=0.01,'Facility data'!C882>2),\"\",'Facility data'!B882)","v":""},null,{"$f":"IF(OR('Facility data'!B882=\"\",'Facility data'!C882<=0.01,'Facility data'!C882>2,C882=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C882,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C882,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I882),INDEX('Place B tables'!$A$2:$A$5201,$I882),\"\")","v":""},{"$f":"IF($J882=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J882,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D882=\"\",\"\",IF(D882=0,\"No match\",IF(D882>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C882,'Place B tables'!$A$2:$A$5201))*(SEARCH(C882,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D882=1,INDEX('Place B tables'!$H$2:$H$5201,I882),\"\")","v":""}]
[{"$f":"IF('Facility data'!A883=\"\",\"\",'Facility data'!A883)","v":""},{"$f":"IF(OR('Facility data'!B883=\"\",'Facility data'!C883<=0.01,'Facility data'!C883>2),\"\",'Facility data'!B883)","v":""},null,{"$f":"IF(OR('Facility data'!B883=\"\",'Facility data'!C883<=0.01,'Facility data'!C883>2,C883=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C883,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C883,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I883),INDEX('Place B tables'!$A$2:$A$5201,$I883),\"\")","v":""},{"$f":"IF($J883=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J883,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D883=\"\",\"\",IF(D883=0,\"No match\",IF(D883>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C883,'Place B tables'!$A$2:$A$5201))*(SEARCH(C883,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D883=1,INDEX('Place B tables'!$H$2:$H$5201,I883),\"\")","v":""}]
[{"$f":"IF('Facility data'!A884=\"\",\"\",'Facility data'!A884)","v":""},{"$f":"IF(OR('Facility data'!B884=\"\",'Facility data'!C884<=0.01,'Facility data'!C884>2),\"\",'Facility data'!B884)","v":""},null,{"$f":"IF(OR('Facility data'!B884=\"\",'Facility data'!C884<=0.01,'Facility data'!C884>2,C884=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C884,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C884,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I884),INDEX('Place B tables'!$A$2:$A$5201,$I884),\"\")","v":""},{"$f":"IF($J884=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J884,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D884=\"\",\"\",IF(D884=0,\"No match\",IF(D884>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C884,'Place B tables'!$A$2:$A$5201))*(SEARCH(C884,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D884=1,INDEX('Place B tables'!$H$2:$H$5201,I884),\"\")","v":""}]
[{"$f":"IF('Facility data'!A885=\"\",\"\",'Facility data'!A885)","v":""},{"$f":"IF(OR('Facility data'!B885=\"\",'Facility data'!C885<=0.01,'Facility data'!C885>2),\"\",'Facility data'!B885)","v":""},null,{"$f":"IF(OR('Facility data'!B885=\"\",'Facility data'!C885<=0.01,'Facility data'!C885>2,C885=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C885,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C885,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I885),INDEX('Place B tables'!$A$2:$A$5201,$I885),\"\")","v":""},{"$f":"IF($J885=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J885,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D885=\"\",\"\",IF(D885=0,\"No match\",IF(D885>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C885,'Place B tables'!$A$2:$A$5201))*(SEARCH(C885,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D885=1,INDEX('Place B tables'!$H$2:$H$5201,I885),\"\")","v":""}]
[{"$f":"IF('Facility data'!A886=\"\",\"\",'Facility data'!A886)","v":""},{"$f":"IF(OR('Facility data'!B886=\"\",'Facility data'!C886<=0.01,'Facility data'!C886>2),\"\",'Facility data'!B886)","v":""},null,{"$f":"IF(OR('Facility data'!B886=\"\",'Facility data'!C886<=0.01,'Facility data'!C886>2,C886=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C886,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C886,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I886),INDEX('Place B tables'!$A$2:$A$5201,$I886),\"\")","v":""},{"$f":"IF($J886=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J886,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D886=\"\",\"\",IF(D886=0,\"No match\",IF(D886>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C886,'Place B tables'!$A$2:$A$5201))*(SEARCH(C886,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D886=1,INDEX('Place B tables'!$H$2:$H$5201,I886),\"\")","v":""}]
[{"$f":"IF('Facility data'!A887=\"\",\"\",'Facility data'!A887)","v":""},{"$f":"IF(OR('Facility data'!B887=\"\",'Facility data'!C887<=0.01,'Facility data'!C887>2),\"\",'Facility data'!B887)","v":""},null,{"$f":"IF(OR('Facility data'!B887=\"\",'Facility data'!C887<=0.01,'Facility data'!C887>2,C887=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C887,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C887,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I887),INDEX('Place B tables'!$A$2:$A$5201,$I887),\"\")","v":""},{"$f":"IF($J887=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J887,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D887=\"\",\"\",IF(D887=0,\"No match\",IF(D887>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C887,'Place B tables'!$A$2:$A$5201))*(SEARCH(C887,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D887=1,INDEX('Place B tables'!$H$2:$H$5201,I887),\"\")","v":""}]
[{"$f":"IF('Facility data'!A888=\"\",\"\",'Facility data'!A888)","v":""},{"$f":"IF(OR('Facility data'!B888=\"\",'Facility data'!C888<=0.01,'Facility data'!C888>2),\"\",'Facility data'!B888)","v":""},null,{"$f":"IF(OR('Facility data'!B888=\"\",'Facility data'!C888<=0.01,'Facility data'!C888>2,C888=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C888,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C888,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I888),INDEX('Place B tables'!$A$2:$A$5201,$I888),\"\")","v":""},{"$f":"IF($J888=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J888,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D888=\"\",\"\",IF(D888=0,\"No match\",IF(D888>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C888,'Place B tables'!$A$2:$A$5201))*(SEARCH(C888,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D888=1,INDEX('Place B tables'!$H$2:$H$5201,I888),\"\")","v":""}]
[{"$f":"IF('Facility data'!A889=\"\",\"\",'Facility data'!A889)","v":""},{"$f":"IF(OR('Facility data'!B889=\"\",'Facility data'!C889<=0.01,'Facility data'!C889>2),\"\",'Facility data'!B889)","v":""},null,{"$f":"IF(OR('Facility data'!B889=\"\",'Facility data'!C889<=0.01,'Facility data'!C889>2,C889=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C889,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C889,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I889),INDEX('Place B tables'!$A$2:$A$5201,$I889),\"\")","v":""},{"$f":"IF($J889=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J889,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D889=\"\",\"\",IF(D889=0,\"No match\",IF(D889>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C889,'Place B tables'!$A$2:$A$5201))*(SEARCH(C889,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D889=1,INDEX('Place B tables'!$H$2:$H$5201,I889),\"\")","v":""}]
[{"$f":"IF('Facility data'!A890=\"\",\"\",'Facility data'!A890)","v":""},{"$f":"IF(OR('Facility data'!B890=\"\",'Facility data'!C890<=0.01,'Facility data'!C890>2),\"\",'Facility data'!B890)","v":""},null,{"$f":"IF(OR('Facility data'!B890=\"\",'Facility data'!C890<=0.01,'Facility data'!C890>2,C890=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C890,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C890,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I890),INDEX('Place B tables'!$A$2:$A$5201,$I890),\"\")","v":""},{"$f":"IF($J890=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J890,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D890=\"\",\"\",IF(D890=0,\"No match\",IF(D890>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C890,'Place B tables'!$A$2:$A$5201))*(SEARCH(C890,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D890=1,INDEX('Place B tables'!$H$2:$H$5201,I890),\"\")","v":""}]
[{"$f":"IF('Facility data'!A891=\"\",\"\",'Facility data'!A891)","v":""},{"$f":"IF(OR('Facility data'!B891=\"\",'Facility data'!C891<=0.01,'Facility data'!C891>2),\"\",'Facility data'!B891)","v":""},null,{"$f":"IF(OR('Facility data'!B891=\"\",'Facility data'!C891<=0.01,'Facility data'!C891>2,C891=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C891,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C891,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I891),INDEX('Place B tables'!$A$2:$A$5201,$I891),\"\")","v":""},{"$f":"IF($J891=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J891,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D891=\"\",\"\",IF(D891=0,\"No match\",IF(D891>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C891,'Place B tables'!$A$2:$A$5201))*(SEARCH(C891,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D891=1,INDEX('Place B tables'!$H$2:$H$5201,I891),\"\")","v":""}]
[{"$f":"IF('Facility data'!A892=\"\",\"\",'Facility data'!A892)","v":""},{"$f":"IF(OR('Facility data'!B892=\"\",'Facility data'!C892<=0.01,'Facility data'!C892>2),\"\",'Facility data'!B892)","v":""},null,{"$f":"IF(OR('Facility data'!B892=\"\",'Facility data'!C892<=0.01,'Facility data'!C892>2,C892=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C892,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C892,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I892),INDEX('Place B tables'!$A$2:$A$5201,$I892),\"\")","v":""},{"$f":"IF($J892=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J892,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D892=\"\",\"\",IF(D892=0,\"No match\",IF(D892>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C892,'Place B tables'!$A$2:$A$5201))*(SEARCH(C892,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D892=1,INDEX('Place B tables'!$H$2:$H$5201,I892),\"\")","v":""}]
[{"$f":"IF('Facility data'!A893=\"\",\"\",'Facility data'!A893)","v":""},{"$f":"IF(OR('Facility data'!B893=\"\",'Facility data'!C893<=0.01,'Facility data'!C893>2),\"\",'Facility data'!B893)","v":""},null,{"$f":"IF(OR('Facility data'!B893=\"\",'Facility data'!C893<=0.01,'Facility data'!C893>2,C893=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C893,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C893,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I893),INDEX('Place B tables'!$A$2:$A$5201,$I893),\"\")","v":""},{"$f":"IF($J893=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J893,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D893=\"\",\"\",IF(D893=0,\"No match\",IF(D893>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C893,'Place B tables'!$A$2:$A$5201))*(SEARCH(C893,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D893=1,INDEX('Place B tables'!$H$2:$H$5201,I893),\"\")","v":""}]
[{"$f":"IF('Facility data'!A894=\"\",\"\",'Facility data'!A894)","v":""},{"$f":"IF(OR('Facility data'!B894=\"\",'Facility data'!C894<=0.01,'Facility data'!C894>2),\"\",'Facility data'!B894)","v":""},null,{"$f":"IF(OR('Facility data'!B894=\"\",'Facility data'!C894<=0.01,'Facility data'!C894>2,C894=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C894,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C894,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I894),INDEX('Place B tables'!$A$2:$A$5201,$I894),\"\")","v":""},{"$f":"IF($J894=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J894,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D894=\"\",\"\",IF(D894=0,\"No match\",IF(D894>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C894,'Place B tables'!$A$2:$A$5201))*(SEARCH(C894,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D894=1,INDEX('Place B tables'!$H$2:$H$5201,I894),\"\")","v":""}]
[{"$f":"IF('Facility data'!A895=\"\",\"\",'Facility data'!A895)","v":""},{"$f":"IF(OR('Facility data'!B895=\"\",'Facility data'!C895<=0.01,'Facility data'!C895>2),\"\",'Facility data'!B895)","v":""},null,{"$f":"IF(OR('Facility data'!B895=\"\",'Facility data'!C895<=0.01,'Facility data'!C895>2,C895=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C895,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C895,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I895),INDEX('Place B tables'!$A$2:$A$5201,$I895),\"\")","v":""},{"$f":"IF($J895=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J895,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D895=\"\",\"\",IF(D895=0,\"No match\",IF(D895>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C895,'Place B tables'!$A$2:$A$5201))*(SEARCH(C895,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D895=1,INDEX('Place B tables'!$H$2:$H$5201,I895),\"\")","v":""}]
[{"$f":"IF('Facility data'!A896=\"\",\"\",'Facility data'!A896)","v":""},{"$f":"IF(OR('Facility data'!B896=\"\",'Facility data'!C896<=0.01,'Facility data'!C896>2),\"\",'Facility data'!B896)","v":""},null,{"$f":"IF(OR('Facility data'!B896=\"\",'Facility data'!C896<=0.01,'Facility data'!C896>2,C896=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C896,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C896,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I896),INDEX('Place B tables'!$A$2:$A$5201,$I896),\"\")","v":""},{"$f":"IF($J896=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J896,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D896=\"\",\"\",IF(D896=0,\"No match\",IF(D896>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C896,'Place B tables'!$A$2:$A$5201))*(SEARCH(C896,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D896=1,INDEX('Place B tables'!$H$2:$H$5201,I896),\"\")","v":""}]
[{"$f":"IF('Facility data'!A897=\"\",\"\",'Facility data'!A897)","v":""},{"$f":"IF(OR('Facility data'!B897=\"\",'Facility data'!C897<=0.01,'Facility data'!C897>2),\"\",'Facility data'!B897)","v":""},null,{"$f":"IF(OR('Facility data'!B897=\"\",'Facility data'!C897<=0.01,'Facility data'!C897>2,C897=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C897,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C897,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I897),INDEX('Place B tables'!$A$2:$A$5201,$I897),\"\")","v":""},{"$f":"IF($J897=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J897,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D897=\"\",\"\",IF(D897=0,\"No match\",IF(D897>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C897,'Place B tables'!$A$2:$A$5201))*(SEARCH(C897,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D897=1,INDEX('Place B tables'!$H$2:$H$5201,I897),\"\")","v":""}]
[{"$f":"IF('Facility data'!A898=\"\",\"\",'Facility data'!A898)","v":""},{"$f":"IF(OR('Facility data'!B898=\"\",'Facility data'!C898<=0.01,'Facility data'!C898>2),\"\",'Facility data'!B898)","v":""},null,{"$f":"IF(OR('Facility data'!B898=\"\",'Facility data'!C898<=0.01,'Facility data'!C898>2,C898=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C898,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C898,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I898),INDEX('Place B tables'!$A$2:$A$5201,$I898),\"\")","v":""},{"$f":"IF($J898=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J898,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D898=\"\",\"\",IF(D898=0,\"No match\",IF(D898>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C898,'Place B tables'!$A$2:$A$5201))*(SEARCH(C898,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D898=1,INDEX('Place B tables'!$H$2:$H$5201,I898),\"\")","v":""}]
[{"$f":"IF('Facility data'!A899=\"\",\"\",'Facility data'!A899)","v":""},{"$f":"IF(OR('Facility data'!B899=\"\",'Facility data'!C899<=0.01,'Facility data'!C899>2),\"\",'Facility data'!B899)","v":""},null,{"$f":"IF(OR('Facility data'!B899=\"\",'Facility data'!C899<=0.01,'Facility data'!C899>2,C899=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C899,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C899,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I899),INDEX('Place B tables'!$A$2:$A$5201,$I899),\"\")","v":""},{"$f":"IF($J899=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J899,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D899=\"\",\"\",IF(D899=0,\"No match\",IF(D899>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C899,'Place B tables'!$A$2:$A$5201))*(SEARCH(C899,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D899=1,INDEX('Place B tables'!$H$2:$H$5201,I899),\"\")","v":""}]
[{"$f":"IF('Facility data'!A900=\"\",\"\",'Facility data'!A900)","v":""},{"$f":"IF(OR('Facility data'!B900=\"\",'Facility data'!C900<=0.01,'Facility data'!C900>2),\"\",'Facility data'!B900)","v":""},null,{"$f":"IF(OR('Facility data'!B900=\"\",'Facility data'!C900<=0.01,'Facility data'!C900>2,C900=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C900,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C900,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I900),INDEX('Place B tables'!$A$2:$A$5201,$I900),\"\")","v":""},{"$f":"IF($J900=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J900,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D900=\"\",\"\",IF(D900=0,\"No match\",IF(D900>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C900,'Place B tables'!$A$2:$A$5201))*(SEARCH(C900,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D900=1,INDEX('Place B tables'!$H$2:$H$5201,I900),\"\")","v":""}]
[{"$f":"IF('Facility data'!A901=\"\",\"\",'Facility data'!A901)","v":""},{"$f":"IF(OR('Facility data'!B901=\"\",'Facility data'!C901<=0.01,'Facility data'!C901>2),\"\",'Facility data'!B901)","v":""},null,{"$f":"IF(OR('Facility data'!B901=\"\",'Facility data'!C901<=0.01,'Facility data'!C901>2,C901=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C901,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C901,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I901),INDEX('Place B tables'!$A$2:$A$5201,$I901),\"\")","v":""},{"$f":"IF($J901=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J901,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D901=\"\",\"\",IF(D901=0,\"No match\",IF(D901>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C901,'Place B tables'!$A$2:$A$5201))*(SEARCH(C901,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D901=1,INDEX('Place B tables'!$H$2:$H$5201,I901),\"\")","v":""}]
[{"$f":"IF('Facility data'!A902=\"\",\"\",'Facility data'!A902)","v":""},{"$f":"IF(OR('Facility data'!B902=\"\",'Facility data'!C902<=0.01,'Facility data'!C902>2),\"\",'Facility data'!B902)","v":""},null,{"$f":"IF(OR('Facility data'!B902=\"\",'Facility data'!C902<=0.01,'Facility data'!C902>2,C902=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C902,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C902,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I902),INDEX('Place B tables'!$A$2:$A$5201,$I902),\"\")","v":""},{"$f":"IF($J902=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J902,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D902=\"\",\"\",IF(D902=0,\"No match\",IF(D902>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C902,'Place B tables'!$A$2:$A$5201))*(SEARCH(C902,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D902=1,INDEX('Place B tables'!$H$2:$H$5201,I902),\"\")","v":""}]
[{"$f":"IF('Facility data'!A903=\"\",\"\",'Facility data'!A903)","v":""},{"$f":"IF(OR('Facility data'!B903=\"\",'Facility data'!C903<=0.01,'Facility data'!C903>2),\"\",'Facility data'!B903)","v":""},null,{"$f":"IF(OR('Facility data'!B903=\"\",'Facility data'!C903<=0.01,'Facility data'!C903>2,C903=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C903,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C903,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I903),INDEX('Place B tables'!$A$2:$A$5201,$I903),\"\")","v":""},{"$f":"IF($J903=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J903,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D903=\"\",\"\",IF(D903=0,\"No match\",IF(D903>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C903,'Place B tables'!$A$2:$A$5201))*(SEARCH(C903,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D903=1,INDEX('Place B tables'!$H$2:$H$5201,I903),\"\")","v":""}]
[{"$f":"IF('Facility data'!A904=\"\",\"\",'Facility data'!A904)","v":""},{"$f":"IF(OR('Facility data'!B904=\"\",'Facility data'!C904<=0.01,'Facility data'!C904>2),\"\",'Facility data'!B904)","v":""},null,{"$f":"IF(OR('Facility data'!B904=\"\",'Facility data'!C904<=0.01,'Facility data'!C904>2,C904=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C904,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C904,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I904),INDEX('Place B tables'!$A$2:$A$5201,$I904),\"\")","v":""},{"$f":"IF($J904=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J904,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D904=\"\",\"\",IF(D904=0,\"No match\",IF(D904>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C904,'Place B tables'!$A$2:$A$5201))*(SEARCH(C904,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D904=1,INDEX('Place B tables'!$H$2:$H$5201,I904),\"\")","v":""}]
[{"$f":"IF('Facility data'!A905=\"\",\"\",'Facility data'!A905)","v":""},{"$f":"IF(OR('Facility data'!B905=\"\",'Facility data'!C905<=0.01,'Facility data'!C905>2),\"\",'Facility data'!B905)","v":""},null,{"$f":"IF(OR('Facility data'!B905=\"\",'Facility data'!C905<=0.01,'Facility data'!C905>2,C905=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C905,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C905,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I905),INDEX('Place B tables'!$A$2:$A$5201,$I905),\"\")","v":""},{"$f":"IF($J905=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J905,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D905=\"\",\"\",IF(D905=0,\"No match\",IF(D905>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C905,'Place B tables'!$A$2:$A$5201))*(SEARCH(C905,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D905=1,INDEX('Place B tables'!$H$2:$H$5201,I905),\"\")","v":""}]
[{"$f":"IF('Facility data'!A906=\"\",\"\",'Facility data'!A906)","v":""},{"$f":"IF(OR('Facility data'!B906=\"\",'Facility data'!C906<=0.01,'Facility data'!C906>2),\"\",'Facility data'!B906)","v":""},null,{"$f":"IF(OR('Facility data'!B906=\"\",'Facility data'!C906<=0.01,'Facility data'!C906>2,C906=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C906,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C906,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I906),INDEX('Place B tables'!$A$2:$A$5201,$I906),\"\")","v":""},{"$f":"IF($J906=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J906,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D906=\"\",\"\",IF(D906=0,\"No match\",IF(D906>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C906,'Place B tables'!$A$2:$A$5201))*(SEARCH(C906,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D906=1,INDEX('Place B tables'!$H$2:$H$5201,I906),\"\")","v":""}]
[{"$f":"IF('Facility data'!A907=\"\",\"\",'Facility data'!A907)","v":""},{"$f":"IF(OR('Facility data'!B907=\"\",'Facility data'!C907<=0.01,'Facility data'!C907>2),\"\",'Facility data'!B907)","v":""},null,{"$f":"IF(OR('Facility data'!B907=\"\",'Facility data'!C907<=0.01,'Facility data'!C907>2,C907=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C907,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C907,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I907),INDEX('Place B tables'!$A$2:$A$5201,$I907),\"\")","v":""},{"$f":"IF($J907=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J907,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D907=\"\",\"\",IF(D907=0,\"No match\",IF(D907>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C907,'Place B tables'!$A$2:$A$5201))*(SEARCH(C907,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D907=1,INDEX('Place B tables'!$H$2:$H$5201,I907),\"\")","v":""}]
[{"$f":"IF('Facility data'!A908=\"\",\"\",'Facility data'!A908)","v":""},{"$f":"IF(OR('Facility data'!B908=\"\",'Facility data'!C908<=0.01,'Facility data'!C908>2),\"\",'Facility data'!B908)","v":""},null,{"$f":"IF(OR('Facility data'!B908=\"\",'Facility data'!C908<=0.01,'Facility data'!C908>2,C908=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C908,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C908,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I908),INDEX('Place B tables'!$A$2:$A$5201,$I908),\"\")","v":""},{"$f":"IF($J908=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J908,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D908=\"\",\"\",IF(D908=0,\"No match\",IF(D908>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C908,'Place B tables'!$A$2:$A$5201))*(SEARCH(C908,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D908=1,INDEX('Place B tables'!$H$2:$H$5201,I908),\"\")","v":""}]
[{"$f":"IF('Facility data'!A909=\"\",\"\",'Facility data'!A909)","v":""},{"$f":"IF(OR('Facility data'!B909=\"\",'Facility data'!C909<=0.01,'Facility data'!C909>2),\"\",'Facility data'!B909)","v":""},null,{"$f":"IF(OR('Facility data'!B909=\"\",'Facility data'!C909<=0.01,'Facility data'!C909>2,C909=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C909,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C909,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I909),INDEX('Place B tables'!$A$2:$A$5201,$I909),\"\")","v":""},{"$f":"IF($J909=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J909,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D909=\"\",\"\",IF(D909=0,\"No match\",IF(D909>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C909,'Place B tables'!$A$2:$A$5201))*(SEARCH(C909,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D909=1,INDEX('Place B tables'!$H$2:$H$5201,I909),\"\")","v":""}]
[{"$f":"IF('Facility data'!A910=\"\",\"\",'Facility data'!A910)","v":""},{"$f":"IF(OR('Facility data'!B910=\"\",'Facility data'!C910<=0.01,'Facility data'!C910>2),\"\",'Facility data'!B910)","v":""},null,{"$f":"IF(OR('Facility data'!B910=\"\",'Facility data'!C910<=0.01,'Facility data'!C910>2,C910=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C910,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C910,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I910),INDEX('Place B tables'!$A$2:$A$5201,$I910),\"\")","v":""},{"$f":"IF($J910=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J910,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D910=\"\",\"\",IF(D910=0,\"No match\",IF(D910>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C910,'Place B tables'!$A$2:$A$5201))*(SEARCH(C910,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D910=1,INDEX('Place B tables'!$H$2:$H$5201,I910),\"\")","v":""}]
[{"$f":"IF('Facility data'!A911=\"\",\"\",'Facility data'!A911)","v":""},{"$f":"IF(OR('Facility data'!B911=\"\",'Facility data'!C911<=0.01,'Facility data'!C911>2),\"\",'Facility data'!B911)","v":""},null,{"$f":"IF(OR('Facility data'!B911=\"\",'Facility data'!C911<=0.01,'Facility data'!C911>2,C911=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C911,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C911,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I911),INDEX('Place B tables'!$A$2:$A$5201,$I911),\"\")","v":""},{"$f":"IF($J911=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J911,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D911=\"\",\"\",IF(D911=0,\"No match\",IF(D911>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C911,'Place B tables'!$A$2:$A$5201))*(SEARCH(C911,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D911=1,INDEX('Place B tables'!$H$2:$H$5201,I911),\"\")","v":""}]
[{"$f":"IF('Facility data'!A912=\"\",\"\",'Facility data'!A912)","v":""},{"$f":"IF(OR('Facility data'!B912=\"\",'Facility data'!C912<=0.01,'Facility data'!C912>2),\"\",'Facility data'!B912)","v":""},null,{"$f":"IF(OR('Facility data'!B912=\"\",'Facility data'!C912<=0.01,'Facility data'!C912>2,C912=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C912,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C912,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I912),INDEX('Place B tables'!$A$2:$A$5201,$I912),\"\")","v":""},{"$f":"IF($J912=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J912,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D912=\"\",\"\",IF(D912=0,\"No match\",IF(D912>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C912,'Place B tables'!$A$2:$A$5201))*(SEARCH(C912,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D912=1,INDEX('Place B tables'!$H$2:$H$5201,I912),\"\")","v":""}]
[{"$f":"IF('Facility data'!A913=\"\",\"\",'Facility data'!A913)","v":""},{"$f":"IF(OR('Facility data'!B913=\"\",'Facility data'!C913<=0.01,'Facility data'!C913>2),\"\",'Facility data'!B913)","v":""},null,{"$f":"IF(OR('Facility data'!B913=\"\",'Facility data'!C913<=0.01,'Facility data'!C913>2,C913=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C913,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C913,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I913),INDEX('Place B tables'!$A$2:$A$5201,$I913),\"\")","v":""},{"$f":"IF($J913=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J913,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D913=\"\",\"\",IF(D913=0,\"No match\",IF(D913>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C913,'Place B tables'!$A$2:$A$5201))*(SEARCH(C913,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D913=1,INDEX('Place B tables'!$H$2:$H$5201,I913),\"\")","v":""}]
[{"$f":"IF('Facility data'!A914=\"\",\"\",'Facility data'!A914)","v":""},{"$f":"IF(OR('Facility data'!B914=\"\",'Facility data'!C914<=0.01,'Facility data'!C914>2),\"\",'Facility data'!B914)","v":""},null,{"$f":"IF(OR('Facility data'!B914=\"\",'Facility data'!C914<=0.01,'Facility data'!C914>2,C914=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C914,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C914,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I914),INDEX('Place B tables'!$A$2:$A$5201,$I914),\"\")","v":""},{"$f":"IF($J914=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J914,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D914=\"\",\"\",IF(D914=0,\"No match\",IF(D914>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C914,'Place B tables'!$A$2:$A$5201))*(SEARCH(C914,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D914=1,INDEX('Place B tables'!$H$2:$H$5201,I914),\"\")","v":""}]
[{"$f":"IF('Facility data'!A915=\"\",\"\",'Facility data'!A915)","v":""},{"$f":"IF(OR('Facility data'!B915=\"\",'Facility data'!C915<=0.01,'Facility data'!C915>2),\"\",'Facility data'!B915)","v":""},null,{"$f":"IF(OR('Facility data'!B915=\"\",'Facility data'!C915<=0.01,'Facility data'!C915>2,C915=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C915,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C915,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I915),INDEX('Place B tables'!$A$2:$A$5201,$I915),\"\")","v":""},{"$f":"IF($J915=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J915,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D915=\"\",\"\",IF(D915=0,\"No match\",IF(D915>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C915,'Place B tables'!$A$2:$A$5201))*(SEARCH(C915,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D915=1,INDEX('Place B tables'!$H$2:$H$5201,I915),\"\")","v":""}]
[{"$f":"IF('Facility data'!A916=\"\",\"\",'Facility data'!A916)","v":""},{"$f":"IF(OR('Facility data'!B916=\"\",'Facility data'!C916<=0.01,'Facility data'!C916>2),\"\",'Facility data'!B916)","v":""},null,{"$f":"IF(OR('Facility data'!B916=\"\",'Facility data'!C916<=0.01,'Facility data'!C916>2,C916=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C916,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C916,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I916),INDEX('Place B tables'!$A$2:$A$5201,$I916),\"\")","v":""},{"$f":"IF($J916=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J916,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D916=\"\",\"\",IF(D916=0,\"No match\",IF(D916>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C916,'Place B tables'!$A$2:$A$5201))*(SEARCH(C916,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D916=1,INDEX('Place B tables'!$H$2:$H$5201,I916),\"\")","v":""}]
[{"$f":"IF('Facility data'!A917=\"\",\"\",'Facility data'!A917)","v":""},{"$f":"IF(OR('Facility data'!B917=\"\",'Facility data'!C917<=0.01,'Facility data'!C917>2),\"\",'Facility data'!B917)","v":""},null,{"$f":"IF(OR('Facility data'!B917=\"\",'Facility data'!C917<=0.01,'Facility data'!C917>2,C917=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C917,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C917,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I917),INDEX('Place B tables'!$A$2:$A$5201,$I917),\"\")","v":""},{"$f":"IF($J917=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J917,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D917=\"\",\"\",IF(D917=0,\"No match\",IF(D917>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C917,'Place B tables'!$A$2:$A$5201))*(SEARCH(C917,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D917=1,INDEX('Place B tables'!$H$2:$H$5201,I917),\"\")","v":""}]
[{"$f":"IF('Facility data'!A918=\"\",\"\",'Facility data'!A918)","v":""},{"$f":"IF(OR('Facility data'!B918=\"\",'Facility data'!C918<=0.01,'Facility data'!C918>2),\"\",'Facility data'!B918)","v":""},null,{"$f":"IF(OR('Facility data'!B918=\"\",'Facility data'!C918<=0.01,'Facility data'!C918>2,C918=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C918,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C918,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I918),INDEX('Place B tables'!$A$2:$A$5201,$I918),\"\")","v":""},{"$f":"IF($J918=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J918,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D918=\"\",\"\",IF(D918=0,\"No match\",IF(D918>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C918,'Place B tables'!$A$2:$A$5201))*(SEARCH(C918,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D918=1,INDEX('Place B tables'!$H$2:$H$5201,I918),\"\")","v":""}]
[{"$f":"IF('Facility data'!A919=\"\",\"\",'Facility data'!A919)","v":""},{"$f":"IF(OR('Facility data'!B919=\"\",'Facility data'!C919<=0.01,'Facility data'!C919>2),\"\",'Facility data'!B919)","v":""},null,{"$f":"IF(OR('Facility data'!B919=\"\",'Facility data'!C919<=0.01,'Facility data'!C919>2,C919=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C919,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C919,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I919),INDEX('Place B tables'!$A$2:$A$5201,$I919),\"\")","v":""},{"$f":"IF($J919=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J919,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D919=\"\",\"\",IF(D919=0,\"No match\",IF(D919>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C919,'Place B tables'!$A$2:$A$5201))*(SEARCH(C919,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D919=1,INDEX('Place B tables'!$H$2:$H$5201,I919),\"\")","v":""}]
[{"$f":"IF('Facility data'!A920=\"\",\"\",'Facility data'!A920)","v":""},{"$f":"IF(OR('Facility data'!B920=\"\",'Facility data'!C920<=0.01,'Facility data'!C920>2),\"\",'Facility data'!B920)","v":""},null,{"$f":"IF(OR('Facility data'!B920=\"\",'Facility data'!C920<=0.01,'Facility data'!C920>2,C920=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C920,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C920,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I920),INDEX('Place B tables'!$A$2:$A$5201,$I920),\"\")","v":""},{"$f":"IF($J920=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J920,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D920=\"\",\"\",IF(D920=0,\"No match\",IF(D920>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C920,'Place B tables'!$A$2:$A$5201))*(SEARCH(C920,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D920=1,INDEX('Place B tables'!$H$2:$H$5201,I920),\"\")","v":""}]
[{"$f":"IF('Facility data'!A921=\"\",\"\",'Facility data'!A921)","v":""},{"$f":"IF(OR('Facility data'!B921=\"\",'Facility data'!C921<=0.01,'Facility data'!C921>2),\"\",'Facility data'!B921)","v":""},null,{"$f":"IF(OR('Facility data'!B921=\"\",'Facility data'!C921<=0.01,'Facility data'!C921>2,C921=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C921,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C921,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I921),INDEX('Place B tables'!$A$2:$A$5201,$I921),\"\")","v":""},{"$f":"IF($J921=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J921,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D921=\"\",\"\",IF(D921=0,\"No match\",IF(D921>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C921,'Place B tables'!$A$2:$A$5201))*(SEARCH(C921,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D921=1,INDEX('Place B tables'!$H$2:$H$5201,I921),\"\")","v":""}]
[{"$f":"IF('Facility data'!A922=\"\",\"\",'Facility data'!A922)","v":""},{"$f":"IF(OR('Facility data'!B922=\"\",'Facility data'!C922<=0.01,'Facility data'!C922>2),\"\",'Facility data'!B922)","v":""},null,{"$f":"IF(OR('Facility data'!B922=\"\",'Facility data'!C922<=0.01,'Facility data'!C922>2,C922=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C922,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C922,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I922),INDEX('Place B tables'!$A$2:$A$5201,$I922),\"\")","v":""},{"$f":"IF($J922=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J922,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D922=\"\",\"\",IF(D922=0,\"No match\",IF(D922>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C922,'Place B tables'!$A$2:$A$5201))*(SEARCH(C922,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D922=1,INDEX('Place B tables'!$H$2:$H$5201,I922),\"\")","v":""}]
[{"$f":"IF('Facility data'!A923=\"\",\"\",'Facility data'!A923)","v":""},{"$f":"IF(OR('Facility data'!B923=\"\",'Facility data'!C923<=0.01,'Facility data'!C923>2),\"\",'Facility data'!B923)","v":""},null,{"$f":"IF(OR('Facility data'!B923=\"\",'Facility data'!C923<=0.01,'Facility data'!C923>2,C923=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C923,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C923,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I923),INDEX('Place B tables'!$A$2:$A$5201,$I923),\"\")","v":""},{"$f":"IF($J923=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J923,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D923=\"\",\"\",IF(D923=0,\"No match\",IF(D923>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C923,'Place B tables'!$A$2:$A$5201))*(SEARCH(C923,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D923=1,INDEX('Place B tables'!$H$2:$H$5201,I923),\"\")","v":""}]
[{"$f":"IF('Facility data'!A924=\"\",\"\",'Facility data'!A924)","v":""},{"$f":"IF(OR('Facility data'!B924=\"\",'Facility data'!C924<=0.01,'Facility data'!C924>2),\"\",'Facility data'!B924)","v":""},null,{"$f":"IF(OR('Facility data'!B924=\"\",'Facility data'!C924<=0.01,'Facility data'!C924>2,C924=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C924,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C924,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I924),INDEX('Place B tables'!$A$2:$A$5201,$I924),\"\")","v":""},{"$f":"IF($J924=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J924,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D924=\"\",\"\",IF(D924=0,\"No match\",IF(D924>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C924,'Place B tables'!$A$2:$A$5201))*(SEARCH(C924,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D924=1,INDEX('Place B tables'!$H$2:$H$5201,I924),\"\")","v":""}]
[{"$f":"IF('Facility data'!A925=\"\",\"\",'Facility data'!A925)","v":""},{"$f":"IF(OR('Facility data'!B925=\"\",'Facility data'!C925<=0.01,'Facility data'!C925>2),\"\",'Facility data'!B925)","v":""},null,{"$f":"IF(OR('Facility data'!B925=\"\",'Facility data'!C925<=0.01,'Facility data'!C925>2,C925=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C925,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C925,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I925),INDEX('Place B tables'!$A$2:$A$5201,$I925),\"\")","v":""},{"$f":"IF($J925=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J925,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D925=\"\",\"\",IF(D925=0,\"No match\",IF(D925>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C925,'Place B tables'!$A$2:$A$5201))*(SEARCH(C925,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D925=1,INDEX('Place B tables'!$H$2:$H$5201,I925),\"\")","v":""}]
[{"$f":"IF('Facility data'!A926=\"\",\"\",'Facility data'!A926)","v":""},{"$f":"IF(OR('Facility data'!B926=\"\",'Facility data'!C926<=0.01,'Facility data'!C926>2),\"\",'Facility data'!B926)","v":""},null,{"$f":"IF(OR('Facility data'!B926=\"\",'Facility data'!C926<=0.01,'Facility data'!C926>2,C926=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C926,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C926,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I926),INDEX('Place B tables'!$A$2:$A$5201,$I926),\"\")","v":""},{"$f":"IF($J926=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J926,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D926=\"\",\"\",IF(D926=0,\"No match\",IF(D926>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C926,'Place B tables'!$A$2:$A$5201))*(SEARCH(C926,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D926=1,INDEX('Place B tables'!$H$2:$H$5201,I926),\"\")","v":""}]
[{"$f":"IF('Facility data'!A927=\"\",\"\",'Facility data'!A927)","v":""},{"$f":"IF(OR('Facility data'!B927=\"\",'Facility data'!C927<=0.01,'Facility data'!C927>2),\"\",'Facility data'!B927)","v":""},null,{"$f":"IF(OR('Facility data'!B927=\"\",'Facility data'!C927<=0.01,'Facility data'!C927>2,C927=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C927,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C927,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I927),INDEX('Place B tables'!$A$2:$A$5201,$I927),\"\")","v":""},{"$f":"IF($J927=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J927,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D927=\"\",\"\",IF(D927=0,\"No match\",IF(D927>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C927,'Place B tables'!$A$2:$A$5201))*(SEARCH(C927,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D927=1,INDEX('Place B tables'!$H$2:$H$5201,I927),\"\")","v":""}]
[{"$f":"IF('Facility data'!A928=\"\",\"\",'Facility data'!A928)","v":""},{"$f":"IF(OR('Facility data'!B928=\"\",'Facility data'!C928<=0.01,'Facility data'!C928>2),\"\",'Facility data'!B928)","v":""},null,{"$f":"IF(OR('Facility data'!B928=\"\",'Facility data'!C928<=0.01,'Facility data'!C928>2,C928=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C928,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C928,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I928),INDEX('Place B tables'!$A$2:$A$5201,$I928),\"\")","v":""},{"$f":"IF($J928=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J928,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D928=\"\",\"\",IF(D928=0,\"No match\",IF(D928>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C928,'Place B tables'!$A$2:$A$5201))*(SEARCH(C928,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D928=1,INDEX('Place B tables'!$H$2:$H$5201,I928),\"\")","v":""}]
[{"$f":"IF('Facility data'!A929=\"\",\"\",'Facility data'!A929)","v":""},{"$f":"IF(OR('Facility data'!B929=\"\",'Facility data'!C929<=0.01,'Facility data'!C929>2),\"\",'Facility data'!B929)","v":""},null,{"$f":"IF(OR('Facility data'!B929=\"\",'Facility data'!C929<=0.01,'Facility data'!C929>2,C929=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C929,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C929,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I929),INDEX('Place B tables'!$A$2:$A$5201,$I929),\"\")","v":""},{"$f":"IF($J929=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J929,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D929=\"\",\"\",IF(D929=0,\"No match\",IF(D929>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C929,'Place B tables'!$A$2:$A$5201))*(SEARCH(C929,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D929=1,INDEX('Place B tables'!$H$2:$H$5201,I929),\"\")","v":""}]
[{"$f":"IF('Facility data'!A930=\"\",\"\",'Facility data'!A930)","v":""},{"$f":"IF(OR('Facility data'!B930=\"\",'Facility data'!C930<=0.01,'Facility data'!C930>2),\"\",'Facility data'!B930)","v":""},null,{"$f":"IF(OR('Facility data'!B930=\"\",'Facility data'!C930<=0.01,'Facility data'!C930>2,C930=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C930,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C930,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I930),INDEX('Place B tables'!$A$2:$A$5201,$I930),\"\")","v":""},{"$f":"IF($J930=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J930,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D930=\"\",\"\",IF(D930=0,\"No match\",IF(D930>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C930,'Place B tables'!$A$2:$A$5201))*(SEARCH(C930,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D930=1,INDEX('Place B tables'!$H$2:$H$5201,I930),\"\")","v":""}]
[{"$f":"IF('Facility data'!A931=\"\",\"\",'Facility data'!A931)","v":""},{"$f":"IF(OR('Facility data'!B931=\"\",'Facility data'!C931<=0.01,'Facility data'!C931>2),\"\",'Facility data'!B931)","v":""},null,{"$f":"IF(OR('Facility data'!B931=\"\",'Facility data'!C931<=0.01,'Facility data'!C931>2,C931=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C931,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C931,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I931),INDEX('Place B tables'!$A$2:$A$5201,$I931),\"\")","v":""},{"$f":"IF($J931=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J931,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D931=\"\",\"\",IF(D931=0,\"No match\",IF(D931>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C931,'Place B tables'!$A$2:$A$5201))*(SEARCH(C931,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D931=1,INDEX('Place B tables'!$H$2:$H$5201,I931),\"\")","v":""}]
[{"$f":"IF('Facility data'!A932=\"\",\"\",'Facility data'!A932)","v":""},{"$f":"IF(OR('Facility data'!B932=\"\",'Facility data'!C932<=0.01,'Facility data'!C932>2),\"\",'Facility data'!B932)","v":""},null,{"$f":"IF(OR('Facility data'!B932=\"\",'Facility data'!C932<=0.01,'Facility data'!C932>2,C932=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C932,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C932,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I932),INDEX('Place B tables'!$A$2:$A$5201,$I932),\"\")","v":""},{"$f":"IF($J932=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J932,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D932=\"\",\"\",IF(D932=0,\"No match\",IF(D932>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C932,'Place B tables'!$A$2:$A$5201))*(SEARCH(C932,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D932=1,INDEX('Place B tables'!$H$2:$H$5201,I932),\"\")","v":""}]
[{"$f":"IF('Facility data'!A933=\"\",\"\",'Facility data'!A933)","v":""},{"$f":"IF(OR('Facility data'!B933=\"\",'Facility data'!C933<=0.01,'Facility data'!C933>2),\"\",'Facility data'!B933)","v":""},null,{"$f":"IF(OR('Facility data'!B933=\"\",'Facility data'!C933<=0.01,'Facility data'!C933>2,C933=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C933,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C933,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I933),INDEX('Place B tables'!$A$2:$A$5201,$I933),\"\")","v":""},{"$f":"IF($J933=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J933,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D933=\"\",\"\",IF(D933=0,\"No match\",IF(D933>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C933,'Place B tables'!$A$2:$A$5201))*(SEARCH(C933,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D933=1,INDEX('Place B tables'!$H$2:$H$5201,I933),\"\")","v":""}]
[{"$f":"IF('Facility data'!A934=\"\",\"\",'Facility data'!A934)","v":""},{"$f":"IF(OR('Facility data'!B934=\"\",'Facility data'!C934<=0.01,'Facility data'!C934>2),\"\",'Facility data'!B934)","v":""},null,{"$f":"IF(OR('Facility data'!B934=\"\",'Facility data'!C934<=0.01,'Facility data'!C934>2,C934=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C934,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C934,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I934),INDEX('Place B tables'!$A$2:$A$5201,$I934),\"\")","v":""},{"$f":"IF($J934=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J934,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D934=\"\",\"\",IF(D934=0,\"No match\",IF(D934>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C934,'Place B tables'!$A$2:$A$5201))*(SEARCH(C934,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D934=1,INDEX('Place B tables'!$H$2:$H$5201,I934),\"\")","v":""}]
[{"$f":"IF('Facility data'!A935=\"\",\"\",'Facility data'!A935)","v":""},{"$f":"IF(OR('Facility data'!B935=\"\",'Facility data'!C935<=0.01,'Facility data'!C935>2),\"\",'Facility data'!B935)","v":""},null,{"$f":"IF(OR('Facility data'!B935=\"\",'Facility data'!C935<=0.01,'Facility data'!C935>2,C935=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C935,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C935,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I935),INDEX('Place B tables'!$A$2:$A$5201,$I935),\"\")","v":""},{"$f":"IF($J935=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J935,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D935=\"\",\"\",IF(D935=0,\"No match\",IF(D935>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C935,'Place B tables'!$A$2:$A$5201))*(SEARCH(C935,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D935=1,INDEX('Place B tables'!$H$2:$H$5201,I935),\"\")","v":""}]
[{"$f":"IF('Facility data'!A936=\"\",\"\",'Facility data'!A936)","v":""},{"$f":"IF(OR('Facility data'!B936=\"\",'Facility data'!C936<=0.01,'Facility data'!C936>2),\"\",'Facility data'!B936)","v":""},null,{"$f":"IF(OR('Facility data'!B936=\"\",'Facility data'!C936<=0.01,'Facility data'!C936>2,C936=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C936,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C936,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I936),INDEX('Place B tables'!$A$2:$A$5201,$I936),\"\")","v":""},{"$f":"IF($J936=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J936,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D936=\"\",\"\",IF(D936=0,\"No match\",IF(D936>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C936,'Place B tables'!$A$2:$A$5201))*(SEARCH(C936,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D936=1,INDEX('Place B tables'!$H$2:$H$5201,I936),\"\")","v":""}]
[{"$f":"IF('Facility data'!A937=\"\",\"\",'Facility data'!A937)","v":""},{"$f":"IF(OR('Facility data'!B937=\"\",'Facility data'!C937<=0.01,'Facility data'!C937>2),\"\",'Facility data'!B937)","v":""},null,{"$f":"IF(OR('Facility data'!B937=\"\",'Facility data'!C937<=0.01,'Facility data'!C937>2,C937=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C937,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C937,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I937),INDEX('Place B tables'!$A$2:$A$5201,$I937),\"\")","v":""},{"$f":"IF($J937=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J937,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D937=\"\",\"\",IF(D937=0,\"No match\",IF(D937>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C937,'Place B tables'!$A$2:$A$5201))*(SEARCH(C937,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D937=1,INDEX('Place B tables'!$H$2:$H$5201,I937),\"\")","v":""}]
[{"$f":"IF('Facility data'!A938=\"\",\"\",'Facility data'!A938)","v":""},{"$f":"IF(OR('Facility data'!B938=\"\",'Facility data'!C938<=0.01,'Facility data'!C938>2),\"\",'Facility data'!B938)","v":""},null,{"$f":"IF(OR('Facility data'!B938=\"\",'Facility data'!C938<=0.01,'Facility data'!C938>2,C938=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C938,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C938,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I938),INDEX('Place B tables'!$A$2:$A$5201,$I938),\"\")","v":""},{"$f":"IF($J938=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J938,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D938=\"\",\"\",IF(D938=0,\"No match\",IF(D938>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C938,'Place B tables'!$A$2:$A$5201))*(SEARCH(C938,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D938=1,INDEX('Place B tables'!$H$2:$H$5201,I938),\"\")","v":""}]
[{"$f":"IF('Facility data'!A939=\"\",\"\",'Facility data'!A939)","v":""},{"$f":"IF(OR('Facility data'!B939=\"\",'Facility data'!C939<=0.01,'Facility data'!C939>2),\"\",'Facility data'!B939)","v":""},null,{"$f":"IF(OR('Facility data'!B939=\"\",'Facility data'!C939<=0.01,'Facility data'!C939>2,C939=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C939,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C939,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I939),INDEX('Place B tables'!$A$2:$A$5201,$I939),\"\")","v":""},{"$f":"IF($J939=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J939,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D939=\"\",\"\",IF(D939=0,\"No match\",IF(D939>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C939,'Place B tables'!$A$2:$A$5201))*(SEARCH(C939,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D939=1,INDEX('Place B tables'!$H$2:$H$5201,I939),\"\")","v":""}]
[{"$f":"IF('Facility data'!A940=\"\",\"\",'Facility data'!A940)","v":""},{"$f":"IF(OR('Facility data'!B940=\"\",'Facility data'!C940<=0.01,'Facility data'!C940>2),\"\",'Facility data'!B940)","v":""},null,{"$f":"IF(OR('Facility data'!B940=\"\",'Facility data'!C940<=0.01,'Facility data'!C940>2,C940=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C940,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C940,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I940),INDEX('Place B tables'!$A$2:$A$5201,$I940),\"\")","v":""},{"$f":"IF($J940=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J940,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D940=\"\",\"\",IF(D940=0,\"No match\",IF(D940>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C940,'Place B tables'!$A$2:$A$5201))*(SEARCH(C940,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D940=1,INDEX('Place B tables'!$H$2:$H$5201,I940),\"\")","v":""}]
[{"$f":"IF('Facility data'!A941=\"\",\"\",'Facility data'!A941)","v":""},{"$f":"IF(OR('Facility data'!B941=\"\",'Facility data'!C941<=0.01,'Facility data'!C941>2),\"\",'Facility data'!B941)","v":""},null,{"$f":"IF(OR('Facility data'!B941=\"\",'Facility data'!C941<=0.01,'Facility data'!C941>2,C941=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C941,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C941,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I941),INDEX('Place B tables'!$A$2:$A$5201,$I941),\"\")","v":""},{"$f":"IF($J941=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J941,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D941=\"\",\"\",IF(D941=0,\"No match\",IF(D941>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C941,'Place B tables'!$A$2:$A$5201))*(SEARCH(C941,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D941=1,INDEX('Place B tables'!$H$2:$H$5201,I941),\"\")","v":""}]
[{"$f":"IF('Facility data'!A942=\"\",\"\",'Facility data'!A942)","v":""},{"$f":"IF(OR('Facility data'!B942=\"\",'Facility data'!C942<=0.01,'Facility data'!C942>2),\"\",'Facility data'!B942)","v":""},null,{"$f":"IF(OR('Facility data'!B942=\"\",'Facility data'!C942<=0.01,'Facility data'!C942>2,C942=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C942,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C942,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I942),INDEX('Place B tables'!$A$2:$A$5201,$I942),\"\")","v":""},{"$f":"IF($J942=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J942,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D942=\"\",\"\",IF(D942=0,\"No match\",IF(D942>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C942,'Place B tables'!$A$2:$A$5201))*(SEARCH(C942,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D942=1,INDEX('Place B tables'!$H$2:$H$5201,I942),\"\")","v":""}]
[{"$f":"IF('Facility data'!A943=\"\",\"\",'Facility data'!A943)","v":""},{"$f":"IF(OR('Facility data'!B943=\"\",'Facility data'!C943<=0.01,'Facility data'!C943>2),\"\",'Facility data'!B943)","v":""},null,{"$f":"IF(OR('Facility data'!B943=\"\",'Facility data'!C943<=0.01,'Facility data'!C943>2,C943=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C943,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C943,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I943),INDEX('Place B tables'!$A$2:$A$5201,$I943),\"\")","v":""},{"$f":"IF($J943=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J943,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D943=\"\",\"\",IF(D943=0,\"No match\",IF(D943>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C943,'Place B tables'!$A$2:$A$5201))*(SEARCH(C943,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D943=1,INDEX('Place B tables'!$H$2:$H$5201,I943),\"\")","v":""}]
[{"$f":"IF('Facility data'!A944=\"\",\"\",'Facility data'!A944)","v":""},{"$f":"IF(OR('Facility data'!B944=\"\",'Facility data'!C944<=0.01,'Facility data'!C944>2),\"\",'Facility data'!B944)","v":""},null,{"$f":"IF(OR('Facility data'!B944=\"\",'Facility data'!C944<=0.01,'Facility data'!C944>2,C944=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C944,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C944,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I944),INDEX('Place B tables'!$A$2:$A$5201,$I944),\"\")","v":""},{"$f":"IF($J944=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J944,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D944=\"\",\"\",IF(D944=0,\"No match\",IF(D944>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C944,'Place B tables'!$A$2:$A$5201))*(SEARCH(C944,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D944=1,INDEX('Place B tables'!$H$2:$H$5201,I944),\"\")","v":""}]
[{"$f":"IF('Facility data'!A945=\"\",\"\",'Facility data'!A945)","v":""},{"$f":"IF(OR('Facility data'!B945=\"\",'Facility data'!C945<=0.01,'Facility data'!C945>2),\"\",'Facility data'!B945)","v":""},null,{"$f":"IF(OR('Facility data'!B945=\"\",'Facility data'!C945<=0.01,'Facility data'!C945>2,C945=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C945,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C945,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I945),INDEX('Place B tables'!$A$2:$A$5201,$I945),\"\")","v":""},{"$f":"IF($J945=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J945,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D945=\"\",\"\",IF(D945=0,\"No match\",IF(D945>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C945,'Place B tables'!$A$2:$A$5201))*(SEARCH(C945,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D945=1,INDEX('Place B tables'!$H$2:$H$5201,I945),\"\")","v":""}]
[{"$f":"IF('Facility data'!A946=\"\",\"\",'Facility data'!A946)","v":""},{"$f":"IF(OR('Facility data'!B946=\"\",'Facility data'!C946<=0.01,'Facility data'!C946>2),\"\",'Facility data'!B946)","v":""},null,{"$f":"IF(OR('Facility data'!B946=\"\",'Facility data'!C946<=0.01,'Facility data'!C946>2,C946=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C946,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C946,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I946),INDEX('Place B tables'!$A$2:$A$5201,$I946),\"\")","v":""},{"$f":"IF($J946=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J946,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D946=\"\",\"\",IF(D946=0,\"No match\",IF(D946>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C946,'Place B tables'!$A$2:$A$5201))*(SEARCH(C946,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D946=1,INDEX('Place B tables'!$H$2:$H$5201,I946),\"\")","v":""}]
[{"$f":"IF('Facility data'!A947=\"\",\"\",'Facility data'!A947)","v":""},{"$f":"IF(OR('Facility data'!B947=\"\",'Facility data'!C947<=0.01,'Facility data'!C947>2),\"\",'Facility data'!B947)","v":""},null,{"$f":"IF(OR('Facility data'!B947=\"\",'Facility data'!C947<=0.01,'Facility data'!C947>2,C947=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C947,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C947,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I947),INDEX('Place B tables'!$A$2:$A$5201,$I947),\"\")","v":""},{"$f":"IF($J947=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J947,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D947=\"\",\"\",IF(D947=0,\"No match\",IF(D947>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C947,'Place B tables'!$A$2:$A$5201))*(SEARCH(C947,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D947=1,INDEX('Place B tables'!$H$2:$H$5201,I947),\"\")","v":""}]
[{"$f":"IF('Facility data'!A948=\"\",\"\",'Facility data'!A948)","v":""},{"$f":"IF(OR('Facility data'!B948=\"\",'Facility data'!C948<=0.01,'Facility data'!C948>2),\"\",'Facility data'!B948)","v":""},null,{"$f":"IF(OR('Facility data'!B948=\"\",'Facility data'!C948<=0.01,'Facility data'!C948>2,C948=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C948,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C948,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I948),INDEX('Place B tables'!$A$2:$A$5201,$I948),\"\")","v":""},{"$f":"IF($J948=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J948,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D948=\"\",\"\",IF(D948=0,\"No match\",IF(D948>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C948,'Place B tables'!$A$2:$A$5201))*(SEARCH(C948,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D948=1,INDEX('Place B tables'!$H$2:$H$5201,I948),\"\")","v":""}]
[{"$f":"IF('Facility data'!A949=\"\",\"\",'Facility data'!A949)","v":""},{"$f":"IF(OR('Facility data'!B949=\"\",'Facility data'!C949<=0.01,'Facility data'!C949>2),\"\",'Facility data'!B949)","v":""},null,{"$f":"IF(OR('Facility data'!B949=\"\",'Facility data'!C949<=0.01,'Facility data'!C949>2,C949=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C949,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C949,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I949),INDEX('Place B tables'!$A$2:$A$5201,$I949),\"\")","v":""},{"$f":"IF($J949=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J949,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D949=\"\",\"\",IF(D949=0,\"No match\",IF(D949>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C949,'Place B tables'!$A$2:$A$5201))*(SEARCH(C949,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D949=1,INDEX('Place B tables'!$H$2:$H$5201,I949),\"\")","v":""}]
[{"$f":"IF('Facility data'!A950=\"\",\"\",'Facility data'!A950)","v":""},{"$f":"IF(OR('Facility data'!B950=\"\",'Facility data'!C950<=0.01,'Facility data'!C950>2),\"\",'Facility data'!B950)","v":""},null,{"$f":"IF(OR('Facility data'!B950=\"\",'Facility data'!C950<=0.01,'Facility data'!C950>2,C950=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C950,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C950,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I950),INDEX('Place B tables'!$A$2:$A$5201,$I950),\"\")","v":""},{"$f":"IF($J950=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J950,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D950=\"\",\"\",IF(D950=0,\"No match\",IF(D950>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C950,'Place B tables'!$A$2:$A$5201))*(SEARCH(C950,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D950=1,INDEX('Place B tables'!$H$2:$H$5201,I950),\"\")","v":""}]
[{"$f":"IF('Facility data'!A951=\"\",\"\",'Facility data'!A951)","v":""},{"$f":"IF(OR('Facility data'!B951=\"\",'Facility data'!C951<=0.01,'Facility data'!C951>2),\"\",'Facility data'!B951)","v":""},null,{"$f":"IF(OR('Facility data'!B951=\"\",'Facility data'!C951<=0.01,'Facility data'!C951>2,C951=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C951,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C951,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I951),INDEX('Place B tables'!$A$2:$A$5201,$I951),\"\")","v":""},{"$f":"IF($J951=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J951,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D951=\"\",\"\",IF(D951=0,\"No match\",IF(D951>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C951,'Place B tables'!$A$2:$A$5201))*(SEARCH(C951,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D951=1,INDEX('Place B tables'!$H$2:$H$5201,I951),\"\")","v":""}]
[{"$f":"IF('Facility data'!A952=\"\",\"\",'Facility data'!A952)","v":""},{"$f":"IF(OR('Facility data'!B952=\"\",'Facility data'!C952<=0.01,'Facility data'!C952>2),\"\",'Facility data'!B952)","v":""},null,{"$f":"IF(OR('Facility data'!B952=\"\",'Facility data'!C952<=0.01,'Facility data'!C952>2,C952=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C952,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C952,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I952),INDEX('Place B tables'!$A$2:$A$5201,$I952),\"\")","v":""},{"$f":"IF($J952=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J952,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D952=\"\",\"\",IF(D952=0,\"No match\",IF(D952>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C952,'Place B tables'!$A$2:$A$5201))*(SEARCH(C952,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D952=1,INDEX('Place B tables'!$H$2:$H$5201,I952),\"\")","v":""}]
[{"$f":"IF('Facility data'!A953=\"\",\"\",'Facility data'!A953)","v":""},{"$f":"IF(OR('Facility data'!B953=\"\",'Facility data'!C953<=0.01,'Facility data'!C953>2),\"\",'Facility data'!B953)","v":""},null,{"$f":"IF(OR('Facility data'!B953=\"\",'Facility data'!C953<=0.01,'Facility data'!C953>2,C953=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C953,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C953,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I953),INDEX('Place B tables'!$A$2:$A$5201,$I953),\"\")","v":""},{"$f":"IF($J953=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J953,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D953=\"\",\"\",IF(D953=0,\"No match\",IF(D953>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C953,'Place B tables'!$A$2:$A$5201))*(SEARCH(C953,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D953=1,INDEX('Place B tables'!$H$2:$H$5201,I953),\"\")","v":""}]
[{"$f":"IF('Facility data'!A954=\"\",\"\",'Facility data'!A954)","v":""},{"$f":"IF(OR('Facility data'!B954=\"\",'Facility data'!C954<=0.01,'Facility data'!C954>2),\"\",'Facility data'!B954)","v":""},null,{"$f":"IF(OR('Facility data'!B954=\"\",'Facility data'!C954<=0.01,'Facility data'!C954>2,C954=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C954,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C954,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I954),INDEX('Place B tables'!$A$2:$A$5201,$I954),\"\")","v":""},{"$f":"IF($J954=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J954,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D954=\"\",\"\",IF(D954=0,\"No match\",IF(D954>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C954,'Place B tables'!$A$2:$A$5201))*(SEARCH(C954,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D954=1,INDEX('Place B tables'!$H$2:$H$5201,I954),\"\")","v":""}]
[{"$f":"IF('Facility data'!A955=\"\",\"\",'Facility data'!A955)","v":""},{"$f":"IF(OR('Facility data'!B955=\"\",'Facility data'!C955<=0.01,'Facility data'!C955>2),\"\",'Facility data'!B955)","v":""},null,{"$f":"IF(OR('Facility data'!B955=\"\",'Facility data'!C955<=0.01,'Facility data'!C955>2,C955=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C955,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C955,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I955),INDEX('Place B tables'!$A$2:$A$5201,$I955),\"\")","v":""},{"$f":"IF($J955=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J955,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D955=\"\",\"\",IF(D955=0,\"No match\",IF(D955>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C955,'Place B tables'!$A$2:$A$5201))*(SEARCH(C955,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D955=1,INDEX('Place B tables'!$H$2:$H$5201,I955),\"\")","v":""}]
[{"$f":"IF('Facility data'!A956=\"\",\"\",'Facility data'!A956)","v":""},{"$f":"IF(OR('Facility data'!B956=\"\",'Facility data'!C956<=0.01,'Facility data'!C956>2),\"\",'Facility data'!B956)","v":""},null,{"$f":"IF(OR('Facility data'!B956=\"\",'Facility data'!C956<=0.01,'Facility data'!C956>2,C956=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C956,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C956,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I956),INDEX('Place B tables'!$A$2:$A$5201,$I956),\"\")","v":""},{"$f":"IF($J956=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J956,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D956=\"\",\"\",IF(D956=0,\"No match\",IF(D956>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C956,'Place B tables'!$A$2:$A$5201))*(SEARCH(C956,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D956=1,INDEX('Place B tables'!$H$2:$H$5201,I956),\"\")","v":""}]
[{"$f":"IF('Facility data'!A957=\"\",\"\",'Facility data'!A957)","v":""},{"$f":"IF(OR('Facility data'!B957=\"\",'Facility data'!C957<=0.01,'Facility data'!C957>2),\"\",'Facility data'!B957)","v":""},null,{"$f":"IF(OR('Facility data'!B957=\"\",'Facility data'!C957<=0.01,'Facility data'!C957>2,C957=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C957,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C957,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I957),INDEX('Place B tables'!$A$2:$A$5201,$I957),\"\")","v":""},{"$f":"IF($J957=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J957,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D957=\"\",\"\",IF(D957=0,\"No match\",IF(D957>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C957,'Place B tables'!$A$2:$A$5201))*(SEARCH(C957,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D957=1,INDEX('Place B tables'!$H$2:$H$5201,I957),\"\")","v":""}]
[{"$f":"IF('Facility data'!A958=\"\",\"\",'Facility data'!A958)","v":""},{"$f":"IF(OR('Facility data'!B958=\"\",'Facility data'!C958<=0.01,'Facility data'!C958>2),\"\",'Facility data'!B958)","v":""},null,{"$f":"IF(OR('Facility data'!B958=\"\",'Facility data'!C958<=0.01,'Facility data'!C958>2,C958=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C958,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C958,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I958),INDEX('Place B tables'!$A$2:$A$5201,$I958),\"\")","v":""},{"$f":"IF($J958=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J958,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D958=\"\",\"\",IF(D958=0,\"No match\",IF(D958>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C958,'Place B tables'!$A$2:$A$5201))*(SEARCH(C958,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D958=1,INDEX('Place B tables'!$H$2:$H$5201,I958),\"\")","v":""}]
[{"$f":"IF('Facility data'!A959=\"\",\"\",'Facility data'!A959)","v":""},{"$f":"IF(OR('Facility data'!B959=\"\",'Facility data'!C959<=0.01,'Facility data'!C959>2),\"\",'Facility data'!B959)","v":""},null,{"$f":"IF(OR('Facility data'!B959=\"\",'Facility data'!C959<=0.01,'Facility data'!C959>2,C959=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C959,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C959,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I959),INDEX('Place B tables'!$A$2:$A$5201,$I959),\"\")","v":""},{"$f":"IF($J959=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J959,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D959=\"\",\"\",IF(D959=0,\"No match\",IF(D959>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C959,'Place B tables'!$A$2:$A$5201))*(SEARCH(C959,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D959=1,INDEX('Place B tables'!$H$2:$H$5201,I959),\"\")","v":""}]
[{"$f":"IF('Facility data'!A960=\"\",\"\",'Facility data'!A960)","v":""},{"$f":"IF(OR('Facility data'!B960=\"\",'Facility data'!C960<=0.01,'Facility data'!C960>2),\"\",'Facility data'!B960)","v":""},null,{"$f":"IF(OR('Facility data'!B960=\"\",'Facility data'!C960<=0.01,'Facility data'!C960>2,C960=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C960,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C960,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I960),INDEX('Place B tables'!$A$2:$A$5201,$I960),\"\")","v":""},{"$f":"IF($J960=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J960,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D960=\"\",\"\",IF(D960=0,\"No match\",IF(D960>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C960,'Place B tables'!$A$2:$A$5201))*(SEARCH(C960,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D960=1,INDEX('Place B tables'!$H$2:$H$5201,I960),\"\")","v":""}]
[{"$f":"IF('Facility data'!A961=\"\",\"\",'Facility data'!A961)","v":""},{"$f":"IF(OR('Facility data'!B961=\"\",'Facility data'!C961<=0.01,'Facility data'!C961>2),\"\",'Facility data'!B961)","v":""},null,{"$f":"IF(OR('Facility data'!B961=\"\",'Facility data'!C961<=0.01,'Facility data'!C961>2,C961=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C961,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C961,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I961),INDEX('Place B tables'!$A$2:$A$5201,$I961),\"\")","v":""},{"$f":"IF($J961=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J961,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D961=\"\",\"\",IF(D961=0,\"No match\",IF(D961>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C961,'Place B tables'!$A$2:$A$5201))*(SEARCH(C961,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D961=1,INDEX('Place B tables'!$H$2:$H$5201,I961),\"\")","v":""}]
[{"$f":"IF('Facility data'!A962=\"\",\"\",'Facility data'!A962)","v":""},{"$f":"IF(OR('Facility data'!B962=\"\",'Facility data'!C962<=0.01,'Facility data'!C962>2),\"\",'Facility data'!B962)","v":""},null,{"$f":"IF(OR('Facility data'!B962=\"\",'Facility data'!C962<=0.01,'Facility data'!C962>2,C962=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C962,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C962,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I962),INDEX('Place B tables'!$A$2:$A$5201,$I962),\"\")","v":""},{"$f":"IF($J962=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J962,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D962=\"\",\"\",IF(D962=0,\"No match\",IF(D962>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C962,'Place B tables'!$A$2:$A$5201))*(SEARCH(C962,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D962=1,INDEX('Place B tables'!$H$2:$H$5201,I962),\"\")","v":""}]
[{"$f":"IF('Facility data'!A963=\"\",\"\",'Facility data'!A963)","v":""},{"$f":"IF(OR('Facility data'!B963=\"\",'Facility data'!C963<=0.01,'Facility data'!C963>2),\"\",'Facility data'!B963)","v":""},null,{"$f":"IF(OR('Facility data'!B963=\"\",'Facility data'!C963<=0.01,'Facility data'!C963>2,C963=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C963,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C963,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I963),INDEX('Place B tables'!$A$2:$A$5201,$I963),\"\")","v":""},{"$f":"IF($J963=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J963,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D963=\"\",\"\",IF(D963=0,\"No match\",IF(D963>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C963,'Place B tables'!$A$2:$A$5201))*(SEARCH(C963,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D963=1,INDEX('Place B tables'!$H$2:$H$5201,I963),\"\")","v":""}]
[{"$f":"IF('Facility data'!A964=\"\",\"\",'Facility data'!A964)","v":""},{"$f":"IF(OR('Facility data'!B964=\"\",'Facility data'!C964<=0.01,'Facility data'!C964>2),\"\",'Facility data'!B964)","v":""},null,{"$f":"IF(OR('Facility data'!B964=\"\",'Facility data'!C964<=0.01,'Facility data'!C964>2,C964=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C964,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C964,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I964),INDEX('Place B tables'!$A$2:$A$5201,$I964),\"\")","v":""},{"$f":"IF($J964=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J964,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D964=\"\",\"\",IF(D964=0,\"No match\",IF(D964>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C964,'Place B tables'!$A$2:$A$5201))*(SEARCH(C964,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D964=1,INDEX('Place B tables'!$H$2:$H$5201,I964),\"\")","v":""}]
[{"$f":"IF('Facility data'!A965=\"\",\"\",'Facility data'!A965)","v":""},{"$f":"IF(OR('Facility data'!B965=\"\",'Facility data'!C965<=0.01,'Facility data'!C965>2),\"\",'Facility data'!B965)","v":""},null,{"$f":"IF(OR('Facility data'!B965=\"\",'Facility data'!C965<=0.01,'Facility data'!C965>2,C965=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C965,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C965,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I965),INDEX('Place B tables'!$A$2:$A$5201,$I965),\"\")","v":""},{"$f":"IF($J965=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J965,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D965=\"\",\"\",IF(D965=0,\"No match\",IF(D965>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C965,'Place B tables'!$A$2:$A$5201))*(SEARCH(C965,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D965=1,INDEX('Place B tables'!$H$2:$H$5201,I965),\"\")","v":""}]
[{"$f":"IF('Facility data'!A966=\"\",\"\",'Facility data'!A966)","v":""},{"$f":"IF(OR('Facility data'!B966=\"\",'Facility data'!C966<=0.01,'Facility data'!C966>2),\"\",'Facility data'!B966)","v":""},null,{"$f":"IF(OR('Facility data'!B966=\"\",'Facility data'!C966<=0.01,'Facility data'!C966>2,C966=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C966,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C966,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I966),INDEX('Place B tables'!$A$2:$A$5201,$I966),\"\")","v":""},{"$f":"IF($J966=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J966,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D966=\"\",\"\",IF(D966=0,\"No match\",IF(D966>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C966,'Place B tables'!$A$2:$A$5201))*(SEARCH(C966,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D966=1,INDEX('Place B tables'!$H$2:$H$5201,I966),\"\")","v":""}]
[{"$f":"IF('Facility data'!A967=\"\",\"\",'Facility data'!A967)","v":""},{"$f":"IF(OR('Facility data'!B967=\"\",'Facility data'!C967<=0.01,'Facility data'!C967>2),\"\",'Facility data'!B967)","v":""},null,{"$f":"IF(OR('Facility data'!B967=\"\",'Facility data'!C967<=0.01,'Facility data'!C967>2,C967=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C967,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C967,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I967),INDEX('Place B tables'!$A$2:$A$5201,$I967),\"\")","v":""},{"$f":"IF($J967=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J967,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D967=\"\",\"\",IF(D967=0,\"No match\",IF(D967>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C967,'Place B tables'!$A$2:$A$5201))*(SEARCH(C967,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D967=1,INDEX('Place B tables'!$H$2:$H$5201,I967),\"\")","v":""}]
[{"$f":"IF('Facility data'!A968=\"\",\"\",'Facility data'!A968)","v":""},{"$f":"IF(OR('Facility data'!B968=\"\",'Facility data'!C968<=0.01,'Facility data'!C968>2),\"\",'Facility data'!B968)","v":""},null,{"$f":"IF(OR('Facility data'!B968=\"\",'Facility data'!C968<=0.01,'Facility data'!C968>2,C968=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C968,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C968,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I968),INDEX('Place B tables'!$A$2:$A$5201,$I968),\"\")","v":""},{"$f":"IF($J968=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J968,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D968=\"\",\"\",IF(D968=0,\"No match\",IF(D968>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C968,'Place B tables'!$A$2:$A$5201))*(SEARCH(C968,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D968=1,INDEX('Place B tables'!$H$2:$H$5201,I968),\"\")","v":""}]
[{"$f":"IF('Facility data'!A969=\"\",\"\",'Facility data'!A969)","v":""},{"$f":"IF(OR('Facility data'!B969=\"\",'Facility data'!C969<=0.01,'Facility data'!C969>2),\"\",'Facility data'!B969)","v":""},null,{"$f":"IF(OR('Facility data'!B969=\"\",'Facility data'!C969<=0.01,'Facility data'!C969>2,C969=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C969,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C969,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I969),INDEX('Place B tables'!$A$2:$A$5201,$I969),\"\")","v":""},{"$f":"IF($J969=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J969,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D969=\"\",\"\",IF(D969=0,\"No match\",IF(D969>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C969,'Place B tables'!$A$2:$A$5201))*(SEARCH(C969,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D969=1,INDEX('Place B tables'!$H$2:$H$5201,I969),\"\")","v":""}]
[{"$f":"IF('Facility data'!A970=\"\",\"\",'Facility data'!A970)","v":""},{"$f":"IF(OR('Facility data'!B970=\"\",'Facility data'!C970<=0.01,'Facility data'!C970>2),\"\",'Facility data'!B970)","v":""},null,{"$f":"IF(OR('Facility data'!B970=\"\",'Facility data'!C970<=0.01,'Facility data'!C970>2,C970=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C970,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C970,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I970),INDEX('Place B tables'!$A$2:$A$5201,$I970),\"\")","v":""},{"$f":"IF($J970=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J970,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D970=\"\",\"\",IF(D970=0,\"No match\",IF(D970>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C970,'Place B tables'!$A$2:$A$5201))*(SEARCH(C970,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D970=1,INDEX('Place B tables'!$H$2:$H$5201,I970),\"\")","v":""}]
[{"$f":"IF('Facility data'!A971=\"\",\"\",'Facility data'!A971)","v":""},{"$f":"IF(OR('Facility data'!B971=\"\",'Facility data'!C971<=0.01,'Facility data'!C971>2),\"\",'Facility data'!B971)","v":""},null,{"$f":"IF(OR('Facility data'!B971=\"\",'Facility data'!C971<=0.01,'Facility data'!C971>2,C971=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C971,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C971,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I971),INDEX('Place B tables'!$A$2:$A$5201,$I971),\"\")","v":""},{"$f":"IF($J971=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J971,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D971=\"\",\"\",IF(D971=0,\"No match\",IF(D971>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C971,'Place B tables'!$A$2:$A$5201))*(SEARCH(C971,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D971=1,INDEX('Place B tables'!$H$2:$H$5201,I971),\"\")","v":""}]
[{"$f":"IF('Facility data'!A972=\"\",\"\",'Facility data'!A972)","v":""},{"$f":"IF(OR('Facility data'!B972=\"\",'Facility data'!C972<=0.01,'Facility data'!C972>2),\"\",'Facility data'!B972)","v":""},null,{"$f":"IF(OR('Facility data'!B972=\"\",'Facility data'!C972<=0.01,'Facility data'!C972>2,C972=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C972,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C972,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I972),INDEX('Place B tables'!$A$2:$A$5201,$I972),\"\")","v":""},{"$f":"IF($J972=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J972,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D972=\"\",\"\",IF(D972=0,\"No match\",IF(D972>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C972,'Place B tables'!$A$2:$A$5201))*(SEARCH(C972,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D972=1,INDEX('Place B tables'!$H$2:$H$5201,I972),\"\")","v":""}]
[{"$f":"IF('Facility data'!A973=\"\",\"\",'Facility data'!A973)","v":""},{"$f":"IF(OR('Facility data'!B973=\"\",'Facility data'!C973<=0.01,'Facility data'!C973>2),\"\",'Facility data'!B973)","v":""},null,{"$f":"IF(OR('Facility data'!B973=\"\",'Facility data'!C973<=0.01,'Facility data'!C973>2,C973=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C973,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C973,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I973),INDEX('Place B tables'!$A$2:$A$5201,$I973),\"\")","v":""},{"$f":"IF($J973=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J973,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D973=\"\",\"\",IF(D973=0,\"No match\",IF(D973>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C973,'Place B tables'!$A$2:$A$5201))*(SEARCH(C973,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D973=1,INDEX('Place B tables'!$H$2:$H$5201,I973),\"\")","v":""}]
[{"$f":"IF('Facility data'!A974=\"\",\"\",'Facility data'!A974)","v":""},{"$f":"IF(OR('Facility data'!B974=\"\",'Facility data'!C974<=0.01,'Facility data'!C974>2),\"\",'Facility data'!B974)","v":""},null,{"$f":"IF(OR('Facility data'!B974=\"\",'Facility data'!C974<=0.01,'Facility data'!C974>2,C974=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C974,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C974,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I974),INDEX('Place B tables'!$A$2:$A$5201,$I974),\"\")","v":""},{"$f":"IF($J974=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J974,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D974=\"\",\"\",IF(D974=0,\"No match\",IF(D974>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C974,'Place B tables'!$A$2:$A$5201))*(SEARCH(C974,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D974=1,INDEX('Place B tables'!$H$2:$H$5201,I974),\"\")","v":""}]
[{"$f":"IF('Facility data'!A975=\"\",\"\",'Facility data'!A975)","v":""},{"$f":"IF(OR('Facility data'!B975=\"\",'Facility data'!C975<=0.01,'Facility data'!C975>2),\"\",'Facility data'!B975)","v":""},null,{"$f":"IF(OR('Facility data'!B975=\"\",'Facility data'!C975<=0.01,'Facility data'!C975>2,C975=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C975,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C975,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I975),INDEX('Place B tables'!$A$2:$A$5201,$I975),\"\")","v":""},{"$f":"IF($J975=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J975,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D975=\"\",\"\",IF(D975=0,\"No match\",IF(D975>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C975,'Place B tables'!$A$2:$A$5201))*(SEARCH(C975,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D975=1,INDEX('Place B tables'!$H$2:$H$5201,I975),\"\")","v":""}]
[{"$f":"IF('Facility data'!A976=\"\",\"\",'Facility data'!A976)","v":""},{"$f":"IF(OR('Facility data'!B976=\"\",'Facility data'!C976<=0.01,'Facility data'!C976>2),\"\",'Facility data'!B976)","v":""},null,{"$f":"IF(OR('Facility data'!B976=\"\",'Facility data'!C976<=0.01,'Facility data'!C976>2,C976=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C976,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C976,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I976),INDEX('Place B tables'!$A$2:$A$5201,$I976),\"\")","v":""},{"$f":"IF($J976=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J976,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D976=\"\",\"\",IF(D976=0,\"No match\",IF(D976>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C976,'Place B tables'!$A$2:$A$5201))*(SEARCH(C976,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D976=1,INDEX('Place B tables'!$H$2:$H$5201,I976),\"\")","v":""}]
[{"$f":"IF('Facility data'!A977=\"\",\"\",'Facility data'!A977)","v":""},{"$f":"IF(OR('Facility data'!B977=\"\",'Facility data'!C977<=0.01,'Facility data'!C977>2),\"\",'Facility data'!B977)","v":""},null,{"$f":"IF(OR('Facility data'!B977=\"\",'Facility data'!C977<=0.01,'Facility data'!C977>2,C977=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C977,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C977,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I977),INDEX('Place B tables'!$A$2:$A$5201,$I977),\"\")","v":""},{"$f":"IF($J977=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J977,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D977=\"\",\"\",IF(D977=0,\"No match\",IF(D977>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C977,'Place B tables'!$A$2:$A$5201))*(SEARCH(C977,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D977=1,INDEX('Place B tables'!$H$2:$H$5201,I977),\"\")","v":""}]
[{"$f":"IF('Facility data'!A978=\"\",\"\",'Facility data'!A978)","v":""},{"$f":"IF(OR('Facility data'!B978=\"\",'Facility data'!C978<=0.01,'Facility data'!C978>2),\"\",'Facility data'!B978)","v":""},null,{"$f":"IF(OR('Facility data'!B978=\"\",'Facility data'!C978<=0.01,'Facility data'!C978>2,C978=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C978,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C978,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I978),INDEX('Place B tables'!$A$2:$A$5201,$I978),\"\")","v":""},{"$f":"IF($J978=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J978,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D978=\"\",\"\",IF(D978=0,\"No match\",IF(D978>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C978,'Place B tables'!$A$2:$A$5201))*(SEARCH(C978,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D978=1,INDEX('Place B tables'!$H$2:$H$5201,I978),\"\")","v":""}]
[{"$f":"IF('Facility data'!A979=\"\",\"\",'Facility data'!A979)","v":""},{"$f":"IF(OR('Facility data'!B979=\"\",'Facility data'!C979<=0.01,'Facility data'!C979>2),\"\",'Facility data'!B979)","v":""},null,{"$f":"IF(OR('Facility data'!B979=\"\",'Facility data'!C979<=0.01,'Facility data'!C979>2,C979=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C979,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C979,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I979),INDEX('Place B tables'!$A$2:$A$5201,$I979),\"\")","v":""},{"$f":"IF($J979=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J979,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D979=\"\",\"\",IF(D979=0,\"No match\",IF(D979>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C979,'Place B tables'!$A$2:$A$5201))*(SEARCH(C979,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D979=1,INDEX('Place B tables'!$H$2:$H$5201,I979),\"\")","v":""}]
[{"$f":"IF('Facility data'!A980=\"\",\"\",'Facility data'!A980)","v":""},{"$f":"IF(OR('Facility data'!B980=\"\",'Facility data'!C980<=0.01,'Facility data'!C980>2),\"\",'Facility data'!B980)","v":""},null,{"$f":"IF(OR('Facility data'!B980=\"\",'Facility data'!C980<=0.01,'Facility data'!C980>2,C980=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C980,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C980,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I980),INDEX('Place B tables'!$A$2:$A$5201,$I980),\"\")","v":""},{"$f":"IF($J980=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J980,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D980=\"\",\"\",IF(D980=0,\"No match\",IF(D980>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C980,'Place B tables'!$A$2:$A$5201))*(SEARCH(C980,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D980=1,INDEX('Place B tables'!$H$2:$H$5201,I980),\"\")","v":""}]
[{"$f":"IF('Facility data'!A981=\"\",\"\",'Facility data'!A981)","v":""},{"$f":"IF(OR('Facility data'!B981=\"\",'Facility data'!C981<=0.01,'Facility data'!C981>2),\"\",'Facility data'!B981)","v":""},null,{"$f":"IF(OR('Facility data'!B981=\"\",'Facility data'!C981<=0.01,'Facility data'!C981>2,C981=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C981,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C981,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I981),INDEX('Place B tables'!$A$2:$A$5201,$I981),\"\")","v":""},{"$f":"IF($J981=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J981,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D981=\"\",\"\",IF(D981=0,\"No match\",IF(D981>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C981,'Place B tables'!$A$2:$A$5201))*(SEARCH(C981,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D981=1,INDEX('Place B tables'!$H$2:$H$5201,I981),\"\")","v":""}]
[{"$f":"IF('Facility data'!A982=\"\",\"\",'Facility data'!A982)","v":""},{"$f":"IF(OR('Facility data'!B982=\"\",'Facility data'!C982<=0.01,'Facility data'!C982>2),\"\",'Facility data'!B982)","v":""},null,{"$f":"IF(OR('Facility data'!B982=\"\",'Facility data'!C982<=0.01,'Facility data'!C982>2,C982=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C982,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C982,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I982),INDEX('Place B tables'!$A$2:$A$5201,$I982),\"\")","v":""},{"$f":"IF($J982=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J982,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D982=\"\",\"\",IF(D982=0,\"No match\",IF(D982>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C982,'Place B tables'!$A$2:$A$5201))*(SEARCH(C982,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D982=1,INDEX('Place B tables'!$H$2:$H$5201,I982),\"\")","v":""}]
[{"$f":"IF('Facility data'!A983=\"\",\"\",'Facility data'!A983)","v":""},{"$f":"IF(OR('Facility data'!B983=\"\",'Facility data'!C983<=0.01,'Facility data'!C983>2),\"\",'Facility data'!B983)","v":""},null,{"$f":"IF(OR('Facility data'!B983=\"\",'Facility data'!C983<=0.01,'Facility data'!C983>2,C983=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C983,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C983,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I983),INDEX('Place B tables'!$A$2:$A$5201,$I983),\"\")","v":""},{"$f":"IF($J983=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J983,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D983=\"\",\"\",IF(D983=0,\"No match\",IF(D983>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C983,'Place B tables'!$A$2:$A$5201))*(SEARCH(C983,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D983=1,INDEX('Place B tables'!$H$2:$H$5201,I983),\"\")","v":""}]
[{"$f":"IF('Facility data'!A984=\"\",\"\",'Facility data'!A984)","v":""},{"$f":"IF(OR('Facility data'!B984=\"\",'Facility data'!C984<=0.01,'Facility data'!C984>2),\"\",'Facility data'!B984)","v":""},null,{"$f":"IF(OR('Facility data'!B984=\"\",'Facility data'!C984<=0.01,'Facility data'!C984>2,C984=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C984,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C984,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I984),INDEX('Place B tables'!$A$2:$A$5201,$I984),\"\")","v":""},{"$f":"IF($J984=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J984,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D984=\"\",\"\",IF(D984=0,\"No match\",IF(D984>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C984,'Place B tables'!$A$2:$A$5201))*(SEARCH(C984,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D984=1,INDEX('Place B tables'!$H$2:$H$5201,I984),\"\")","v":""}]
[{"$f":"IF('Facility data'!A985=\"\",\"\",'Facility data'!A985)","v":""},{"$f":"IF(OR('Facility data'!B985=\"\",'Facility data'!C985<=0.01,'Facility data'!C985>2),\"\",'Facility data'!B985)","v":""},null,{"$f":"IF(OR('Facility data'!B985=\"\",'Facility data'!C985<=0.01,'Facility data'!C985>2,C985=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C985,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C985,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I985),INDEX('Place B tables'!$A$2:$A$5201,$I985),\"\")","v":""},{"$f":"IF($J985=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J985,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D985=\"\",\"\",IF(D985=0,\"No match\",IF(D985>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C985,'Place B tables'!$A$2:$A$5201))*(SEARCH(C985,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D985=1,INDEX('Place B tables'!$H$2:$H$5201,I985),\"\")","v":""}]
[{"$f":"IF('Facility data'!A986=\"\",\"\",'Facility data'!A986)","v":""},{"$f":"IF(OR('Facility data'!B986=\"\",'Facility data'!C986<=0.01,'Facility data'!C986>2),\"\",'Facility data'!B986)","v":""},null,{"$f":"IF(OR('Facility data'!B986=\"\",'Facility data'!C986<=0.01,'Facility data'!C986>2,C986=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C986,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C986,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I986),INDEX('Place B tables'!$A$2:$A$5201,$I986),\"\")","v":""},{"$f":"IF($J986=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J986,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D986=\"\",\"\",IF(D986=0,\"No match\",IF(D986>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C986,'Place B tables'!$A$2:$A$5201))*(SEARCH(C986,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D986=1,INDEX('Place B tables'!$H$2:$H$5201,I986),\"\")","v":""}]
[{"$f":"IF('Facility data'!A987=\"\",\"\",'Facility data'!A987)","v":""},{"$f":"IF(OR('Facility data'!B987=\"\",'Facility data'!C987<=0.01,'Facility data'!C987>2),\"\",'Facility data'!B987)","v":""},null,{"$f":"IF(OR('Facility data'!B987=\"\",'Facility data'!C987<=0.01,'Facility data'!C987>2,C987=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C987,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C987,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I987),INDEX('Place B tables'!$A$2:$A$5201,$I987),\"\")","v":""},{"$f":"IF($J987=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J987,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D987=\"\",\"\",IF(D987=0,\"No match\",IF(D987>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C987,'Place B tables'!$A$2:$A$5201))*(SEARCH(C987,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D987=1,INDEX('Place B tables'!$H$2:$H$5201,I987),\"\")","v":""}]
[{"$f":"IF('Facility data'!A988=\"\",\"\",'Facility data'!A988)","v":""},{"$f":"IF(OR('Facility data'!B988=\"\",'Facility data'!C988<=0.01,'Facility data'!C988>2),\"\",'Facility data'!B988)","v":""},null,{"$f":"IF(OR('Facility data'!B988=\"\",'Facility data'!C988<=0.01,'Facility data'!C988>2,C988=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C988,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C988,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I988),INDEX('Place B tables'!$A$2:$A$5201,$I988),\"\")","v":""},{"$f":"IF($J988=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J988,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D988=\"\",\"\",IF(D988=0,\"No match\",IF(D988>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C988,'Place B tables'!$A$2:$A$5201))*(SEARCH(C988,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D988=1,INDEX('Place B tables'!$H$2:$H$5201,I988),\"\")","v":""}]
[{"$f":"IF('Facility data'!A989=\"\",\"\",'Facility data'!A989)","v":""},{"$f":"IF(OR('Facility data'!B989=\"\",'Facility data'!C989<=0.01,'Facility data'!C989>2),\"\",'Facility data'!B989)","v":""},null,{"$f":"IF(OR('Facility data'!B989=\"\",'Facility data'!C989<=0.01,'Facility data'!C989>2,C989=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C989,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C989,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I989),INDEX('Place B tables'!$A$2:$A$5201,$I989),\"\")","v":""},{"$f":"IF($J989=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J989,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D989=\"\",\"\",IF(D989=0,\"No match\",IF(D989>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C989,'Place B tables'!$A$2:$A$5201))*(SEARCH(C989,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D989=1,INDEX('Place B tables'!$H$2:$H$5201,I989),\"\")","v":""}]
[{"$f":"IF('Facility data'!A990=\"\",\"\",'Facility data'!A990)","v":""},{"$f":"IF(OR('Facility data'!B990=\"\",'Facility data'!C990<=0.01,'Facility data'!C990>2),\"\",'Facility data'!B990)","v":""},null,{"$f":"IF(OR('Facility data'!B990=\"\",'Facility data'!C990<=0.01,'Facility data'!C990>2,C990=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C990,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C990,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I990),INDEX('Place B tables'!$A$2:$A$5201,$I990),\"\")","v":""},{"$f":"IF($J990=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J990,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D990=\"\",\"\",IF(D990=0,\"No match\",IF(D990>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C990,'Place B tables'!$A$2:$A$5201))*(SEARCH(C990,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D990=1,INDEX('Place B tables'!$H$2:$H$5201,I990),\"\")","v":""}]
[{"$f":"IF('Facility data'!A991=\"\",\"\",'Facility data'!A991)","v":""},{"$f":"IF(OR('Facility data'!B991=\"\",'Facility data'!C991<=0.01,'Facility data'!C991>2),\"\",'Facility data'!B991)","v":""},null,{"$f":"IF(OR('Facility data'!B991=\"\",'Facility data'!C991<=0.01,'Facility data'!C991>2,C991=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C991,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C991,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I991),INDEX('Place B tables'!$A$2:$A$5201,$I991),\"\")","v":""},{"$f":"IF($J991=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J991,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D991=\"\",\"\",IF(D991=0,\"No match\",IF(D991>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C991,'Place B tables'!$A$2:$A$5201))*(SEARCH(C991,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D991=1,INDEX('Place B tables'!$H$2:$H$5201,I991),\"\")","v":""}]
[{"$f":"IF('Facility data'!A992=\"\",\"\",'Facility data'!A992)","v":""},{"$f":"IF(OR('Facility data'!B992=\"\",'Facility data'!C992<=0.01,'Facility data'!C992>2),\"\",'Facility data'!B992)","v":""},null,{"$f":"IF(OR('Facility data'!B992=\"\",'Facility data'!C992<=0.01,'Facility data'!C992>2,C992=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C992,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C992,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I992),INDEX('Place B tables'!$A$2:$A$5201,$I992),\"\")","v":""},{"$f":"IF($J992=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J992,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D992=\"\",\"\",IF(D992=0,\"No match\",IF(D992>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C992,'Place B tables'!$A$2:$A$5201))*(SEARCH(C992,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D992=1,INDEX('Place B tables'!$H$2:$H$5201,I992),\"\")","v":""}]
[{"$f":"IF('Facility data'!A993=\"\",\"\",'Facility data'!A993)","v":""},{"$f":"IF(OR('Facility data'!B993=\"\",'Facility data'!C993<=0.01,'Facility data'!C993>2),\"\",'Facility data'!B993)","v":""},null,{"$f":"IF(OR('Facility data'!B993=\"\",'Facility data'!C993<=0.01,'Facility data'!C993>2,C993=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C993,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C993,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I993),INDEX('Place B tables'!$A$2:$A$5201,$I993),\"\")","v":""},{"$f":"IF($J993=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J993,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D993=\"\",\"\",IF(D993=0,\"No match\",IF(D993>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C993,'Place B tables'!$A$2:$A$5201))*(SEARCH(C993,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D993=1,INDEX('Place B tables'!$H$2:$H$5201,I993),\"\")","v":""}]
[{"$f":"IF('Facility data'!A994=\"\",\"\",'Facility data'!A994)","v":""},{"$f":"IF(OR('Facility data'!B994=\"\",'Facility data'!C994<=0.01,'Facility data'!C994>2),\"\",'Facility data'!B994)","v":""},null,{"$f":"IF(OR('Facility data'!B994=\"\",'Facility data'!C994<=0.01,'Facility data'!C994>2,C994=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C994,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C994,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I994),INDEX('Place B tables'!$A$2:$A$5201,$I994),\"\")","v":""},{"$f":"IF($J994=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J994,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D994=\"\",\"\",IF(D994=0,\"No match\",IF(D994>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C994,'Place B tables'!$A$2:$A$5201))*(SEARCH(C994,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D994=1,INDEX('Place B tables'!$H$2:$H$5201,I994),\"\")","v":""}]
[{"$f":"IF('Facility data'!A995=\"\",\"\",'Facility data'!A995)","v":""},{"$f":"IF(OR('Facility data'!B995=\"\",'Facility data'!C995<=0.01,'Facility data'!C995>2),\"\",'Facility data'!B995)","v":""},null,{"$f":"IF(OR('Facility data'!B995=\"\",'Facility data'!C995<=0.01,'Facility data'!C995>2,C995=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C995,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C995,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I995),INDEX('Place B tables'!$A$2:$A$5201,$I995),\"\")","v":""},{"$f":"IF($J995=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J995,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D995=\"\",\"\",IF(D995=0,\"No match\",IF(D995>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C995,'Place B tables'!$A$2:$A$5201))*(SEARCH(C995,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D995=1,INDEX('Place B tables'!$H$2:$H$5201,I995),\"\")","v":""}]
[{"$f":"IF('Facility data'!A996=\"\",\"\",'Facility data'!A996)","v":""},{"$f":"IF(OR('Facility data'!B996=\"\",'Facility data'!C996<=0.01,'Facility data'!C996>2),\"\",'Facility data'!B996)","v":""},null,{"$f":"IF(OR('Facility data'!B996=\"\",'Facility data'!C996<=0.01,'Facility data'!C996>2,C996=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C996,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C996,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I996),INDEX('Place B tables'!$A$2:$A$5201,$I996),\"\")","v":""},{"$f":"IF($J996=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J996,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D996=\"\",\"\",IF(D996=0,\"No match\",IF(D996>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C996,'Place B tables'!$A$2:$A$5201))*(SEARCH(C996,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D996=1,INDEX('Place B tables'!$H$2:$H$5201,I996),\"\")","v":""}]
[{"$f":"IF('Facility data'!A997=\"\",\"\",'Facility data'!A997)","v":""},{"$f":"IF(OR('Facility data'!B997=\"\",'Facility data'!C997<=0.01,'Facility data'!C997>2),\"\",'Facility data'!B997)","v":""},null,{"$f":"IF(OR('Facility data'!B997=\"\",'Facility data'!C997<=0.01,'Facility data'!C997>2,C997=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C997,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C997,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I997),INDEX('Place B tables'!$A$2:$A$5201,$I997),\"\")","v":""},{"$f":"IF($J997=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J997,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D997=\"\",\"\",IF(D997=0,\"No match\",IF(D997>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C997,'Place B tables'!$A$2:$A$5201))*(SEARCH(C997,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D997=1,INDEX('Place B tables'!$H$2:$H$5201,I997),\"\")","v":""}]
[{"$f":"IF('Facility data'!A998=\"\",\"\",'Facility data'!A998)","v":""},{"$f":"IF(OR('Facility data'!B998=\"\",'Facility data'!C998<=0.01,'Facility data'!C998>2),\"\",'Facility data'!B998)","v":""},null,{"$f":"IF(OR('Facility data'!B998=\"\",'Facility data'!C998<=0.01,'Facility data'!C998>2,C998=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C998,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C998,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I998),INDEX('Place B tables'!$A$2:$A$5201,$I998),\"\")","v":""},{"$f":"IF($J998=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J998,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D998=\"\",\"\",IF(D998=0,\"No match\",IF(D998>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C998,'Place B tables'!$A$2:$A$5201))*(SEARCH(C998,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D998=1,INDEX('Place B tables'!$H$2:$H$5201,I998),\"\")","v":""}]
[{"$f":"IF('Facility data'!A999=\"\",\"\",'Facility data'!A999)","v":""},{"$f":"IF(OR('Facility data'!B999=\"\",'Facility data'!C999<=0.01,'Facility data'!C999>2),\"\",'Facility data'!B999)","v":""},null,{"$f":"IF(OR('Facility data'!B999=\"\",'Facility data'!C999<=0.01,'Facility data'!C999>2,C999=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C999,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C999,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I999),INDEX('Place B tables'!$A$2:$A$5201,$I999),\"\")","v":""},{"$f":"IF($J999=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J999,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D999=\"\",\"\",IF(D999=0,\"No match\",IF(D999>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C999,'Place B tables'!$A$2:$A$5201))*(SEARCH(C999,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D999=1,INDEX('Place B tables'!$H$2:$H$5201,I999),\"\")","v":""}]
[{"$f":"IF('Facility data'!A1000=\"\",\"\",'Facility data'!A1000)","v":""},{"$f":"IF(OR('Facility data'!B1000=\"\",'Facility data'!C1000<=0.01,'Facility data'!C1000>2),\"\",'Facility data'!B1000)","v":""},null,{"$f":"IF(OR('Facility data'!B1000=\"\",'Facility data'!C1000<=0.01,'Facility data'!C1000>2,C1000=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C1000,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C1000,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I1000),INDEX('Place B tables'!$A$2:$A$5201,$I1000),\"\")","v":""},{"$f":"IF($J1000=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J1000,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D1000=\"\",\"\",IF(D1000=0,\"No match\",IF(D1000>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C1000,'Place B tables'!$A$2:$A$5201))*(SEARCH(C1000,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D1000=1,INDEX('Place B tables'!$H$2:$H$5201,I1000),\"\")","v":""}]
[{"$f":"IF('Facility data'!A1001=\"\",\"\",'Facility data'!A1001)","v":""},{"$f":"IF(OR('Facility data'!B1001=\"\",'Facility data'!C1001<=0.01,'Facility data'!C1001>2),\"\",'Facility data'!B1001)","v":""},null,{"$f":"IF(OR('Facility data'!B1001=\"\",'Facility data'!C1001<=0.01,'Facility data'!C1001>2,C1001=\"\"),\"\",SUM(IF(ISERROR(SEARCH(C1001,'Place B tables'!$A$2:$A$5201)),0,SEARCH(C1001,'Place B tables'!$A$2:$A$5201)=1)*1))","v":""},{"$f":"IF(ISNUMBER(I1001),INDEX('Place B tables'!$A$2:$A$5201,$I1001),\"\")","v":""},{"$f":"IF($J1001=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($J1001,'Place B tables'!$H$2:$H$5201,0))))","v":""},null,null,{"$f":"IF(D1001=\"\",\"\",IF(D1001=0,\"No match\",IF(D1001>1,\"Multiple matches\",MATCH(1,(ISNUMBER(SEARCH(C1001,'Place B tables'!$A$2:$A$5201))*(SEARCH(C1001,'Place B tables'!$A$2:$A$5201)=1)),0))))","v":""},{"$f":"IF($D1001=1,INDEX('Place B tables'!$H$2:$H$5201,I1001),\"\")","v":""}]

{"sheet":"Results","index":5,"n_rows":1001,"n_cols":3,"rows_kept":1001,"cut":false,"hidden":false,"merged":[]}
["ID","Facility Name","Final Result"]
[{"$f":"IF(Calculations!A3=\"\",\"\",Calculations!A3)","v":""},{"$f":"IF(Calculations!B3=\"\",\"\",Calculations!B3)","v":""},{"$f":"Calculations!AW3","v":""}]
[{"$f":"IF(Calculations!A4=\"\",\"\",Calculations!A4)","v":""},{"$f":"IF(Calculations!B4=\"\",\"\",Calculations!B4)","v":""},{"$f":"Calculations!AW4","v":""}]
[{"$f":"IF(Calculations!A5=\"\",\"\",Calculations!A5)","v":""},{"$f":"IF(Calculations!B5=\"\",\"\",Calculations!B5)","v":""},{"$f":"Calculations!AW5","v":""}]
[{"$f":"IF(Calculations!A6=\"\",\"\",Calculations!A6)","v":""},{"$f":"IF(Calculations!B6=\"\",\"\",Calculations!B6)","v":""},{"$f":"Calculations!AW6","v":""}]
[{"$f":"IF(Calculations!A7=\"\",\"\",Calculations!A7)","v":""},{"$f":"IF(Calculations!B7=\"\",\"\",Calculations!B7)","v":""},{"$f":"Calculations!AW7","v":""}]
[{"$f":"IF(Calculations!A8=\"\",\"\",Calculations!A8)","v":""},{"$f":"IF(Calculations!B8=\"\",\"\",Calculations!B8)","v":""},{"$f":"Calculations!AW8","v":""}]
[{"$f":"IF(Calculations!A9=\"\",\"\",Calculations!A9)","v":""},{"$f":"IF(Calculations!B9=\"\",\"\",Calculations!B9)","v":""},{"$f":"Calculations!AW9","v":""}]
[{"$f":"IF(Calculations!A10=\"\",\"\",Calculations!A10)","v":""},{"$f":"IF(Calculations!B10=\"\",\"\",Calculations!B10)","v":""},{"$f":"Calculations!AW10","v":""}]
[{"$f":"IF(Calculations!A11=\"\",\"\",Calculations!A11)","v":""},{"$f":"IF(Calculations!B11=\"\",\"\",Calculations!B11)","v":""},{"$f":"Calculations!AW11","v":""}]
[{"$f":"IF(Calculations!A12=\"\",\"\",Calculations!A12)","v":""},{"$f":"IF(Calculations!B12=\"\",\"\",Calculations!B12)","v":""},{"$f":"Calculations!AW12","v":""}]
[{"$f":"IF(Calculations!A13=\"\",\"\",Calculations!A13)","v":""},{"$f":"IF(Calculations!B13=\"\",\"\",Calculations!B13)","v":""},{"$f":"Calculations!AW13","v":""}]
[{"$f":"IF(Calculations!A14=\"\",\"\",Calculations!A14)","v":""},{"$f":"IF(Calculations!B14=\"\",\"\",Calculations!B14)","v":""},{"$f":"Calculations!AW14","v":""}]
[{"$f":"IF(Calculations!A15=\"\",\"\",Calculations!A15)","v":""},{"$f":"IF(Calculations!B15=\"\",\"\",Calculations!B15)","v":""},{"$f":"Calculations!AW15","v":""}]
[{"$f":"IF(Calculations!A16=\"\",\"\",Calculations!A16)","v":""},{"$f":"IF(Calculations!B16=\"\",\"\",Calculations!B16)","v":""},{"$f":"Calculations!AW16","v":""}]
[{"$f":"IF(Calculations!A17=\"\",\"\",Calculations!A17)","v":""},{"$f":"IF(Calculations!B17=\"\",\"\",Calculations!B17)","v":""},{"$f":"Calculations!AW17","v":""}]
[{"$f":"IF(Calculations!A18=\"\",\"\",Calculations!A18)","v":""},{"$f":"IF(Calculations!B18=\"\",\"\",Calculations!B18)","v":""},{"$f":"Calculations!AW18","v":""}]
[{"$f":"IF(Calculations!A19=\"\",\"\",Calculations!A19)","v":""},{"$f":"IF(Calculations!B19=\"\",\"\",Calculations!B19)","v":""},{"$f":"Calculations!AW19","v":""}]
[{"$f":"IF(Calculations!A20=\"\",\"\",Calculations!A20)","v":""},{"$f":"IF(Calculations!B20=\"\",\"\",Calculations!B20)","v":""},{"$f":"Calculations!AW20","v":""}]
[{"$f":"IF(Calculations!A21=\"\",\"\",Calculations!A21)","v":""},{"$f":"IF(Calculations!B21=\"\",\"\",Calculations!B21)","v":""},{"$f":"Calculations!AW21","v":""}]
[{"$f":"IF(Calculations!A22=\"\",\"\",Calculations!A22)","v":""},{"$f":"IF(Calculations!B22=\"\",\"\",Calculations!B22)","v":""},{"$f":"Calculations!AW22","v":""}]
[{"$f":"IF(Calculations!A23=\"\",\"\",Calculations!A23)","v":""},{"$f":"IF(Calculations!B23=\"\",\"\",Calculations!B23)","v":""},{"$f":"Calculations!AW23","v":""}]
[{"$f":"IF(Calculations!A24=\"\",\"\",Calculations!A24)","v":""},{"$f":"IF(Calculations!B24=\"\",\"\",Calculations!B24)","v":""},{"$f":"Calculations!AW24","v":""}]
[{"$f":"IF(Calculations!A25=\"\",\"\",Calculations!A25)","v":""},{"$f":"IF(Calculations!B25=\"\",\"\",Calculations!B25)","v":""},{"$f":"Calculations!AW25","v":""}]
[{"$f":"IF(Calculations!A26=\"\",\"\",Calculations!A26)","v":""},{"$f":"IF(Calculations!B26=\"\",\"\",Calculations!B26)","v":""},{"$f":"Calculations!AW26","v":""}]
[{"$f":"IF(Calculations!A27=\"\",\"\",Calculations!A27)","v":""},{"$f":"IF(Calculations!B27=\"\",\"\",Calculations!B27)","v":""},{"$f":"Calculations!AW27","v":""}]
[{"$f":"IF(Calculations!A28=\"\",\"\",Calculations!A28)","v":""},{"$f":"IF(Calculations!B28=\"\",\"\",Calculations!B28)","v":""},{"$f":"Calculations!AW28","v":""}]
[{"$f":"IF(Calculations!A29=\"\",\"\",Calculations!A29)","v":""},{"$f":"IF(Calculations!B29=\"\",\"\",Calculations!B29)","v":""},{"$f":"Calculations!AW29","v":""}]
[{"$f":"IF(Calculations!A30=\"\",\"\",Calculations!A30)","v":""},{"$f":"IF(Calculations!B30=\"\",\"\",Calculations!B30)","v":""},{"$f":"Calculations!AW30","v":""}]
[{"$f":"IF(Calculations!A31=\"\",\"\",Calculations!A31)","v":""},{"$f":"IF(Calculations!B31=\"\",\"\",Calculations!B31)","v":""},{"$f":"Calculations!AW31","v":""}]
[{"$f":"IF(Calculations!A32=\"\",\"\",Calculations!A32)","v":""},{"$f":"IF(Calculations!B32=\"\",\"\",Calculations!B32)","v":""},{"$f":"Calculations!AW32","v":""}]
[{"$f":"IF(Calculations!A33=\"\",\"\",Calculations!A33)","v":""},{"$f":"IF(Calculations!B33=\"\",\"\",Calculations!B33)","v":""},{"$f":"Calculations!AW33","v":""}]
[{"$f":"IF(Calculations!A34=\"\",\"\",Calculations!A34)","v":""},{"$f":"IF(Calculations!B34=\"\",\"\",Calculations!B34)","v":""},{"$f":"Calculations!AW34","v":""}]
[{"$f":"IF(Calculations!A35=\"\",\"\",Calculations!A35)","v":""},{"$f":"IF(Calculations!B35=\"\",\"\",Calculations!B35)","v":""},{"$f":"Calculations!AW35","v":""}]
[{"$f":"IF(Calculations!A36=\"\",\"\",Calculations!A36)","v":""},{"$f":"IF(Calculations!B36=\"\",\"\",Calculations!B36)","v":""},{"$f":"Calculations!AW36","v":""}]
[{"$f":"IF(Calculations!A37=\"\",\"\",Calculations!A37)","v":""},{"$f":"IF(Calculations!B37=\"\",\"\",Calculations!B37)","v":""},{"$f":"Calculations!AW37","v":""}]
[{"$f":"IF(Calculations!A38=\"\",\"\",Calculations!A38)","v":""},{"$f":"IF(Calculations!B38=\"\",\"\",Calculations!B38)","v":""},{"$f":"Calculations!AW38","v":""}]
[{"$f":"IF(Calculations!A39=\"\",\"\",Calculations!A39)","v":""},{"$f":"IF(Calculations!B39=\"\",\"\",Calculations!B39)","v":""},{"$f":"Calculations!AW39","v":""}]
[{"$f":"IF(Calculations!A40=\"\",\"\",Calculations!A40)","v":""},{"$f":"IF(Calculations!B40=\"\",\"\",Calculations!B40)","v":""},{"$f":"Calculations!AW40","v":""}]
[{"$f":"IF(Calculations!A41=\"\",\"\",Calculations!A41)","v":""},{"$f":"IF(Calculations!B41=\"\",\"\",Calculations!B41)","v":""},{"$f":"Calculations!AW41","v":""}]
[{"$f":"IF(Calculations!A42=\"\",\"\",Calculations!A42)","v":""},{"$f":"IF(Calculations!B42=\"\",\"\",Calculations!B42)","v":""},{"$f":"Calculations!AW42","v":""}]
[{"$f":"IF(Calculations!A43=\"\",\"\",Calculations!A43)","v":""},{"$f":"IF(Calculations!B43=\"\",\"\",Calculations!B43)","v":""},{"$f":"Calculations!AW43","v":""}]
[{"$f":"IF(Calculations!A44=\"\",\"\",Calculations!A44)","v":""},{"$f":"IF(Calculations!B44=\"\",\"\",Calculations!B44)","v":""},{"$f":"Calculations!AW44","v":""}]
[{"$f":"IF(Calculations!A45=\"\",\"\",Calculations!A45)","v":""},{"$f":"IF(Calculations!B45=\"\",\"\",Calculations!B45)","v":""},{"$f":"Calculations!AW45","v":""}]
[{"$f":"IF(Calculations!A46=\"\",\"\",Calculations!A46)","v":""},{"$f":"IF(Calculations!B46=\"\",\"\",Calculations!B46)","v":""},{"$f":"Calculations!AW46","v":""}]
[{"$f":"IF(Calculations!A47=\"\",\"\",Calculations!A47)","v":""},{"$f":"IF(Calculations!B47=\"\",\"\",Calculations!B47)","v":""},{"$f":"Calculations!AW47","v":""}]
[{"$f":"IF(Calculations!A48=\"\",\"\",Calculations!A48)","v":""},{"$f":"IF(Calculations!B48=\"\",\"\",Calculations!B48)","v":""},{"$f":"Calculations!AW48","v":""}]
[{"$f":"IF(Calculations!A49=\"\",\"\",Calculations!A49)","v":""},{"$f":"IF(Calculations!B49=\"\",\"\",Calculations!B49)","v":""},{"$f":"Calculations!AW49","v":""}]
[{"$f":"IF(Calculations!A50=\"\",\"\",Calculations!A50)","v":""},{"$f":"IF(Calculations!B50=\"\",\"\",Calculations!B50)","v":""},{"$f":"Calculations!AW50","v":""}]
[{"$f":"IF(Calculations!A51=\"\",\"\",Calculations!A51)","v":""},{"$f":"IF(Calculations!B51=\"\",\"\",Calculations!B51)","v":""},{"$f":"Calculations!AW51","v":""}]
[{"$f":"IF(Calculations!A52=\"\",\"\",Calculations!A52)","v":""},{"$f":"IF(Calculations!B52=\"\",\"\",Calculations!B52)","v":""},{"$f":"Calculations!AW52","v":""}]
[{"$f":"IF(Calculations!A53=\"\",\"\",Calculations!A53)","v":""},{"$f":"IF(Calculations!B53=\"\",\"\",Calculations!B53)","v":""},{"$f":"Calculations!AW53","v":""}]
[{"$f":"IF(Calculations!A54=\"\",\"\",Calculations!A54)","v":""},{"$f":"IF(Calculations!B54=\"\",\"\",Calculations!B54)","v":""},{"$f":"Calculations!AW54","v":""}]
[{"$f":"IF(Calculations!A55=\"\",\"\",Calculations!A55)","v":""},{"$f":"IF(Calculations!B55=\"\",\"\",Calculations!B55)","v":""},{"$f":"Calculations!AW55","v":""}]
[{"$f":"IF(Calculations!A56=\"\",\"\",Calculations!A56)","v":""},{"$f":"IF(Calculations!B56=\"\",\"\",Calculations!B56)","v":""},{"$f":"Calculations!AW56","v":""}]
[{"$f":"IF(Calculations!A57=\"\",\"\",Calculations!A57)","v":""},{"$f":"IF(Calculations!B57=\"\",\"\",Calculations!B57)","v":""},{"$f":"Calculations!AW57","v":""}]
[{"$f":"IF(Calculations!A58=\"\",\"\",Calculations!A58)","v":""},{"$f":"IF(Calculations!B58=\"\",\"\",Calculations!B58)","v":""},{"$f":"Calculations!AW58","v":""}]
[{"$f":"IF(Calculations!A59=\"\",\"\",Calculations!A59)","v":""},{"$f":"IF(Calculations!B59=\"\",\"\",Calculations!B59)","v":""},{"$f":"Calculations!AW59","v":""}]
[{"$f":"IF(Calculations!A60=\"\",\"\",Calculations!A60)","v":""},{"$f":"IF(Calculations!B60=\"\",\"\",Calculations!B60)","v":""},{"$f":"Calculations!AW60","v":""}]
[{"$f":"IF(Calculations!A61=\"\",\"\",Calculations!A61)","v":""},{"$f":"IF(Calculations!B61=\"\",\"\",Calculations!B61)","v":""},{"$f":"Calculations!AW61","v":""}]
[{"$f":"IF(Calculations!A62=\"\",\"\",Calculations!A62)","v":""},{"$f":"IF(Calculations!B62=\"\",\"\",Calculations!B62)","v":""},{"$f":"Calculations!AW62","v":""}]
[{"$f":"IF(Calculations!A63=\"\",\"\",Calculations!A63)","v":""},{"$f":"IF(Calculations!B63=\"\",\"\",Calculations!B63)","v":""},{"$f":"Calculations!AW63","v":""}]
[{"$f":"IF(Calculations!A64=\"\",\"\",Calculations!A64)","v":""},{"$f":"IF(Calculations!B64=\"\",\"\",Calculations!B64)","v":""},{"$f":"Calculations!AW64","v":""}]
[{"$f":"IF(Calculations!A65=\"\",\"\",Calculations!A65)","v":""},{"$f":"IF(Calculations!B65=\"\",\"\",Calculations!B65)","v":""},{"$f":"Calculations!AW65","v":""}]
[{"$f":"IF(Calculations!A66=\"\",\"\",Calculations!A66)","v":""},{"$f":"IF(Calculations!B66=\"\",\"\",Calculations!B66)","v":""},{"$f":"Calculations!AW66","v":""}]
[{"$f":"IF(Calculations!A67=\"\",\"\",Calculations!A67)","v":""},{"$f":"IF(Calculations!B67=\"\",\"\",Calculations!B67)","v":""},{"$f":"Calculations!AW67","v":""}]
[{"$f":"IF(Calculations!A68=\"\",\"\",Calculations!A68)","v":""},{"$f":"IF(Calculations!B68=\"\",\"\",Calculations!B68)","v":""},{"$f":"Calculations!AW68","v":""}]
[{"$f":"IF(Calculations!A69=\"\",\"\",Calculations!A69)","v":""},{"$f":"IF(Calculations!B69=\"\",\"\",Calculations!B69)","v":""},{"$f":"Calculations!AW69","v":""}]
[{"$f":"IF(Calculations!A70=\"\",\"\",Calculations!A70)","v":""},{"$f":"IF(Calculations!B70=\"\",\"\",Calculations!B70)","v":""},{"$f":"Calculations!AW70","v":""}]
[{"$f":"IF(Calculations!A71=\"\",\"\",Calculations!A71)","v":""},{"$f":"IF(Calculations!B71=\"\",\"\",Calculations!B71)","v":""},{"$f":"Calculations!AW71","v":""}]
[{"$f":"IF(Calculations!A72=\"\",\"\",Calculations!A72)","v":""},{"$f":"IF(Calculations!B72=\"\",\"\",Calculations!B72)","v":""},{"$f":"Calculations!AW72","v":""}]
[{"$f":"IF(Calculations!A73=\"\",\"\",Calculations!A73)","v":""},{"$f":"IF(Calculations!B73=\"\",\"\",Calculations!B73)","v":""},{"$f":"Calculations!AW73","v":""}]
[{"$f":"IF(Calculations!A74=\"\",\"\",Calculations!A74)","v":""},{"$f":"IF(Calculations!B74=\"\",\"\",Calculations!B74)","v":""},{"$f":"Calculations!AW74","v":""}]
[{"$f":"IF(Calculations!A75=\"\",\"\",Calculations!A75)","v":""},{"$f":"IF(Calculations!B75=\"\",\"\",Calculations!B75)","v":""},{"$f":"Calculations!AW75","v":""}]
[{"$f":"IF(Calculations!A76=\"\",\"\",Calculations!A76)","v":""},{"$f":"IF(Calculations!B76=\"\",\"\",Calculations!B76)","v":""},{"$f":"Calculations!AW76","v":""}]
[{"$f":"IF(Calculations!A77=\"\",\"\",Calculations!A77)","v":""},{"$f":"IF(Calculations!B77=\"\",\"\",Calculations!B77)","v":""},{"$f":"Calculations!AW77","v":""}]
[{"$f":"IF(Calculations!A78=\"\",\"\",Calculations!A78)","v":""},{"$f":"IF(Calculations!B78=\"\",\"\",Calculations!B78)","v":""},{"$f":"Calculations!AW78","v":""}]
[{"$f":"IF(Calculations!A79=\"\",\"\",Calculations!A79)","v":""},{"$f":"IF(Calculations!B79=\"\",\"\",Calculations!B79)","v":""},{"$f":"Calculations!AW79","v":""}]
[{"$f":"IF(Calculations!A80=\"\",\"\",Calculations!A80)","v":""},{"$f":"IF(Calculations!B80=\"\",\"\",Calculations!B80)","v":""},{"$f":"Calculations!AW80","v":""}]
[{"$f":"IF(Calculations!A81=\"\",\"\",Calculations!A81)","v":""},{"$f":"IF(Calculations!B81=\"\",\"\",Calculations!B81)","v":""},{"$f":"Calculations!AW81","v":""}]
[{"$f":"IF(Calculations!A82=\"\",\"\",Calculations!A82)","v":""},{"$f":"IF(Calculations!B82=\"\",\"\",Calculations!B82)","v":""},{"$f":"Calculations!AW82","v":""}]
[{"$f":"IF(Calculations!A83=\"\",\"\",Calculations!A83)","v":""},{"$f":"IF(Calculations!B83=\"\",\"\",Calculations!B83)","v":""},{"$f":"Calculations!AW83","v":""}]
[{"$f":"IF(Calculations!A84=\"\",\"\",Calculations!A84)","v":""},{"$f":"IF(Calculations!B84=\"\",\"\",Calculations!B84)","v":""},{"$f":"Calculations!AW84","v":""}]
[{"$f":"IF(Calculations!A85=\"\",\"\",Calculations!A85)","v":""},{"$f":"IF(Calculations!B85=\"\",\"\",Calculations!B85)","v":""},{"$f":"Calculations!AW85","v":""}]
[{"$f":"IF(Calculations!A86=\"\",\"\",Calculations!A86)","v":""},{"$f":"IF(Calculations!B86=\"\",\"\",Calculations!B86)","v":""},{"$f":"Calculations!AW86","v":""}]
[{"$f":"IF(Calculations!A87=\"\",\"\",Calculations!A87)","v":""},{"$f":"IF(Calculations!B87=\"\",\"\",Calculations!B87)","v":""},{"$f":"Calculations!AW87","v":""}]
[{"$f":"IF(Calculations!A88=\"\",\"\",Calculations!A88)","v":""},{"$f":"IF(Calculations!B88=\"\",\"\",Calculations!B88)","v":""},{"$f":"Calculations!AW88","v":""}]
[{"$f":"IF(Calculations!A89=\"\",\"\",Calculations!A89)","v":""},{"$f":"IF(Calculations!B89=\"\",\"\",Calculations!B89)","v":""},{"$f":"Calculations!AW89","v":""}]
[{"$f":"IF(Calculations!A90=\"\",\"\",Calculations!A90)","v":""},{"$f":"IF(Calculations!B90=\"\",\"\",Calculations!B90)","v":""},{"$f":"Calculations!AW90","v":""}]
[{"$f":"IF(Calculations!A91=\"\",\"\",Calculations!A91)","v":""},{"$f":"IF(Calculations!B91=\"\",\"\",Calculations!B91)","v":""},{"$f":"Calculations!AW91","v":""}]
[{"$f":"IF(Calculations!A92=\"\",\"\",Calculations!A92)","v":""},{"$f":"IF(Calculations!B92=\"\",\"\",Calculations!B92)","v":""},{"$f":"Calculations!AW92","v":""}]
[{"$f":"IF(Calculations!A93=\"\",\"\",Calculations!A93)","v":""},{"$f":"IF(Calculations!B93=\"\",\"\",Calculations!B93)","v":""},{"$f":"Calculations!AW93","v":""}]
[{"$f":"IF(Calculations!A94=\"\",\"\",Calculations!A94)","v":""},{"$f":"IF(Calculations!B94=\"\",\"\",Calculations!B94)","v":""},{"$f":"Calculations!AW94","v":""}]
[{"$f":"IF(Calculations!A95=\"\",\"\",Calculations!A95)","v":""},{"$f":"IF(Calculations!B95=\"\",\"\",Calculations!B95)","v":""},{"$f":"Calculations!AW95","v":""}]
[{"$f":"IF(Calculations!A96=\"\",\"\",Calculations!A96)","v":""},{"$f":"IF(Calculations!B96=\"\",\"\",Calculations!B96)","v":""},{"$f":"Calculations!AW96","v":""}]
[{"$f":"IF(Calculations!A97=\"\",\"\",Calculations!A97)","v":""},{"$f":"IF(Calculations!B97=\"\",\"\",Calculations!B97)","v":""},{"$f":"Calculations!AW97","v":""}]
[{"$f":"IF(Calculations!A98=\"\",\"\",Calculations!A98)","v":""},{"$f":"IF(Calculations!B98=\"\",\"\",Calculations!B98)","v":""},{"$f":"Calculations!AW98","v":""}]
[{"$f":"IF(Calculations!A99=\"\",\"\",Calculations!A99)","v":""},{"$f":"IF(Calculations!B99=\"\",\"\",Calculations!B99)","v":""},{"$f":"Calculations!AW99","v":""}]
[{"$f":"IF(Calculations!A100=\"\",\"\",Calculations!A100)","v":""},{"$f":"IF(Calculations!B100=\"\",\"\",Calculations!B100)","v":""},{"$f":"Calculations!AW100","v":""}]
[{"$f":"IF(Calculations!A101=\"\",\"\",Calculations!A101)","v":""},{"$f":"IF(Calculations!B101=\"\",\"\",Calculations!B101)","v":""},{"$f":"Calculations!AW101","v":""}]
[{"$f":"IF(Calculations!A102=\"\",\"\",Calculations!A102)","v":""},{"$f":"IF(Calculations!B102=\"\",\"\",Calculations!B102)","v":""},{"$f":"Calculations!AW102","v":""}]
[{"$f":"IF(Calculations!A103=\"\",\"\",Calculations!A103)","v":""},{"$f":"IF(Calculations!B103=\"\",\"\",Calculations!B103)","v":""},{"$f":"Calculations!AW103","v":""}]
[{"$f":"IF(Calculations!A104=\"\",\"\",Calculations!A104)","v":""},{"$f":"IF(Calculations!B104=\"\",\"\",Calculations!B104)","v":""},{"$f":"Calculations!AW104","v":""}]
[{"$f":"IF(Calculations!A105=\"\",\"\",Calculations!A105)","v":""},{"$f":"IF(Calculations!B105=\"\",\"\",Calculations!B105)","v":""},{"$f":"Calculations!AW105","v":""}]
[{"$f":"IF(Calculations!A106=\"\",\"\",Calculations!A106)","v":""},{"$f":"IF(Calculations!B106=\"\",\"\",Calculations!B106)","v":""},{"$f":"Calculations!AW106","v":""}]
[{"$f":"IF(Calculations!A107=\"\",\"\",Calculations!A107)","v":""},{"$f":"IF(Calculations!B107=\"\",\"\",Calculations!B107)","v":""},{"$f":"Calculations!AW107","v":""}]
[{"$f":"IF(Calculations!A108=\"\",\"\",Calculations!A108)","v":""},{"$f":"IF(Calculations!B108=\"\",\"\",Calculations!B108)","v":""},{"$f":"Calculations!AW108","v":""}]
[{"$f":"IF(Calculations!A109=\"\",\"\",Calculations!A109)","v":""},{"$f":"IF(Calculations!B109=\"\",\"\",Calculations!B109)","v":""},{"$f":"Calculations!AW109","v":""}]
[{"$f":"IF(Calculations!A110=\"\",\"\",Calculations!A110)","v":""},{"$f":"IF(Calculations!B110=\"\",\"\",Calculations!B110)","v":""},{"$f":"Calculations!AW110","v":""}]
[{"$f":"IF(Calculations!A111=\"\",\"\",Calculations!A111)","v":""},{"$f":"IF(Calculations!B111=\"\",\"\",Calculations!B111)","v":""},{"$f":"Calculations!AW111","v":""}]
[{"$f":"IF(Calculations!A112=\"\",\"\",Calculations!A112)","v":""},{"$f":"IF(Calculations!B112=\"\",\"\",Calculations!B112)","v":""},{"$f":"Calculations!AW112","v":""}]
[{"$f":"IF(Calculations!A113=\"\",\"\",Calculations!A113)","v":""},{"$f":"IF(Calculations!B113=\"\",\"\",Calculations!B113)","v":""},{"$f":"Calculations!AW113","v":""}]
[{"$f":"IF(Calculations!A114=\"\",\"\",Calculations!A114)","v":""},{"$f":"IF(Calculations!B114=\"\",\"\",Calculations!B114)","v":""},{"$f":"Calculations!AW114","v":""}]
[{"$f":"IF(Calculations!A115=\"\",\"\",Calculations!A115)","v":""},{"$f":"IF(Calculations!B115=\"\",\"\",Calculations!B115)","v":""},{"$f":"Calculations!AW115","v":""}]
[{"$f":"IF(Calculations!A116=\"\",\"\",Calculations!A116)","v":""},{"$f":"IF(Calculations!B116=\"\",\"\",Calculations!B116)","v":""},{"$f":"Calculations!AW116","v":""}]
[{"$f":"IF(Calculations!A117=\"\",\"\",Calculations!A117)","v":""},{"$f":"IF(Calculations!B117=\"\",\"\",Calculations!B117)","v":""},{"$f":"Calculations!AW117","v":""}]
[{"$f":"IF(Calculations!A118=\"\",\"\",Calculations!A118)","v":""},{"$f":"IF(Calculations!B118=\"\",\"\",Calculations!B118)","v":""},{"$f":"Calculations!AW118","v":""}]
[{"$f":"IF(Calculations!A119=\"\",\"\",Calculations!A119)","v":""},{"$f":"IF(Calculations!B119=\"\",\"\",Calculations!B119)","v":""},{"$f":"Calculations!AW119","v":""}]
[{"$f":"IF(Calculations!A120=\"\",\"\",Calculations!A120)","v":""},{"$f":"IF(Calculations!B120=\"\",\"\",Calculations!B120)","v":""},{"$f":"Calculations!AW120","v":""}]
[{"$f":"IF(Calculations!A121=\"\",\"\",Calculations!A121)","v":""},{"$f":"IF(Calculations!B121=\"\",\"\",Calculations!B121)","v":""},{"$f":"Calculations!AW121","v":""}]
[{"$f":"IF(Calculations!A122=\"\",\"\",Calculations!A122)","v":""},{"$f":"IF(Calculations!B122=\"\",\"\",Calculations!B122)","v":""},{"$f":"Calculations!AW122","v":""}]
[{"$f":"IF(Calculations!A123=\"\",\"\",Calculations!A123)","v":""},{"$f":"IF(Calculations!B123=\"\",\"\",Calculations!B123)","v":""},{"$f":"Calculations!AW123","v":""}]
[{"$f":"IF(Calculations!A124=\"\",\"\",Calculations!A124)","v":""},{"$f":"IF(Calculations!B124=\"\",\"\",Calculations!B124)","v":""},{"$f":"Calculations!AW124","v":""}]
[{"$f":"IF(Calculations!A125=\"\",\"\",Calculations!A125)","v":""},{"$f":"IF(Calculations!B125=\"\",\"\",Calculations!B125)","v":""},{"$f":"Calculations!AW125","v":""}]
[{"$f":"IF(Calculations!A126=\"\",\"\",Calculations!A126)","v":""},{"$f":"IF(Calculations!B126=\"\",\"\",Calculations!B126)","v":""},{"$f":"Calculations!AW126","v":""}]
[{"$f":"IF(Calculations!A127=\"\",\"\",Calculations!A127)","v":""},{"$f":"IF(Calculations!B127=\"\",\"\",Calculations!B127)","v":""},{"$f":"Calculations!AW127","v":""}]
[{"$f":"IF(Calculations!A128=\"\",\"\",Calculations!A128)","v":""},{"$f":"IF(Calculations!B128=\"\",\"\",Calculations!B128)","v":""},{"$f":"Calculations!AW128","v":""}]
[{"$f":"IF(Calculations!A129=\"\",\"\",Calculations!A129)","v":""},{"$f":"IF(Calculations!B129=\"\",\"\",Calculations!B129)","v":""},{"$f":"Calculations!AW129","v":""}]
[{"$f":"IF(Calculations!A130=\"\",\"\",Calculations!A130)","v":""},{"$f":"IF(Calculations!B130=\"\",\"\",Calculations!B130)","v":""},{"$f":"Calculations!AW130","v":""}]
[{"$f":"IF(Calculations!A131=\"\",\"\",Calculations!A131)","v":""},{"$f":"IF(Calculations!B131=\"\",\"\",Calculations!B131)","v":""},{"$f":"Calculations!AW131","v":""}]
[{"$f":"IF(Calculations!A132=\"\",\"\",Calculations!A132)","v":""},{"$f":"IF(Calculations!B132=\"\",\"\",Calculations!B132)","v":""},{"$f":"Calculations!AW132","v":""}]
[{"$f":"IF(Calculations!A133=\"\",\"\",Calculations!A133)","v":""},{"$f":"IF(Calculations!B133=\"\",\"\",Calculations!B133)","v":""},{"$f":"Calculations!AW133","v":""}]
[{"$f":"IF(Calculations!A134=\"\",\"\",Calculations!A134)","v":""},{"$f":"IF(Calculations!B134=\"\",\"\",Calculations!B134)","v":""},{"$f":"Calculations!AW134","v":""}]
[{"$f":"IF(Calculations!A135=\"\",\"\",Calculations!A135)","v":""},{"$f":"IF(Calculations!B135=\"\",\"\",Calculations!B135)","v":""},{"$f":"Calculations!AW135","v":""}]
[{"$f":"IF(Calculations!A136=\"\",\"\",Calculations!A136)","v":""},{"$f":"IF(Calculations!B136=\"\",\"\",Calculations!B136)","v":""},{"$f":"Calculations!AW136","v":""}]
[{"$f":"IF(Calculations!A137=\"\",\"\",Calculations!A137)","v":""},{"$f":"IF(Calculations!B137=\"\",\"\",Calculations!B137)","v":""},{"$f":"Calculations!AW137","v":""}]
[{"$f":"IF(Calculations!A138=\"\",\"\",Calculations!A138)","v":""},{"$f":"IF(Calculations!B138=\"\",\"\",Calculations!B138)","v":""},{"$f":"Calculations!AW138","v":""}]
[{"$f":"IF(Calculations!A139=\"\",\"\",Calculations!A139)","v":""},{"$f":"IF(Calculations!B139=\"\",\"\",Calculations!B139)","v":""},{"$f":"Calculations!AW139","v":""}]
[{"$f":"IF(Calculations!A140=\"\",\"\",Calculations!A140)","v":""},{"$f":"IF(Calculations!B140=\"\",\"\",Calculations!B140)","v":""},{"$f":"Calculations!AW140","v":""}]
[{"$f":"IF(Calculations!A141=\"\",\"\",Calculations!A141)","v":""},{"$f":"IF(Calculations!B141=\"\",\"\",Calculations!B141)","v":""},{"$f":"Calculations!AW141","v":""}]
[{"$f":"IF(Calculations!A142=\"\",\"\",Calculations!A142)","v":""},{"$f":"IF(Calculations!B142=\"\",\"\",Calculations!B142)","v":""},{"$f":"Calculations!AW142","v":""}]
[{"$f":"IF(Calculations!A143=\"\",\"\",Calculations!A143)","v":""},{"$f":"IF(Calculations!B143=\"\",\"\",Calculations!B143)","v":""},{"$f":"Calculations!AW143","v":""}]
[{"$f":"IF(Calculations!A144=\"\",\"\",Calculations!A144)","v":""},{"$f":"IF(Calculations!B144=\"\",\"\",Calculations!B144)","v":""},{"$f":"Calculations!AW144","v":""}]
[{"$f":"IF(Calculations!A145=\"\",\"\",Calculations!A145)","v":""},{"$f":"IF(Calculations!B145=\"\",\"\",Calculations!B145)","v":""},{"$f":"Calculations!AW145","v":""}]
[{"$f":"IF(Calculations!A146=\"\",\"\",Calculations!A146)","v":""},{"$f":"IF(Calculations!B146=\"\",\"\",Calculations!B146)","v":""},{"$f":"Calculations!AW146","v":""}]
[{"$f":"IF(Calculations!A147=\"\",\"\",Calculations!A147)","v":""},{"$f":"IF(Calculations!B147=\"\",\"\",Calculations!B147)","v":""},{"$f":"Calculations!AW147","v":""}]
[{"$f":"IF(Calculations!A148=\"\",\"\",Calculations!A148)","v":""},{"$f":"IF(Calculations!B148=\"\",\"\",Calculations!B148)","v":""},{"$f":"Calculations!AW148","v":""}]
[{"$f":"IF(Calculations!A149=\"\",\"\",Calculations!A149)","v":""},{"$f":"IF(Calculations!B149=\"\",\"\",Calculations!B149)","v":""},{"$f":"Calculations!AW149","v":""}]
[{"$f":"IF(Calculations!A150=\"\",\"\",Calculations!A150)","v":""},{"$f":"IF(Calculations!B150=\"\",\"\",Calculations!B150)","v":""},{"$f":"Calculations!AW150","v":""}]
[{"$f":"IF(Calculations!A151=\"\",\"\",Calculations!A151)","v":""},{"$f":"IF(Calculations!B151=\"\",\"\",Calculations!B151)","v":""},{"$f":"Calculations!AW151","v":""}]
[{"$f":"IF(Calculations!A152=\"\",\"\",Calculations!A152)","v":""},{"$f":"IF(Calculations!B152=\"\",\"\",Calculations!B152)","v":""},{"$f":"Calculations!AW152","v":""}]
[{"$f":"IF(Calculations!A153=\"\",\"\",Calculations!A153)","v":""},{"$f":"IF(Calculations!B153=\"\",\"\",Calculations!B153)","v":""},{"$f":"Calculations!AW153","v":""}]
[{"$f":"IF(Calculations!A154=\"\",\"\",Calculations!A154)","v":""},{"$f":"IF(Calculations!B154=\"\",\"\",Calculations!B154)","v":""},{"$f":"Calculations!AW154","v":""}]
[{"$f":"IF(Calculations!A155=\"\",\"\",Calculations!A155)","v":""},{"$f":"IF(Calculations!B155=\"\",\"\",Calculations!B155)","v":""},{"$f":"Calculations!AW155","v":""}]
[{"$f":"IF(Calculations!A156=\"\",\"\",Calculations!A156)","v":""},{"$f":"IF(Calculations!B156=\"\",\"\",Calculations!B156)","v":""},{"$f":"Calculations!AW156","v":""}]
[{"$f":"IF(Calculations!A157=\"\",\"\",Calculations!A157)","v":""},{"$f":"IF(Calculations!B157=\"\",\"\",Calculations!B157)","v":""},{"$f":"Calculations!AW157","v":""}]
[{"$f":"IF(Calculations!A158=\"\",\"\",Calculations!A158)","v":""},{"$f":"IF(Calculations!B158=\"\",\"\",Calculations!B158)","v":""},{"$f":"Calculations!AW158","v":""}]
[{"$f":"IF(Calculations!A159=\"\",\"\",Calculations!A159)","v":""},{"$f":"IF(Calculations!B159=\"\",\"\",Calculations!B159)","v":""},{"$f":"Calculations!AW159","v":""}]
[{"$f":"IF(Calculations!A160=\"\",\"\",Calculations!A160)","v":""},{"$f":"IF(Calculations!B160=\"\",\"\",Calculations!B160)","v":""},{"$f":"Calculations!AW160","v":""}]
[{"$f":"IF(Calculations!A161=\"\",\"\",Calculations!A161)","v":""},{"$f":"IF(Calculations!B161=\"\",\"\",Calculations!B161)","v":""},{"$f":"Calculations!AW161","v":""}]
[{"$f":"IF(Calculations!A162=\"\",\"\",Calculations!A162)","v":""},{"$f":"IF(Calculations!B162=\"\",\"\",Calculations!B162)","v":""},{"$f":"Calculations!AW162","v":""}]
[{"$f":"IF(Calculations!A163=\"\",\"\",Calculations!A163)","v":""},{"$f":"IF(Calculations!B163=\"\",\"\",Calculations!B163)","v":""},{"$f":"Calculations!AW163","v":""}]
[{"$f":"IF(Calculations!A164=\"\",\"\",Calculations!A164)","v":""},{"$f":"IF(Calculations!B164=\"\",\"\",Calculations!B164)","v":""},{"$f":"Calculations!AW164","v":""}]
[{"$f":"IF(Calculations!A165=\"\",\"\",Calculations!A165)","v":""},{"$f":"IF(Calculations!B165=\"\",\"\",Calculations!B165)","v":""},{"$f":"Calculations!AW165","v":""}]
[{"$f":"IF(Calculations!A166=\"\",\"\",Calculations!A166)","v":""},{"$f":"IF(Calculations!B166=\"\",\"\",Calculations!B166)","v":""},{"$f":"Calculations!AW166","v":""}]
[{"$f":"IF(Calculations!A167=\"\",\"\",Calculations!A167)","v":""},{"$f":"IF(Calculations!B167=\"\",\"\",Calculations!B167)","v":""},{"$f":"Calculations!AW167","v":""}]
[{"$f":"IF(Calculations!A168=\"\",\"\",Calculations!A168)","v":""},{"$f":"IF(Calculations!B168=\"\",\"\",Calculations!B168)","v":""},{"$f":"Calculations!AW168","v":""}]
[{"$f":"IF(Calculations!A169=\"\",\"\",Calculations!A169)","v":""},{"$f":"IF(Calculations!B169=\"\",\"\",Calculations!B169)","v":""},{"$f":"Calculations!AW169","v":""}]
[{"$f":"IF(Calculations!A170=\"\",\"\",Calculations!A170)","v":""},{"$f":"IF(Calculations!B170=\"\",\"\",Calculations!B170)","v":""},{"$f":"Calculations!AW170","v":""}]
[{"$f":"IF(Calculations!A171=\"\",\"\",Calculations!A171)","v":""},{"$f":"IF(Calculations!B171=\"\",\"\",Calculations!B171)","v":""},{"$f":"Calculations!AW171","v":""}]
[{"$f":"IF(Calculations!A172=\"\",\"\",Calculations!A172)","v":""},{"$f":"IF(Calculations!B172=\"\",\"\",Calculations!B172)","v":""},{"$f":"Calculations!AW172","v":""}]
[{"$f":"IF(Calculations!A173=\"\",\"\",Calculations!A173)","v":""},{"$f":"IF(Calculations!B173=\"\",\"\",Calculations!B173)","v":""},{"$f":"Calculations!AW173","v":""}]
[{"$f":"IF(Calculations!A174=\"\",\"\",Calculations!A174)","v":""},{"$f":"IF(Calculations!B174=\"\",\"\",Calculations!B174)","v":""},{"$f":"Calculations!AW174","v":""}]
[{"$f":"IF(Calculations!A175=\"\",\"\",Calculations!A175)","v":""},{"$f":"IF(Calculations!B175=\"\",\"\",Calculations!B175)","v":""},{"$f":"Calculations!AW175","v":""}]
[{"$f":"IF(Calculations!A176=\"\",\"\",Calculations!A176)","v":""},{"$f":"IF(Calculations!B176=\"\",\"\",Calculations!B176)","v":""},{"$f":"Calculations!AW176","v":""}]
[{"$f":"IF(Calculations!A177=\"\",\"\",Calculations!A177)","v":""},{"$f":"IF(Calculations!B177=\"\",\"\",Calculations!B177)","v":""},{"$f":"Calculations!AW177","v":""}]
[{"$f":"IF(Calculations!A178=\"\",\"\",Calculations!A178)","v":""},{"$f":"IF(Calculations!B178=\"\",\"\",Calculations!B178)","v":""},{"$f":"Calculations!AW178","v":""}]
[{"$f":"IF(Calculations!A179=\"\",\"\",Calculations!A179)","v":""},{"$f":"IF(Calculations!B179=\"\",\"\",Calculations!B179)","v":""},{"$f":"Calculations!AW179","v":""}]
[{"$f":"IF(Calculations!A180=\"\",\"\",Calculations!A180)","v":""},{"$f":"IF(Calculations!B180=\"\",\"\",Calculations!B180)","v":""},{"$f":"Calculations!AW180","v":""}]
[{"$f":"IF(Calculations!A181=\"\",\"\",Calculations!A181)","v":""},{"$f":"IF(Calculations!B181=\"\",\"\",Calculations!B181)","v":""},{"$f":"Calculations!AW181","v":""}]
[{"$f":"IF(Calculations!A182=\"\",\"\",Calculations!A182)","v":""},{"$f":"IF(Calculations!B182=\"\",\"\",Calculations!B182)","v":""},{"$f":"Calculations!AW182","v":""}]
[{"$f":"IF(Calculations!A183=\"\",\"\",Calculations!A183)","v":""},{"$f":"IF(Calculations!B183=\"\",\"\",Calculations!B183)","v":""},{"$f":"Calculations!AW183","v":""}]
[{"$f":"IF(Calculations!A184=\"\",\"\",Calculations!A184)","v":""},{"$f":"IF(Calculations!B184=\"\",\"\",Calculations!B184)","v":""},{"$f":"Calculations!AW184","v":""}]
[{"$f":"IF(Calculations!A185=\"\",\"\",Calculations!A185)","v":""},{"$f":"IF(Calculations!B185=\"\",\"\",Calculations!B185)","v":""},{"$f":"Calculations!AW185","v":""}]
[{"$f":"IF(Calculations!A186=\"\",\"\",Calculations!A186)","v":""},{"$f":"IF(Calculations!B186=\"\",\"\",Calculations!B186)","v":""},{"$f":"Calculations!AW186","v":""}]
[{"$f":"IF(Calculations!A187=\"\",\"\",Calculations!A187)","v":""},{"$f":"IF(Calculations!B187=\"\",\"\",Calculations!B187)","v":""},{"$f":"Calculations!AW187","v":""}]
[{"$f":"IF(Calculations!A188=\"\",\"\",Calculations!A188)","v":""},{"$f":"IF(Calculations!B188=\"\",\"\",Calculations!B188)","v":""},{"$f":"Calculations!AW188","v":""}]
[{"$f":"IF(Calculations!A189=\"\",\"\",Calculations!A189)","v":""},{"$f":"IF(Calculations!B189=\"\",\"\",Calculations!B189)","v":""},{"$f":"Calculations!AW189","v":""}]
[{"$f":"IF(Calculations!A190=\"\",\"\",Calculations!A190)","v":""},{"$f":"IF(Calculations!B190=\"\",\"\",Calculations!B190)","v":""},{"$f":"Calculations!AW190","v":""}]
[{"$f":"IF(Calculations!A191=\"\",\"\",Calculations!A191)","v":""},{"$f":"IF(Calculations!B191=\"\",\"\",Calculations!B191)","v":""},{"$f":"Calculations!AW191","v":""}]
[{"$f":"IF(Calculations!A192=\"\",\"\",Calculations!A192)","v":""},{"$f":"IF(Calculations!B192=\"\",\"\",Calculations!B192)","v":""},{"$f":"Calculations!AW192","v":""}]
[{"$f":"IF(Calculations!A193=\"\",\"\",Calculations!A193)","v":""},{"$f":"IF(Calculations!B193=\"\",\"\",Calculations!B193)","v":""},{"$f":"Calculations!AW193","v":""}]
[{"$f":"IF(Calculations!A194=\"\",\"\",Calculations!A194)","v":""},{"$f":"IF(Calculations!B194=\"\",\"\",Calculations!B194)","v":""},{"$f":"Calculations!AW194","v":""}]
[{"$f":"IF(Calculations!A195=\"\",\"\",Calculations!A195)","v":""},{"$f":"IF(Calculations!B195=\"\",\"\",Calculations!B195)","v":""},{"$f":"Calculations!AW195","v":""}]
[{"$f":"IF(Calculations!A196=\"\",\"\",Calculations!A196)","v":""},{"$f":"IF(Calculations!B196=\"\",\"\",Calculations!B196)","v":""},{"$f":"Calculations!AW196","v":""}]
[{"$f":"IF(Calculations!A197=\"\",\"\",Calculations!A197)","v":""},{"$f":"IF(Calculations!B197=\"\",\"\",Calculations!B197)","v":""},{"$f":"Calculations!AW197","v":""}]
[{"$f":"IF(Calculations!A198=\"\",\"\",Calculations!A198)","v":""},{"$f":"IF(Calculations!B198=\"\",\"\",Calculations!B198)","v":""},{"$f":"Calculations!AW198","v":""}]
[{"$f":"IF(Calculations!A199=\"\",\"\",Calculations!A199)","v":""},{"$f":"IF(Calculations!B199=\"\",\"\",Calculations!B199)","v":""},{"$f":"Calculations!AW199","v":""}]
[{"$f":"IF(Calculations!A200=\"\",\"\",Calculations!A200)","v":""},{"$f":"IF(Calculations!B200=\"\",\"\",Calculations!B200)","v":""},{"$f":"Calculations!AW200","v":""}]
[{"$f":"IF(Calculations!A201=\"\",\"\",Calculations!A201)","v":""},{"$f":"IF(Calculations!B201=\"\",\"\",Calculations!B201)","v":""},{"$f":"Calculations!AW201","v":""}]
[{"$f":"IF(Calculations!A202=\"\",\"\",Calculations!A202)","v":""},{"$f":"IF(Calculations!B202=\"\",\"\",Calculations!B202)","v":""},{"$f":"Calculations!AW202","v":""}]
[{"$f":"IF(Calculations!A203=\"\",\"\",Calculations!A203)","v":""},{"$f":"IF(Calculations!B203=\"\",\"\",Calculations!B203)","v":""},{"$f":"Calculations!AW203","v":""}]
[{"$f":"IF(Calculations!A204=\"\",\"\",Calculations!A204)","v":""},{"$f":"IF(Calculations!B204=\"\",\"\",Calculations!B204)","v":""},{"$f":"Calculations!AW204","v":""}]
[{"$f":"IF(Calculations!A205=\"\",\"\",Calculations!A205)","v":""},{"$f":"IF(Calculations!B205=\"\",\"\",Calculations!B205)","v":""},{"$f":"Calculations!AW205","v":""}]
[{"$f":"IF(Calculations!A206=\"\",\"\",Calculations!A206)","v":""},{"$f":"IF(Calculations!B206=\"\",\"\",Calculations!B206)","v":""},{"$f":"Calculations!AW206","v":""}]
[{"$f":"IF(Calculations!A207=\"\",\"\",Calculations!A207)","v":""},{"$f":"IF(Calculations!B207=\"\",\"\",Calculations!B207)","v":""},{"$f":"Calculations!AW207","v":""}]
[{"$f":"IF(Calculations!A208=\"\",\"\",Calculations!A208)","v":""},{"$f":"IF(Calculations!B208=\"\",\"\",Calculations!B208)","v":""},{"$f":"Calculations!AW208","v":""}]
[{"$f":"IF(Calculations!A209=\"\",\"\",Calculations!A209)","v":""},{"$f":"IF(Calculations!B209=\"\",\"\",Calculations!B209)","v":""},{"$f":"Calculations!AW209","v":""}]
[{"$f":"IF(Calculations!A210=\"\",\"\",Calculations!A210)","v":""},{"$f":"IF(Calculations!B210=\"\",\"\",Calculations!B210)","v":""},{"$f":"Calculations!AW210","v":""}]
[{"$f":"IF(Calculations!A211=\"\",\"\",Calculations!A211)","v":""},{"$f":"IF(Calculations!B211=\"\",\"\",Calculations!B211)","v":""},{"$f":"Calculations!AW211","v":""}]
[{"$f":"IF(Calculations!A212=\"\",\"\",Calculations!A212)","v":""},{"$f":"IF(Calculations!B212=\"\",\"\",Calculations!B212)","v":""},{"$f":"Calculations!AW212","v":""}]
[{"$f":"IF(Calculations!A213=\"\",\"\",Calculations!A213)","v":""},{"$f":"IF(Calculations!B213=\"\",\"\",Calculations!B213)","v":""},{"$f":"Calculations!AW213","v":""}]
[{"$f":"IF(Calculations!A214=\"\",\"\",Calculations!A214)","v":""},{"$f":"IF(Calculations!B214=\"\",\"\",Calculations!B214)","v":""},{"$f":"Calculations!AW214","v":""}]
[{"$f":"IF(Calculations!A215=\"\",\"\",Calculations!A215)","v":""},{"$f":"IF(Calculations!B215=\"\",\"\",Calculations!B215)","v":""},{"$f":"Calculations!AW215","v":""}]
[{"$f":"IF(Calculations!A216=\"\",\"\",Calculations!A216)","v":""},{"$f":"IF(Calculations!B216=\"\",\"\",Calculations!B216)","v":""},{"$f":"Calculations!AW216","v":""}]
[{"$f":"IF(Calculations!A217=\"\",\"\",Calculations!A217)","v":""},{"$f":"IF(Calculations!B217=\"\",\"\",Calculations!B217)","v":""},{"$f":"Calculations!AW217","v":""}]
[{"$f":"IF(Calculations!A218=\"\",\"\",Calculations!A218)","v":""},{"$f":"IF(Calculations!B218=\"\",\"\",Calculations!B218)","v":""},{"$f":"Calculations!AW218","v":""}]
[{"$f":"IF(Calculations!A219=\"\",\"\",Calculations!A219)","v":""},{"$f":"IF(Calculations!B219=\"\",\"\",Calculations!B219)","v":""},{"$f":"Calculations!AW219","v":""}]
[{"$f":"IF(Calculations!A220=\"\",\"\",Calculations!A220)","v":""},{"$f":"IF(Calculations!B220=\"\",\"\",Calculations!B220)","v":""},{"$f":"Calculations!AW220","v":""}]
[{"$f":"IF(Calculations!A221=\"\",\"\",Calculations!A221)","v":""},{"$f":"IF(Calculations!B221=\"\",\"\",Calculations!B221)","v":""},{"$f":"Calculations!AW221","v":""}]
[{"$f":"IF(Calculations!A222=\"\",\"\",Calculations!A222)","v":""},{"$f":"IF(Calculations!B222=\"\",\"\",Calculations!B222)","v":""},{"$f":"Calculations!AW222","v":""}]
[{"$f":"IF(Calculations!A223=\"\",\"\",Calculations!A223)","v":""},{"$f":"IF(Calculations!B223=\"\",\"\",Calculations!B223)","v":""},{"$f":"Calculations!AW223","v":""}]
[{"$f":"IF(Calculations!A224=\"\",\"\",Calculations!A224)","v":""},{"$f":"IF(Calculations!B224=\"\",\"\",Calculations!B224)","v":""},{"$f":"Calculations!AW224","v":""}]
[{"$f":"IF(Calculations!A225=\"\",\"\",Calculations!A225)","v":""},{"$f":"IF(Calculations!B225=\"\",\"\",Calculations!B225)","v":""},{"$f":"Calculations!AW225","v":""}]
[{"$f":"IF(Calculations!A226=\"\",\"\",Calculations!A226)","v":""},{"$f":"IF(Calculations!B226=\"\",\"\",Calculations!B226)","v":""},{"$f":"Calculations!AW226","v":""}]
[{"$f":"IF(Calculations!A227=\"\",\"\",Calculations!A227)","v":""},{"$f":"IF(Calculations!B227=\"\",\"\",Calculations!B227)","v":""},{"$f":"Calculations!AW227","v":""}]
[{"$f":"IF(Calculations!A228=\"\",\"\",Calculations!A228)","v":""},{"$f":"IF(Calculations!B228=\"\",\"\",Calculations!B228)","v":""},{"$f":"Calculations!AW228","v":""}]
[{"$f":"IF(Calculations!A229=\"\",\"\",Calculations!A229)","v":""},{"$f":"IF(Calculations!B229=\"\",\"\",Calculations!B229)","v":""},{"$f":"Calculations!AW229","v":""}]
[{"$f":"IF(Calculations!A230=\"\",\"\",Calculations!A230)","v":""},{"$f":"IF(Calculations!B230=\"\",\"\",Calculations!B230)","v":""},{"$f":"Calculations!AW230","v":""}]
[{"$f":"IF(Calculations!A231=\"\",\"\",Calculations!A231)","v":""},{"$f":"IF(Calculations!B231=\"\",\"\",Calculations!B231)","v":""},{"$f":"Calculations!AW231","v":""}]
[{"$f":"IF(Calculations!A232=\"\",\"\",Calculations!A232)","v":""},{"$f":"IF(Calculations!B232=\"\",\"\",Calculations!B232)","v":""},{"$f":"Calculations!AW232","v":""}]
[{"$f":"IF(Calculations!A233=\"\",\"\",Calculations!A233)","v":""},{"$f":"IF(Calculations!B233=\"\",\"\",Calculations!B233)","v":""},{"$f":"Calculations!AW233","v":""}]
[{"$f":"IF(Calculations!A234=\"\",\"\",Calculations!A234)","v":""},{"$f":"IF(Calculations!B234=\"\",\"\",Calculations!B234)","v":""},{"$f":"Calculations!AW234","v":""}]
[{"$f":"IF(Calculations!A235=\"\",\"\",Calculations!A235)","v":""},{"$f":"IF(Calculations!B235=\"\",\"\",Calculations!B235)","v":""},{"$f":"Calculations!AW235","v":""}]
[{"$f":"IF(Calculations!A236=\"\",\"\",Calculations!A236)","v":""},{"$f":"IF(Calculations!B236=\"\",\"\",Calculations!B236)","v":""},{"$f":"Calculations!AW236","v":""}]
[{"$f":"IF(Calculations!A237=\"\",\"\",Calculations!A237)","v":""},{"$f":"IF(Calculations!B237=\"\",\"\",Calculations!B237)","v":""},{"$f":"Calculations!AW237","v":""}]
[{"$f":"IF(Calculations!A238=\"\",\"\",Calculations!A238)","v":""},{"$f":"IF(Calculations!B238=\"\",\"\",Calculations!B238)","v":""},{"$f":"Calculations!AW238","v":""}]
[{"$f":"IF(Calculations!A239=\"\",\"\",Calculations!A239)","v":""},{"$f":"IF(Calculations!B239=\"\",\"\",Calculations!B239)","v":""},{"$f":"Calculations!AW239","v":""}]
[{"$f":"IF(Calculations!A240=\"\",\"\",Calculations!A240)","v":""},{"$f":"IF(Calculations!B240=\"\",\"\",Calculations!B240)","v":""},{"$f":"Calculations!AW240","v":""}]
[{"$f":"IF(Calculations!A241=\"\",\"\",Calculations!A241)","v":""},{"$f":"IF(Calculations!B241=\"\",\"\",Calculations!B241)","v":""},{"$f":"Calculations!AW241","v":""}]
[{"$f":"IF(Calculations!A242=\"\",\"\",Calculations!A242)","v":""},{"$f":"IF(Calculations!B242=\"\",\"\",Calculations!B242)","v":""},{"$f":"Calculations!AW242","v":""}]
[{"$f":"IF(Calculations!A243=\"\",\"\",Calculations!A243)","v":""},{"$f":"IF(Calculations!B243=\"\",\"\",Calculations!B243)","v":""},{"$f":"Calculations!AW243","v":""}]
[{"$f":"IF(Calculations!A244=\"\",\"\",Calculations!A244)","v":""},{"$f":"IF(Calculations!B244=\"\",\"\",Calculations!B244)","v":""},{"$f":"Calculations!AW244","v":""}]
[{"$f":"IF(Calculations!A245=\"\",\"\",Calculations!A245)","v":""},{"$f":"IF(Calculations!B245=\"\",\"\",Calculations!B245)","v":""},{"$f":"Calculations!AW245","v":""}]
[{"$f":"IF(Calculations!A246=\"\",\"\",Calculations!A246)","v":""},{"$f":"IF(Calculations!B246=\"\",\"\",Calculations!B246)","v":""},{"$f":"Calculations!AW246","v":""}]
[{"$f":"IF(Calculations!A247=\"\",\"\",Calculations!A247)","v":""},{"$f":"IF(Calculations!B247=\"\",\"\",Calculations!B247)","v":""},{"$f":"Calculations!AW247","v":""}]
[{"$f":"IF(Calculations!A248=\"\",\"\",Calculations!A248)","v":""},{"$f":"IF(Calculations!B248=\"\",\"\",Calculations!B248)","v":""},{"$f":"Calculations!AW248","v":""}]
[{"$f":"IF(Calculations!A249=\"\",\"\",Calculations!A249)","v":""},{"$f":"IF(Calculations!B249=\"\",\"\",Calculations!B249)","v":""},{"$f":"Calculations!AW249","v":""}]
[{"$f":"IF(Calculations!A250=\"\",\"\",Calculations!A250)","v":""},{"$f":"IF(Calculations!B250=\"\",\"\",Calculations!B250)","v":""},{"$f":"Calculations!AW250","v":""}]
[{"$f":"IF(Calculations!A251=\"\",\"\",Calculations!A251)","v":""},{"$f":"IF(Calculations!B251=\"\",\"\",Calculations!B251)","v":""},{"$f":"Calculations!AW251","v":""}]
[{"$f":"IF(Calculations!A252=\"\",\"\",Calculations!A252)","v":""},{"$f":"IF(Calculations!B252=\"\",\"\",Calculations!B252)","v":""},{"$f":"Calculations!AW252","v":""}]
[{"$f":"IF(Calculations!A253=\"\",\"\",Calculations!A253)","v":""},{"$f":"IF(Calculations!B253=\"\",\"\",Calculations!B253)","v":""},{"$f":"Calculations!AW253","v":""}]
[{"$f":"IF(Calculations!A254=\"\",\"\",Calculations!A254)","v":""},{"$f":"IF(Calculations!B254=\"\",\"\",Calculations!B254)","v":""},{"$f":"Calculations!AW254","v":""}]
[{"$f":"IF(Calculations!A255=\"\",\"\",Calculations!A255)","v":""},{"$f":"IF(Calculations!B255=\"\",\"\",Calculations!B255)","v":""},{"$f":"Calculations!AW255","v":""}]
[{"$f":"IF(Calculations!A256=\"\",\"\",Calculations!A256)","v":""},{"$f":"IF(Calculations!B256=\"\",\"\",Calculations!B256)","v":""},{"$f":"Calculations!AW256","v":""}]
[{"$f":"IF(Calculations!A257=\"\",\"\",Calculations!A257)","v":""},{"$f":"IF(Calculations!B257=\"\",\"\",Calculations!B257)","v":""},{"$f":"Calculations!AW257","v":""}]
[{"$f":"IF(Calculations!A258=\"\",\"\",Calculations!A258)","v":""},{"$f":"IF(Calculations!B258=\"\",\"\",Calculations!B258)","v":""},{"$f":"Calculations!AW258","v":""}]
[{"$f":"IF(Calculations!A259=\"\",\"\",Calculations!A259)","v":""},{"$f":"IF(Calculations!B259=\"\",\"\",Calculations!B259)","v":""},{"$f":"Calculations!AW259","v":""}]
[{"$f":"IF(Calculations!A260=\"\",\"\",Calculations!A260)","v":""},{"$f":"IF(Calculations!B260=\"\",\"\",Calculations!B260)","v":""},{"$f":"Calculations!AW260","v":""}]
[{"$f":"IF(Calculations!A261=\"\",\"\",Calculations!A261)","v":""},{"$f":"IF(Calculations!B261=\"\",\"\",Calculations!B261)","v":""},{"$f":"Calculations!AW261","v":""}]
[{"$f":"IF(Calculations!A262=\"\",\"\",Calculations!A262)","v":""},{"$f":"IF(Calculations!B262=\"\",\"\",Calculations!B262)","v":""},{"$f":"Calculations!AW262","v":""}]
[{"$f":"IF(Calculations!A263=\"\",\"\",Calculations!A263)","v":""},{"$f":"IF(Calculations!B263=\"\",\"\",Calculations!B263)","v":""},{"$f":"Calculations!AW263","v":""}]
[{"$f":"IF(Calculations!A264=\"\",\"\",Calculations!A264)","v":""},{"$f":"IF(Calculations!B264=\"\",\"\",Calculations!B264)","v":""},{"$f":"Calculations!AW264","v":""}]
[{"$f":"IF(Calculations!A265=\"\",\"\",Calculations!A265)","v":""},{"$f":"IF(Calculations!B265=\"\",\"\",Calculations!B265)","v":""},{"$f":"Calculations!AW265","v":""}]
[{"$f":"IF(Calculations!A266=\"\",\"\",Calculations!A266)","v":""},{"$f":"IF(Calculations!B266=\"\",\"\",Calculations!B266)","v":""},{"$f":"Calculations!AW266","v":""}]
[{"$f":"IF(Calculations!A267=\"\",\"\",Calculations!A267)","v":""},{"$f":"IF(Calculations!B267=\"\",\"\",Calculations!B267)","v":""},{"$f":"Calculations!AW267","v":""}]
[{"$f":"IF(Calculations!A268=\"\",\"\",Calculations!A268)","v":""},{"$f":"IF(Calculations!B268=\"\",\"\",Calculations!B268)","v":""},{"$f":"Calculations!AW268","v":""}]
[{"$f":"IF(Calculations!A269=\"\",\"\",Calculations!A269)","v":""},{"$f":"IF(Calculations!B269=\"\",\"\",Calculations!B269)","v":""},{"$f":"Calculations!AW269","v":""}]
[{"$f":"IF(Calculations!A270=\"\",\"\",Calculations!A270)","v":""},{"$f":"IF(Calculations!B270=\"\",\"\",Calculations!B270)","v":""},{"$f":"Calculations!AW270","v":""}]
[{"$f":"IF(Calculations!A271=\"\",\"\",Calculations!A271)","v":""},{"$f":"IF(Calculations!B271=\"\",\"\",Calculations!B271)","v":""},{"$f":"Calculations!AW271","v":""}]
[{"$f":"IF(Calculations!A272=\"\",\"\",Calculations!A272)","v":""},{"$f":"IF(Calculations!B272=\"\",\"\",Calculations!B272)","v":""},{"$f":"Calculations!AW272","v":""}]
[{"$f":"IF(Calculations!A273=\"\",\"\",Calculations!A273)","v":""},{"$f":"IF(Calculations!B273=\"\",\"\",Calculations!B273)","v":""},{"$f":"Calculations!AW273","v":""}]
[{"$f":"IF(Calculations!A274=\"\",\"\",Calculations!A274)","v":""},{"$f":"IF(Calculations!B274=\"\",\"\",Calculations!B274)","v":""},{"$f":"Calculations!AW274","v":""}]
[{"$f":"IF(Calculations!A275=\"\",\"\",Calculations!A275)","v":""},{"$f":"IF(Calculations!B275=\"\",\"\",Calculations!B275)","v":""},{"$f":"Calculations!AW275","v":""}]
[{"$f":"IF(Calculations!A276=\"\",\"\",Calculations!A276)","v":""},{"$f":"IF(Calculations!B276=\"\",\"\",Calculations!B276)","v":""},{"$f":"Calculations!AW276","v":""}]
[{"$f":"IF(Calculations!A277=\"\",\"\",Calculations!A277)","v":""},{"$f":"IF(Calculations!B277=\"\",\"\",Calculations!B277)","v":""},{"$f":"Calculations!AW277","v":""}]
[{"$f":"IF(Calculations!A278=\"\",\"\",Calculations!A278)","v":""},{"$f":"IF(Calculations!B278=\"\",\"\",Calculations!B278)","v":""},{"$f":"Calculations!AW278","v":""}]
[{"$f":"IF(Calculations!A279=\"\",\"\",Calculations!A279)","v":""},{"$f":"IF(Calculations!B279=\"\",\"\",Calculations!B279)","v":""},{"$f":"Calculations!AW279","v":""}]
[{"$f":"IF(Calculations!A280=\"\",\"\",Calculations!A280)","v":""},{"$f":"IF(Calculations!B280=\"\",\"\",Calculations!B280)","v":""},{"$f":"Calculations!AW280","v":""}]
[{"$f":"IF(Calculations!A281=\"\",\"\",Calculations!A281)","v":""},{"$f":"IF(Calculations!B281=\"\",\"\",Calculations!B281)","v":""},{"$f":"Calculations!AW281","v":""}]
[{"$f":"IF(Calculations!A282=\"\",\"\",Calculations!A282)","v":""},{"$f":"IF(Calculations!B282=\"\",\"\",Calculations!B282)","v":""},{"$f":"Calculations!AW282","v":""}]
[{"$f":"IF(Calculations!A283=\"\",\"\",Calculations!A283)","v":""},{"$f":"IF(Calculations!B283=\"\",\"\",Calculations!B283)","v":""},{"$f":"Calculations!AW283","v":""}]
[{"$f":"IF(Calculations!A284=\"\",\"\",Calculations!A284)","v":""},{"$f":"IF(Calculations!B284=\"\",\"\",Calculations!B284)","v":""},{"$f":"Calculations!AW284","v":""}]
[{"$f":"IF(Calculations!A285=\"\",\"\",Calculations!A285)","v":""},{"$f":"IF(Calculations!B285=\"\",\"\",Calculations!B285)","v":""},{"$f":"Calculations!AW285","v":""}]
[{"$f":"IF(Calculations!A286=\"\",\"\",Calculations!A286)","v":""},{"$f":"IF(Calculations!B286=\"\",\"\",Calculations!B286)","v":""},{"$f":"Calculations!AW286","v":""}]
[{"$f":"IF(Calculations!A287=\"\",\"\",Calculations!A287)","v":""},{"$f":"IF(Calculations!B287=\"\",\"\",Calculations!B287)","v":""},{"$f":"Calculations!AW287","v":""}]
[{"$f":"IF(Calculations!A288=\"\",\"\",Calculations!A288)","v":""},{"$f":"IF(Calculations!B288=\"\",\"\",Calculations!B288)","v":""},{"$f":"Calculations!AW288","v":""}]
[{"$f":"IF(Calculations!A289=\"\",\"\",Calculations!A289)","v":""},{"$f":"IF(Calculations!B289=\"\",\"\",Calculations!B289)","v":""},{"$f":"Calculations!AW289","v":""}]
[{"$f":"IF(Calculations!A290=\"\",\"\",Calculations!A290)","v":""},{"$f":"IF(Calculations!B290=\"\",\"\",Calculations!B290)","v":""},{"$f":"Calculations!AW290","v":""}]
[{"$f":"IF(Calculations!A291=\"\",\"\",Calculations!A291)","v":""},{"$f":"IF(Calculations!B291=\"\",\"\",Calculations!B291)","v":""},{"$f":"Calculations!AW291","v":""}]
[{"$f":"IF(Calculations!A292=\"\",\"\",Calculations!A292)","v":""},{"$f":"IF(Calculations!B292=\"\",\"\",Calculations!B292)","v":""},{"$f":"Calculations!AW292","v":""}]
[{"$f":"IF(Calculations!A293=\"\",\"\",Calculations!A293)","v":""},{"$f":"IF(Calculations!B293=\"\",\"\",Calculations!B293)","v":""},{"$f":"Calculations!AW293","v":""}]
[{"$f":"IF(Calculations!A294=\"\",\"\",Calculations!A294)","v":""},{"$f":"IF(Calculations!B294=\"\",\"\",Calculations!B294)","v":""},{"$f":"Calculations!AW294","v":""}]
[{"$f":"IF(Calculations!A295=\"\",\"\",Calculations!A295)","v":""},{"$f":"IF(Calculations!B295=\"\",\"\",Calculations!B295)","v":""},{"$f":"Calculations!AW295","v":""}]
[{"$f":"IF(Calculations!A296=\"\",\"\",Calculations!A296)","v":""},{"$f":"IF(Calculations!B296=\"\",\"\",Calculations!B296)","v":""},{"$f":"Calculations!AW296","v":""}]
[{"$f":"IF(Calculations!A297=\"\",\"\",Calculations!A297)","v":""},{"$f":"IF(Calculations!B297=\"\",\"\",Calculations!B297)","v":""},{"$f":"Calculations!AW297","v":""}]
[{"$f":"IF(Calculations!A298=\"\",\"\",Calculations!A298)","v":""},{"$f":"IF(Calculations!B298=\"\",\"\",Calculations!B298)","v":""},{"$f":"Calculations!AW298","v":""}]
[{"$f":"IF(Calculations!A299=\"\",\"\",Calculations!A299)","v":""},{"$f":"IF(Calculations!B299=\"\",\"\",Calculations!B299)","v":""},{"$f":"Calculations!AW299","v":""}]
[{"$f":"IF(Calculations!A300=\"\",\"\",Calculations!A300)","v":""},{"$f":"IF(Calculations!B300=\"\",\"\",Calculations!B300)","v":""},{"$f":"Calculations!AW300","v":""}]
[{"$f":"IF(Calculations!A301=\"\",\"\",Calculations!A301)","v":""},{"$f":"IF(Calculations!B301=\"\",\"\",Calculations!B301)","v":""},{"$f":"Calculations!AW301","v":""}]
[{"$f":"IF(Calculations!A302=\"\",\"\",Calculations!A302)","v":""},{"$f":"IF(Calculations!B302=\"\",\"\",Calculations!B302)","v":""},{"$f":"Calculations!AW302","v":""}]
[{"$f":"IF(Calculations!A303=\"\",\"\",Calculations!A303)","v":""},{"$f":"IF(Calculations!B303=\"\",\"\",Calculations!B303)","v":""},{"$f":"Calculations!AW303","v":""}]
[{"$f":"IF(Calculations!A304=\"\",\"\",Calculations!A304)","v":""},{"$f":"IF(Calculations!B304=\"\",\"\",Calculations!B304)","v":""},{"$f":"Calculations!AW304","v":""}]
[{"$f":"IF(Calculations!A305=\"\",\"\",Calculations!A305)","v":""},{"$f":"IF(Calculations!B305=\"\",\"\",Calculations!B305)","v":""},{"$f":"Calculations!AW305","v":""}]
[{"$f":"IF(Calculations!A306=\"\",\"\",Calculations!A306)","v":""},{"$f":"IF(Calculations!B306=\"\",\"\",Calculations!B306)","v":""},{"$f":"Calculations!AW306","v":""}]
[{"$f":"IF(Calculations!A307=\"\",\"\",Calculations!A307)","v":""},{"$f":"IF(Calculations!B307=\"\",\"\",Calculations!B307)","v":""},{"$f":"Calculations!AW307","v":""}]
[{"$f":"IF(Calculations!A308=\"\",\"\",Calculations!A308)","v":""},{"$f":"IF(Calculations!B308=\"\",\"\",Calculations!B308)","v":""},{"$f":"Calculations!AW308","v":""}]
[{"$f":"IF(Calculations!A309=\"\",\"\",Calculations!A309)","v":""},{"$f":"IF(Calculations!B309=\"\",\"\",Calculations!B309)","v":""},{"$f":"Calculations!AW309","v":""}]
[{"$f":"IF(Calculations!A310=\"\",\"\",Calculations!A310)","v":""},{"$f":"IF(Calculations!B310=\"\",\"\",Calculations!B310)","v":""},{"$f":"Calculations!AW310","v":""}]
[{"$f":"IF(Calculations!A311=\"\",\"\",Calculations!A311)","v":""},{"$f":"IF(Calculations!B311=\"\",\"\",Calculations!B311)","v":""},{"$f":"Calculations!AW311","v":""}]
[{"$f":"IF(Calculations!A312=\"\",\"\",Calculations!A312)","v":""},{"$f":"IF(Calculations!B312=\"\",\"\",Calculations!B312)","v":""},{"$f":"Calculations!AW312","v":""}]
[{"$f":"IF(Calculations!A313=\"\",\"\",Calculations!A313)","v":""},{"$f":"IF(Calculations!B313=\"\",\"\",Calculations!B313)","v":""},{"$f":"Calculations!AW313","v":""}]
[{"$f":"IF(Calculations!A314=\"\",\"\",Calculations!A314)","v":""},{"$f":"IF(Calculations!B314=\"\",\"\",Calculations!B314)","v":""},{"$f":"Calculations!AW314","v":""}]
[{"$f":"IF(Calculations!A315=\"\",\"\",Calculations!A315)","v":""},{"$f":"IF(Calculations!B315=\"\",\"\",Calculations!B315)","v":""},{"$f":"Calculations!AW315","v":""}]
[{"$f":"IF(Calculations!A316=\"\",\"\",Calculations!A316)","v":""},{"$f":"IF(Calculations!B316=\"\",\"\",Calculations!B316)","v":""},{"$f":"Calculations!AW316","v":""}]
[{"$f":"IF(Calculations!A317=\"\",\"\",Calculations!A317)","v":""},{"$f":"IF(Calculations!B317=\"\",\"\",Calculations!B317)","v":""},{"$f":"Calculations!AW317","v":""}]
[{"$f":"IF(Calculations!A318=\"\",\"\",Calculations!A318)","v":""},{"$f":"IF(Calculations!B318=\"\",\"\",Calculations!B318)","v":""},{"$f":"Calculations!AW318","v":""}]
[{"$f":"IF(Calculations!A319=\"\",\"\",Calculations!A319)","v":""},{"$f":"IF(Calculations!B319=\"\",\"\",Calculations!B319)","v":""},{"$f":"Calculations!AW319","v":""}]
[{"$f":"IF(Calculations!A320=\"\",\"\",Calculations!A320)","v":""},{"$f":"IF(Calculations!B320=\"\",\"\",Calculations!B320)","v":""},{"$f":"Calculations!AW320","v":""}]
[{"$f":"IF(Calculations!A321=\"\",\"\",Calculations!A321)","v":""},{"$f":"IF(Calculations!B321=\"\",\"\",Calculations!B321)","v":""},{"$f":"Calculations!AW321","v":""}]
[{"$f":"IF(Calculations!A322=\"\",\"\",Calculations!A322)","v":""},{"$f":"IF(Calculations!B322=\"\",\"\",Calculations!B322)","v":""},{"$f":"Calculations!AW322","v":""}]
[{"$f":"IF(Calculations!A323=\"\",\"\",Calculations!A323)","v":""},{"$f":"IF(Calculations!B323=\"\",\"\",Calculations!B323)","v":""},{"$f":"Calculations!AW323","v":""}]
[{"$f":"IF(Calculations!A324=\"\",\"\",Calculations!A324)","v":""},{"$f":"IF(Calculations!B324=\"\",\"\",Calculations!B324)","v":""},{"$f":"Calculations!AW324","v":""}]
[{"$f":"IF(Calculations!A325=\"\",\"\",Calculations!A325)","v":""},{"$f":"IF(Calculations!B325=\"\",\"\",Calculations!B325)","v":""},{"$f":"Calculations!AW325","v":""}]
[{"$f":"IF(Calculations!A326=\"\",\"\",Calculations!A326)","v":""},{"$f":"IF(Calculations!B326=\"\",\"\",Calculations!B326)","v":""},{"$f":"Calculations!AW326","v":""}]
[{"$f":"IF(Calculations!A327=\"\",\"\",Calculations!A327)","v":""},{"$f":"IF(Calculations!B327=\"\",\"\",Calculations!B327)","v":""},{"$f":"Calculations!AW327","v":""}]
[{"$f":"IF(Calculations!A328=\"\",\"\",Calculations!A328)","v":""},{"$f":"IF(Calculations!B328=\"\",\"\",Calculations!B328)","v":""},{"$f":"Calculations!AW328","v":""}]
[{"$f":"IF(Calculations!A329=\"\",\"\",Calculations!A329)","v":""},{"$f":"IF(Calculations!B329=\"\",\"\",Calculations!B329)","v":""},{"$f":"Calculations!AW329","v":""}]
[{"$f":"IF(Calculations!A330=\"\",\"\",Calculations!A330)","v":""},{"$f":"IF(Calculations!B330=\"\",\"\",Calculations!B330)","v":""},{"$f":"Calculations!AW330","v":""}]
[{"$f":"IF(Calculations!A331=\"\",\"\",Calculations!A331)","v":""},{"$f":"IF(Calculations!B331=\"\",\"\",Calculations!B331)","v":""},{"$f":"Calculations!AW331","v":""}]
[{"$f":"IF(Calculations!A332=\"\",\"\",Calculations!A332)","v":""},{"$f":"IF(Calculations!B332=\"\",\"\",Calculations!B332)","v":""},{"$f":"Calculations!AW332","v":""}]
[{"$f":"IF(Calculations!A333=\"\",\"\",Calculations!A333)","v":""},{"$f":"IF(Calculations!B333=\"\",\"\",Calculations!B333)","v":""},{"$f":"Calculations!AW333","v":""}]
[{"$f":"IF(Calculations!A334=\"\",\"\",Calculations!A334)","v":""},{"$f":"IF(Calculations!B334=\"\",\"\",Calculations!B334)","v":""},{"$f":"Calculations!AW334","v":""}]
[{"$f":"IF(Calculations!A335=\"\",\"\",Calculations!A335)","v":""},{"$f":"IF(Calculations!B335=\"\",\"\",Calculations!B335)","v":""},{"$f":"Calculations!AW335","v":""}]
[{"$f":"IF(Calculations!A336=\"\",\"\",Calculations!A336)","v":""},{"$f":"IF(Calculations!B336=\"\",\"\",Calculations!B336)","v":""},{"$f":"Calculations!AW336","v":""}]
[{"$f":"IF(Calculations!A337=\"\",\"\",Calculations!A337)","v":""},{"$f":"IF(Calculations!B337=\"\",\"\",Calculations!B337)","v":""},{"$f":"Calculations!AW337","v":""}]
[{"$f":"IF(Calculations!A338=\"\",\"\",Calculations!A338)","v":""},{"$f":"IF(Calculations!B338=\"\",\"\",Calculations!B338)","v":""},{"$f":"Calculations!AW338","v":""}]
[{"$f":"IF(Calculations!A339=\"\",\"\",Calculations!A339)","v":""},{"$f":"IF(Calculations!B339=\"\",\"\",Calculations!B339)","v":""},{"$f":"Calculations!AW339","v":""}]
[{"$f":"IF(Calculations!A340=\"\",\"\",Calculations!A340)","v":""},{"$f":"IF(Calculations!B340=\"\",\"\",Calculations!B340)","v":""},{"$f":"Calculations!AW340","v":""}]
[{"$f":"IF(Calculations!A341=\"\",\"\",Calculations!A341)","v":""},{"$f":"IF(Calculations!B341=\"\",\"\",Calculations!B341)","v":""},{"$f":"Calculations!AW341","v":""}]
[{"$f":"IF(Calculations!A342=\"\",\"\",Calculations!A342)","v":""},{"$f":"IF(Calculations!B342=\"\",\"\",Calculations!B342)","v":""},{"$f":"Calculations!AW342","v":""}]
[{"$f":"IF(Calculations!A343=\"\",\"\",Calculations!A343)","v":""},{"$f":"IF(Calculations!B343=\"\",\"\",Calculations!B343)","v":""},{"$f":"Calculations!AW343","v":""}]
[{"$f":"IF(Calculations!A344=\"\",\"\",Calculations!A344)","v":""},{"$f":"IF(Calculations!B344=\"\",\"\",Calculations!B344)","v":""},{"$f":"Calculations!AW344","v":""}]
[{"$f":"IF(Calculations!A345=\"\",\"\",Calculations!A345)","v":""},{"$f":"IF(Calculations!B345=\"\",\"\",Calculations!B345)","v":""},{"$f":"Calculations!AW345","v":""}]
[{"$f":"IF(Calculations!A346=\"\",\"\",Calculations!A346)","v":""},{"$f":"IF(Calculations!B346=\"\",\"\",Calculations!B346)","v":""},{"$f":"Calculations!AW346","v":""}]
[{"$f":"IF(Calculations!A347=\"\",\"\",Calculations!A347)","v":""},{"$f":"IF(Calculations!B347=\"\",\"\",Calculations!B347)","v":""},{"$f":"Calculations!AW347","v":""}]
[{"$f":"IF(Calculations!A348=\"\",\"\",Calculations!A348)","v":""},{"$f":"IF(Calculations!B348=\"\",\"\",Calculations!B348)","v":""},{"$f":"Calculations!AW348","v":""}]
[{"$f":"IF(Calculations!A349=\"\",\"\",Calculations!A349)","v":""},{"$f":"IF(Calculations!B349=\"\",\"\",Calculations!B349)","v":""},{"$f":"Calculations!AW349","v":""}]
[{"$f":"IF(Calculations!A350=\"\",\"\",Calculations!A350)","v":""},{"$f":"IF(Calculations!B350=\"\",\"\",Calculations!B350)","v":""},{"$f":"Calculations!AW350","v":""}]
[{"$f":"IF(Calculations!A351=\"\",\"\",Calculations!A351)","v":""},{"$f":"IF(Calculations!B351=\"\",\"\",Calculations!B351)","v":""},{"$f":"Calculations!AW351","v":""}]
[{"$f":"IF(Calculations!A352=\"\",\"\",Calculations!A352)","v":""},{"$f":"IF(Calculations!B352=\"\",\"\",Calculations!B352)","v":""},{"$f":"Calculations!AW352","v":""}]
[{"$f":"IF(Calculations!A353=\"\",\"\",Calculations!A353)","v":""},{"$f":"IF(Calculations!B353=\"\",\"\",Calculations!B353)","v":""},{"$f":"Calculations!AW353","v":""}]
[{"$f":"IF(Calculations!A354=\"\",\"\",Calculations!A354)","v":""},{"$f":"IF(Calculations!B354=\"\",\"\",Calculations!B354)","v":""},{"$f":"Calculations!AW354","v":""}]
[{"$f":"IF(Calculations!A355=\"\",\"\",Calculations!A355)","v":""},{"$f":"IF(Calculations!B355=\"\",\"\",Calculations!B355)","v":""},{"$f":"Calculations!AW355","v":""}]
[{"$f":"IF(Calculations!A356=\"\",\"\",Calculations!A356)","v":""},{"$f":"IF(Calculations!B356=\"\",\"\",Calculations!B356)","v":""},{"$f":"Calculations!AW356","v":""}]
[{"$f":"IF(Calculations!A357=\"\",\"\",Calculations!A357)","v":""},{"$f":"IF(Calculations!B357=\"\",\"\",Calculations!B357)","v":""},{"$f":"Calculations!AW357","v":""}]
[{"$f":"IF(Calculations!A358=\"\",\"\",Calculations!A358)","v":""},{"$f":"IF(Calculations!B358=\"\",\"\",Calculations!B358)","v":""},{"$f":"Calculations!AW358","v":""}]
[{"$f":"IF(Calculations!A359=\"\",\"\",Calculations!A359)","v":""},{"$f":"IF(Calculations!B359=\"\",\"\",Calculations!B359)","v":""},{"$f":"Calculations!AW359","v":""}]
[{"$f":"IF(Calculations!A360=\"\",\"\",Calculations!A360)","v":""},{"$f":"IF(Calculations!B360=\"\",\"\",Calculations!B360)","v":""},{"$f":"Calculations!AW360","v":""}]
[{"$f":"IF(Calculations!A361=\"\",\"\",Calculations!A361)","v":""},{"$f":"IF(Calculations!B361=\"\",\"\",Calculations!B361)","v":""},{"$f":"Calculations!AW361","v":""}]
[{"$f":"IF(Calculations!A362=\"\",\"\",Calculations!A362)","v":""},{"$f":"IF(Calculations!B362=\"\",\"\",Calculations!B362)","v":""},{"$f":"Calculations!AW362","v":""}]
[{"$f":"IF(Calculations!A363=\"\",\"\",Calculations!A363)","v":""},{"$f":"IF(Calculations!B363=\"\",\"\",Calculations!B363)","v":""},{"$f":"Calculations!AW363","v":""}]
[{"$f":"IF(Calculations!A364=\"\",\"\",Calculations!A364)","v":""},{"$f":"IF(Calculations!B364=\"\",\"\",Calculations!B364)","v":""},{"$f":"Calculations!AW364","v":""}]
[{"$f":"IF(Calculations!A365=\"\",\"\",Calculations!A365)","v":""},{"$f":"IF(Calculations!B365=\"\",\"\",Calculations!B365)","v":""},{"$f":"Calculations!AW365","v":""}]
[{"$f":"IF(Calculations!A366=\"\",\"\",Calculations!A366)","v":""},{"$f":"IF(Calculations!B366=\"\",\"\",Calculations!B366)","v":""},{"$f":"Calculations!AW366","v":""}]
[{"$f":"IF(Calculations!A367=\"\",\"\",Calculations!A367)","v":""},{"$f":"IF(Calculations!B367=\"\",\"\",Calculations!B367)","v":""},{"$f":"Calculations!AW367","v":""}]
[{"$f":"IF(Calculations!A368=\"\",\"\",Calculations!A368)","v":""},{"$f":"IF(Calculations!B368=\"\",\"\",Calculations!B368)","v":""},{"$f":"Calculations!AW368","v":""}]
[{"$f":"IF(Calculations!A369=\"\",\"\",Calculations!A369)","v":""},{"$f":"IF(Calculations!B369=\"\",\"\",Calculations!B369)","v":""},{"$f":"Calculations!AW369","v":""}]
[{"$f":"IF(Calculations!A370=\"\",\"\",Calculations!A370)","v":""},{"$f":"IF(Calculations!B370=\"\",\"\",Calculations!B370)","v":""},{"$f":"Calculations!AW370","v":""}]
[{"$f":"IF(Calculations!A371=\"\",\"\",Calculations!A371)","v":""},{"$f":"IF(Calculations!B371=\"\",\"\",Calculations!B371)","v":""},{"$f":"Calculations!AW371","v":""}]
[{"$f":"IF(Calculations!A372=\"\",\"\",Calculations!A372)","v":""},{"$f":"IF(Calculations!B372=\"\",\"\",Calculations!B372)","v":""},{"$f":"Calculations!AW372","v":""}]
[{"$f":"IF(Calculations!A373=\"\",\"\",Calculations!A373)","v":""},{"$f":"IF(Calculations!B373=\"\",\"\",Calculations!B373)","v":""},{"$f":"Calculations!AW373","v":""}]
[{"$f":"IF(Calculations!A374=\"\",\"\",Calculations!A374)","v":""},{"$f":"IF(Calculations!B374=\"\",\"\",Calculations!B374)","v":""},{"$f":"Calculations!AW374","v":""}]
[{"$f":"IF(Calculations!A375=\"\",\"\",Calculations!A375)","v":""},{"$f":"IF(Calculations!B375=\"\",\"\",Calculations!B375)","v":""},{"$f":"Calculations!AW375","v":""}]
[{"$f":"IF(Calculations!A376=\"\",\"\",Calculations!A376)","v":""},{"$f":"IF(Calculations!B376=\"\",\"\",Calculations!B376)","v":""},{"$f":"Calculations!AW376","v":""}]
[{"$f":"IF(Calculations!A377=\"\",\"\",Calculations!A377)","v":""},{"$f":"IF(Calculations!B377=\"\",\"\",Calculations!B377)","v":""},{"$f":"Calculations!AW377","v":""}]
[{"$f":"IF(Calculations!A378=\"\",\"\",Calculations!A378)","v":""},{"$f":"IF(Calculations!B378=\"\",\"\",Calculations!B378)","v":""},{"$f":"Calculations!AW378","v":""}]
[{"$f":"IF(Calculations!A379=\"\",\"\",Calculations!A379)","v":""},{"$f":"IF(Calculations!B379=\"\",\"\",Calculations!B379)","v":""},{"$f":"Calculations!AW379","v":""}]
[{"$f":"IF(Calculations!A380=\"\",\"\",Calculations!A380)","v":""},{"$f":"IF(Calculations!B380=\"\",\"\",Calculations!B380)","v":""},{"$f":"Calculations!AW380","v":""}]
[{"$f":"IF(Calculations!A381=\"\",\"\",Calculations!A381)","v":""},{"$f":"IF(Calculations!B381=\"\",\"\",Calculations!B381)","v":""},{"$f":"Calculations!AW381","v":""}]
[{"$f":"IF(Calculations!A382=\"\",\"\",Calculations!A382)","v":""},{"$f":"IF(Calculations!B382=\"\",\"\",Calculations!B382)","v":""},{"$f":"Calculations!AW382","v":""}]
[{"$f":"IF(Calculations!A383=\"\",\"\",Calculations!A383)","v":""},{"$f":"IF(Calculations!B383=\"\",\"\",Calculations!B383)","v":""},{"$f":"Calculations!AW383","v":""}]
[{"$f":"IF(Calculations!A384=\"\",\"\",Calculations!A384)","v":""},{"$f":"IF(Calculations!B384=\"\",\"\",Calculations!B384)","v":""},{"$f":"Calculations!AW384","v":""}]
[{"$f":"IF(Calculations!A385=\"\",\"\",Calculations!A385)","v":""},{"$f":"IF(Calculations!B385=\"\",\"\",Calculations!B385)","v":""},{"$f":"Calculations!AW385","v":""}]
[{"$f":"IF(Calculations!A386=\"\",\"\",Calculations!A386)","v":""},{"$f":"IF(Calculations!B386=\"\",\"\",Calculations!B386)","v":""},{"$f":"Calculations!AW386","v":""}]
[{"$f":"IF(Calculations!A387=\"\",\"\",Calculations!A387)","v":""},{"$f":"IF(Calculations!B387=\"\",\"\",Calculations!B387)","v":""},{"$f":"Calculations!AW387","v":""}]
[{"$f":"IF(Calculations!A388=\"\",\"\",Calculations!A388)","v":""},{"$f":"IF(Calculations!B388=\"\",\"\",Calculations!B388)","v":""},{"$f":"Calculations!AW388","v":""}]
[{"$f":"IF(Calculations!A389=\"\",\"\",Calculations!A389)","v":""},{"$f":"IF(Calculations!B389=\"\",\"\",Calculations!B389)","v":""},{"$f":"Calculations!AW389","v":""}]
[{"$f":"IF(Calculations!A390=\"\",\"\",Calculations!A390)","v":""},{"$f":"IF(Calculations!B390=\"\",\"\",Calculations!B390)","v":""},{"$f":"Calculations!AW390","v":""}]
[{"$f":"IF(Calculations!A391=\"\",\"\",Calculations!A391)","v":""},{"$f":"IF(Calculations!B391=\"\",\"\",Calculations!B391)","v":""},{"$f":"Calculations!AW391","v":""}]
[{"$f":"IF(Calculations!A392=\"\",\"\",Calculations!A392)","v":""},{"$f":"IF(Calculations!B392=\"\",\"\",Calculations!B392)","v":""},{"$f":"Calculations!AW392","v":""}]
[{"$f":"IF(Calculations!A393=\"\",\"\",Calculations!A393)","v":""},{"$f":"IF(Calculations!B393=\"\",\"\",Calculations!B393)","v":""},{"$f":"Calculations!AW393","v":""}]
[{"$f":"IF(Calculations!A394=\"\",\"\",Calculations!A394)","v":""},{"$f":"IF(Calculations!B394=\"\",\"\",Calculations!B394)","v":""},{"$f":"Calculations!AW394","v":""}]
[{"$f":"IF(Calculations!A395=\"\",\"\",Calculations!A395)","v":""},{"$f":"IF(Calculations!B395=\"\",\"\",Calculations!B395)","v":""},{"$f":"Calculations!AW395","v":""}]
[{"$f":"IF(Calculations!A396=\"\",\"\",Calculations!A396)","v":""},{"$f":"IF(Calculations!B396=\"\",\"\",Calculations!B396)","v":""},{"$f":"Calculations!AW396","v":""}]
[{"$f":"IF(Calculations!A397=\"\",\"\",Calculations!A397)","v":""},{"$f":"IF(Calculations!B397=\"\",\"\",Calculations!B397)","v":""},{"$f":"Calculations!AW397","v":""}]
[{"$f":"IF(Calculations!A398=\"\",\"\",Calculations!A398)","v":""},{"$f":"IF(Calculations!B398=\"\",\"\",Calculations!B398)","v":""},{"$f":"Calculations!AW398","v":""}]
[{"$f":"IF(Calculations!A399=\"\",\"\",Calculations!A399)","v":""},{"$f":"IF(Calculations!B399=\"\",\"\",Calculations!B399)","v":""},{"$f":"Calculations!AW399","v":""}]
[{"$f":"IF(Calculations!A400=\"\",\"\",Calculations!A400)","v":""},{"$f":"IF(Calculations!B400=\"\",\"\",Calculations!B400)","v":""},{"$f":"Calculations!AW400","v":""}]
[{"$f":"IF(Calculations!A401=\"\",\"\",Calculations!A401)","v":""},{"$f":"IF(Calculations!B401=\"\",\"\",Calculations!B401)","v":""},{"$f":"Calculations!AW401","v":""}]
[{"$f":"IF(Calculations!A402=\"\",\"\",Calculations!A402)","v":""},{"$f":"IF(Calculations!B402=\"\",\"\",Calculations!B402)","v":""},{"$f":"Calculations!AW402","v":""}]
[{"$f":"IF(Calculations!A403=\"\",\"\",Calculations!A403)","v":""},{"$f":"IF(Calculations!B403=\"\",\"\",Calculations!B403)","v":""},{"$f":"Calculations!AW403","v":""}]
[{"$f":"IF(Calculations!A404=\"\",\"\",Calculations!A404)","v":""},{"$f":"IF(Calculations!B404=\"\",\"\",Calculations!B404)","v":""},{"$f":"Calculations!AW404","v":""}]
[{"$f":"IF(Calculations!A405=\"\",\"\",Calculations!A405)","v":""},{"$f":"IF(Calculations!B405=\"\",\"\",Calculations!B405)","v":""},{"$f":"Calculations!AW405","v":""}]
[{"$f":"IF(Calculations!A406=\"\",\"\",Calculations!A406)","v":""},{"$f":"IF(Calculations!B406=\"\",\"\",Calculations!B406)","v":""},{"$f":"Calculations!AW406","v":""}]
[{"$f":"IF(Calculations!A407=\"\",\"\",Calculations!A407)","v":""},{"$f":"IF(Calculations!B407=\"\",\"\",Calculations!B407)","v":""},{"$f":"Calculations!AW407","v":""}]
[{"$f":"IF(Calculations!A408=\"\",\"\",Calculations!A408)","v":""},{"$f":"IF(Calculations!B408=\"\",\"\",Calculations!B408)","v":""},{"$f":"Calculations!AW408","v":""}]
[{"$f":"IF(Calculations!A409=\"\",\"\",Calculations!A409)","v":""},{"$f":"IF(Calculations!B409=\"\",\"\",Calculations!B409)","v":""},{"$f":"Calculations!AW409","v":""}]
[{"$f":"IF(Calculations!A410=\"\",\"\",Calculations!A410)","v":""},{"$f":"IF(Calculations!B410=\"\",\"\",Calculations!B410)","v":""},{"$f":"Calculations!AW410","v":""}]
[{"$f":"IF(Calculations!A411=\"\",\"\",Calculations!A411)","v":""},{"$f":"IF(Calculations!B411=\"\",\"\",Calculations!B411)","v":""},{"$f":"Calculations!AW411","v":""}]
[{"$f":"IF(Calculations!A412=\"\",\"\",Calculations!A412)","v":""},{"$f":"IF(Calculations!B412=\"\",\"\",Calculations!B412)","v":""},{"$f":"Calculations!AW412","v":""}]
[{"$f":"IF(Calculations!A413=\"\",\"\",Calculations!A413)","v":""},{"$f":"IF(Calculations!B413=\"\",\"\",Calculations!B413)","v":""},{"$f":"Calculations!AW413","v":""}]
[{"$f":"IF(Calculations!A414=\"\",\"\",Calculations!A414)","v":""},{"$f":"IF(Calculations!B414=\"\",\"\",Calculations!B414)","v":""},{"$f":"Calculations!AW414","v":""}]
[{"$f":"IF(Calculations!A415=\"\",\"\",Calculations!A415)","v":""},{"$f":"IF(Calculations!B415=\"\",\"\",Calculations!B415)","v":""},{"$f":"Calculations!AW415","v":""}]
[{"$f":"IF(Calculations!A416=\"\",\"\",Calculations!A416)","v":""},{"$f":"IF(Calculations!B416=\"\",\"\",Calculations!B416)","v":""},{"$f":"Calculations!AW416","v":""}]
[{"$f":"IF(Calculations!A417=\"\",\"\",Calculations!A417)","v":""},{"$f":"IF(Calculations!B417=\"\",\"\",Calculations!B417)","v":""},{"$f":"Calculations!AW417","v":""}]
[{"$f":"IF(Calculations!A418=\"\",\"\",Calculations!A418)","v":""},{"$f":"IF(Calculations!B418=\"\",\"\",Calculations!B418)","v":""},{"$f":"Calculations!AW418","v":""}]
[{"$f":"IF(Calculations!A419=\"\",\"\",Calculations!A419)","v":""},{"$f":"IF(Calculations!B419=\"\",\"\",Calculations!B419)","v":""},{"$f":"Calculations!AW419","v":""}]
[{"$f":"IF(Calculations!A420=\"\",\"\",Calculations!A420)","v":""},{"$f":"IF(Calculations!B420=\"\",\"\",Calculations!B420)","v":""},{"$f":"Calculations!AW420","v":""}]
[{"$f":"IF(Calculations!A421=\"\",\"\",Calculations!A421)","v":""},{"$f":"IF(Calculations!B421=\"\",\"\",Calculations!B421)","v":""},{"$f":"Calculations!AW421","v":""}]
[{"$f":"IF(Calculations!A422=\"\",\"\",Calculations!A422)","v":""},{"$f":"IF(Calculations!B422=\"\",\"\",Calculations!B422)","v":""},{"$f":"Calculations!AW422","v":""}]
[{"$f":"IF(Calculations!A423=\"\",\"\",Calculations!A423)","v":""},{"$f":"IF(Calculations!B423=\"\",\"\",Calculations!B423)","v":""},{"$f":"Calculations!AW423","v":""}]
[{"$f":"IF(Calculations!A424=\"\",\"\",Calculations!A424)","v":""},{"$f":"IF(Calculations!B424=\"\",\"\",Calculations!B424)","v":""},{"$f":"Calculations!AW424","v":""}]
[{"$f":"IF(Calculations!A425=\"\",\"\",Calculations!A425)","v":""},{"$f":"IF(Calculations!B425=\"\",\"\",Calculations!B425)","v":""},{"$f":"Calculations!AW425","v":""}]
[{"$f":"IF(Calculations!A426=\"\",\"\",Calculations!A426)","v":""},{"$f":"IF(Calculations!B426=\"\",\"\",Calculations!B426)","v":""},{"$f":"Calculations!AW426","v":""}]
[{"$f":"IF(Calculations!A427=\"\",\"\",Calculations!A427)","v":""},{"$f":"IF(Calculations!B427=\"\",\"\",Calculations!B427)","v":""},{"$f":"Calculations!AW427","v":""}]
[{"$f":"IF(Calculations!A428=\"\",\"\",Calculations!A428)","v":""},{"$f":"IF(Calculations!B428=\"\",\"\",Calculations!B428)","v":""},{"$f":"Calculations!AW428","v":""}]
[{"$f":"IF(Calculations!A429=\"\",\"\",Calculations!A429)","v":""},{"$f":"IF(Calculations!B429=\"\",\"\",Calculations!B429)","v":""},{"$f":"Calculations!AW429","v":""}]
[{"$f":"IF(Calculations!A430=\"\",\"\",Calculations!A430)","v":""},{"$f":"IF(Calculations!B430=\"\",\"\",Calculations!B430)","v":""},{"$f":"Calculations!AW430","v":""}]
[{"$f":"IF(Calculations!A431=\"\",\"\",Calculations!A431)","v":""},{"$f":"IF(Calculations!B431=\"\",\"\",Calculations!B431)","v":""},{"$f":"Calculations!AW431","v":""}]
[{"$f":"IF(Calculations!A432=\"\",\"\",Calculations!A432)","v":""},{"$f":"IF(Calculations!B432=\"\",\"\",Calculations!B432)","v":""},{"$f":"Calculations!AW432","v":""}]
[{"$f":"IF(Calculations!A433=\"\",\"\",Calculations!A433)","v":""},{"$f":"IF(Calculations!B433=\"\",\"\",Calculations!B433)","v":""},{"$f":"Calculations!AW433","v":""}]
[{"$f":"IF(Calculations!A434=\"\",\"\",Calculations!A434)","v":""},{"$f":"IF(Calculations!B434=\"\",\"\",Calculations!B434)","v":""},{"$f":"Calculations!AW434","v":""}]
[{"$f":"IF(Calculations!A435=\"\",\"\",Calculations!A435)","v":""},{"$f":"IF(Calculations!B435=\"\",\"\",Calculations!B435)","v":""},{"$f":"Calculations!AW435","v":""}]
[{"$f":"IF(Calculations!A436=\"\",\"\",Calculations!A436)","v":""},{"$f":"IF(Calculations!B436=\"\",\"\",Calculations!B436)","v":""},{"$f":"Calculations!AW436","v":""}]
[{"$f":"IF(Calculations!A437=\"\",\"\",Calculations!A437)","v":""},{"$f":"IF(Calculations!B437=\"\",\"\",Calculations!B437)","v":""},{"$f":"Calculations!AW437","v":""}]
[{"$f":"IF(Calculations!A438=\"\",\"\",Calculations!A438)","v":""},{"$f":"IF(Calculations!B438=\"\",\"\",Calculations!B438)","v":""},{"$f":"Calculations!AW438","v":""}]
[{"$f":"IF(Calculations!A439=\"\",\"\",Calculations!A439)","v":""},{"$f":"IF(Calculations!B439=\"\",\"\",Calculations!B439)","v":""},{"$f":"Calculations!AW439","v":""}]
[{"$f":"IF(Calculations!A440=\"\",\"\",Calculations!A440)","v":""},{"$f":"IF(Calculations!B440=\"\",\"\",Calculations!B440)","v":""},{"$f":"Calculations!AW440","v":""}]
[{"$f":"IF(Calculations!A441=\"\",\"\",Calculations!A441)","v":""},{"$f":"IF(Calculations!B441=\"\",\"\",Calculations!B441)","v":""},{"$f":"Calculations!AW441","v":""}]
[{"$f":"IF(Calculations!A442=\"\",\"\",Calculations!A442)","v":""},{"$f":"IF(Calculations!B442=\"\",\"\",Calculations!B442)","v":""},{"$f":"Calculations!AW442","v":""}]
[{"$f":"IF(Calculations!A443=\"\",\"\",Calculations!A443)","v":""},{"$f":"IF(Calculations!B443=\"\",\"\",Calculations!B443)","v":""},{"$f":"Calculations!AW443","v":""}]
[{"$f":"IF(Calculations!A444=\"\",\"\",Calculations!A444)","v":""},{"$f":"IF(Calculations!B444=\"\",\"\",Calculations!B444)","v":""},{"$f":"Calculations!AW444","v":""}]
[{"$f":"IF(Calculations!A445=\"\",\"\",Calculations!A445)","v":""},{"$f":"IF(Calculations!B445=\"\",\"\",Calculations!B445)","v":""},{"$f":"Calculations!AW445","v":""}]
[{"$f":"IF(Calculations!A446=\"\",\"\",Calculations!A446)","v":""},{"$f":"IF(Calculations!B446=\"\",\"\",Calculations!B446)","v":""},{"$f":"Calculations!AW446","v":""}]
[{"$f":"IF(Calculations!A447=\"\",\"\",Calculations!A447)","v":""},{"$f":"IF(Calculations!B447=\"\",\"\",Calculations!B447)","v":""},{"$f":"Calculations!AW447","v":""}]
[{"$f":"IF(Calculations!A448=\"\",\"\",Calculations!A448)","v":""},{"$f":"IF(Calculations!B448=\"\",\"\",Calculations!B448)","v":""},{"$f":"Calculations!AW448","v":""}]
[{"$f":"IF(Calculations!A449=\"\",\"\",Calculations!A449)","v":""},{"$f":"IF(Calculations!B449=\"\",\"\",Calculations!B449)","v":""},{"$f":"Calculations!AW449","v":""}]
[{"$f":"IF(Calculations!A450=\"\",\"\",Calculations!A450)","v":""},{"$f":"IF(Calculations!B450=\"\",\"\",Calculations!B450)","v":""},{"$f":"Calculations!AW450","v":""}]
[{"$f":"IF(Calculations!A451=\"\",\"\",Calculations!A451)","v":""},{"$f":"IF(Calculations!B451=\"\",\"\",Calculations!B451)","v":""},{"$f":"Calculations!AW451","v":""}]
[{"$f":"IF(Calculations!A452=\"\",\"\",Calculations!A452)","v":""},{"$f":"IF(Calculations!B452=\"\",\"\",Calculations!B452)","v":""},{"$f":"Calculations!AW452","v":""}]
[{"$f":"IF(Calculations!A453=\"\",\"\",Calculations!A453)","v":""},{"$f":"IF(Calculations!B453=\"\",\"\",Calculations!B453)","v":""},{"$f":"Calculations!AW453","v":""}]
[{"$f":"IF(Calculations!A454=\"\",\"\",Calculations!A454)","v":""},{"$f":"IF(Calculations!B454=\"\",\"\",Calculations!B454)","v":""},{"$f":"Calculations!AW454","v":""}]
[{"$f":"IF(Calculations!A455=\"\",\"\",Calculations!A455)","v":""},{"$f":"IF(Calculations!B455=\"\",\"\",Calculations!B455)","v":""},{"$f":"Calculations!AW455","v":""}]
[{"$f":"IF(Calculations!A456=\"\",\"\",Calculations!A456)","v":""},{"$f":"IF(Calculations!B456=\"\",\"\",Calculations!B456)","v":""},{"$f":"Calculations!AW456","v":""}]
[{"$f":"IF(Calculations!A457=\"\",\"\",Calculations!A457)","v":""},{"$f":"IF(Calculations!B457=\"\",\"\",Calculations!B457)","v":""},{"$f":"Calculations!AW457","v":""}]
[{"$f":"IF(Calculations!A458=\"\",\"\",Calculations!A458)","v":""},{"$f":"IF(Calculations!B458=\"\",\"\",Calculations!B458)","v":""},{"$f":"Calculations!AW458","v":""}]
[{"$f":"IF(Calculations!A459=\"\",\"\",Calculations!A459)","v":""},{"$f":"IF(Calculations!B459=\"\",\"\",Calculations!B459)","v":""},{"$f":"Calculations!AW459","v":""}]
[{"$f":"IF(Calculations!A460=\"\",\"\",Calculations!A460)","v":""},{"$f":"IF(Calculations!B460=\"\",\"\",Calculations!B460)","v":""},{"$f":"Calculations!AW460","v":""}]
[{"$f":"IF(Calculations!A461=\"\",\"\",Calculations!A461)","v":""},{"$f":"IF(Calculations!B461=\"\",\"\",Calculations!B461)","v":""},{"$f":"Calculations!AW461","v":""}]
[{"$f":"IF(Calculations!A462=\"\",\"\",Calculations!A462)","v":""},{"$f":"IF(Calculations!B462=\"\",\"\",Calculations!B462)","v":""},{"$f":"Calculations!AW462","v":""}]
[{"$f":"IF(Calculations!A463=\"\",\"\",Calculations!A463)","v":""},{"$f":"IF(Calculations!B463=\"\",\"\",Calculations!B463)","v":""},{"$f":"Calculations!AW463","v":""}]
[{"$f":"IF(Calculations!A464=\"\",\"\",Calculations!A464)","v":""},{"$f":"IF(Calculations!B464=\"\",\"\",Calculations!B464)","v":""},{"$f":"Calculations!AW464","v":""}]
[{"$f":"IF(Calculations!A465=\"\",\"\",Calculations!A465)","v":""},{"$f":"IF(Calculations!B465=\"\",\"\",Calculations!B465)","v":""},{"$f":"Calculations!AW465","v":""}]
[{"$f":"IF(Calculations!A466=\"\",\"\",Calculations!A466)","v":""},{"$f":"IF(Calculations!B466=\"\",\"\",Calculations!B466)","v":""},{"$f":"Calculations!AW466","v":""}]
[{"$f":"IF(Calculations!A467=\"\",\"\",Calculations!A467)","v":""},{"$f":"IF(Calculations!B467=\"\",\"\",Calculations!B467)","v":""},{"$f":"Calculations!AW467","v":""}]
[{"$f":"IF(Calculations!A468=\"\",\"\",Calculations!A468)","v":""},{"$f":"IF(Calculations!B468=\"\",\"\",Calculations!B468)","v":""},{"$f":"Calculations!AW468","v":""}]
[{"$f":"IF(Calculations!A469=\"\",\"\",Calculations!A469)","v":""},{"$f":"IF(Calculations!B469=\"\",\"\",Calculations!B469)","v":""},{"$f":"Calculations!AW469","v":""}]
[{"$f":"IF(Calculations!A470=\"\",\"\",Calculations!A470)","v":""},{"$f":"IF(Calculations!B470=\"\",\"\",Calculations!B470)","v":""},{"$f":"Calculations!AW470","v":""}]
[{"$f":"IF(Calculations!A471=\"\",\"\",Calculations!A471)","v":""},{"$f":"IF(Calculations!B471=\"\",\"\",Calculations!B471)","v":""},{"$f":"Calculations!AW471","v":""}]
[{"$f":"IF(Calculations!A472=\"\",\"\",Calculations!A472)","v":""},{"$f":"IF(Calculations!B472=\"\",\"\",Calculations!B472)","v":""},{"$f":"Calculations!AW472","v":""}]
[{"$f":"IF(Calculations!A473=\"\",\"\",Calculations!A473)","v":""},{"$f":"IF(Calculations!B473=\"\",\"\",Calculations!B473)","v":""},{"$f":"Calculations!AW473","v":""}]
[{"$f":"IF(Calculations!A474=\"\",\"\",Calculations!A474)","v":""},{"$f":"IF(Calculations!B474=\"\",\"\",Calculations!B474)","v":""},{"$f":"Calculations!AW474","v":""}]
[{"$f":"IF(Calculations!A475=\"\",\"\",Calculations!A475)","v":""},{"$f":"IF(Calculations!B475=\"\",\"\",Calculations!B475)","v":""},{"$f":"Calculations!AW475","v":""}]
[{"$f":"IF(Calculations!A476=\"\",\"\",Calculations!A476)","v":""},{"$f":"IF(Calculations!B476=\"\",\"\",Calculations!B476)","v":""},{"$f":"Calculations!AW476","v":""}]
[{"$f":"IF(Calculations!A477=\"\",\"\",Calculations!A477)","v":""},{"$f":"IF(Calculations!B477=\"\",\"\",Calculations!B477)","v":""},{"$f":"Calculations!AW477","v":""}]
[{"$f":"IF(Calculations!A478=\"\",\"\",Calculations!A478)","v":""},{"$f":"IF(Calculations!B478=\"\",\"\",Calculations!B478)","v":""},{"$f":"Calculations!AW478","v":""}]
[{"$f":"IF(Calculations!A479=\"\",\"\",Calculations!A479)","v":""},{"$f":"IF(Calculations!B479=\"\",\"\",Calculations!B479)","v":""},{"$f":"Calculations!AW479","v":""}]
[{"$f":"IF(Calculations!A480=\"\",\"\",Calculations!A480)","v":""},{"$f":"IF(Calculations!B480=\"\",\"\",Calculations!B480)","v":""},{"$f":"Calculations!AW480","v":""}]
[{"$f":"IF(Calculations!A481=\"\",\"\",Calculations!A481)","v":""},{"$f":"IF(Calculations!B481=\"\",\"\",Calculations!B481)","v":""},{"$f":"Calculations!AW481","v":""}]
[{"$f":"IF(Calculations!A482=\"\",\"\",Calculations!A482)","v":""},{"$f":"IF(Calculations!B482=\"\",\"\",Calculations!B482)","v":""},{"$f":"Calculations!AW482","v":""}]
[{"$f":"IF(Calculations!A483=\"\",\"\",Calculations!A483)","v":""},{"$f":"IF(Calculations!B483=\"\",\"\",Calculations!B483)","v":""},{"$f":"Calculations!AW483","v":""}]
[{"$f":"IF(Calculations!A484=\"\",\"\",Calculations!A484)","v":""},{"$f":"IF(Calculations!B484=\"\",\"\",Calculations!B484)","v":""},{"$f":"Calculations!AW484","v":""}]
[{"$f":"IF(Calculations!A485=\"\",\"\",Calculations!A485)","v":""},{"$f":"IF(Calculations!B485=\"\",\"\",Calculations!B485)","v":""},{"$f":"Calculations!AW485","v":""}]
[{"$f":"IF(Calculations!A486=\"\",\"\",Calculations!A486)","v":""},{"$f":"IF(Calculations!B486=\"\",\"\",Calculations!B486)","v":""},{"$f":"Calculations!AW486","v":""}]
[{"$f":"IF(Calculations!A487=\"\",\"\",Calculations!A487)","v":""},{"$f":"IF(Calculations!B487=\"\",\"\",Calculations!B487)","v":""},{"$f":"Calculations!AW487","v":""}]
[{"$f":"IF(Calculations!A488=\"\",\"\",Calculations!A488)","v":""},{"$f":"IF(Calculations!B488=\"\",\"\",Calculations!B488)","v":""},{"$f":"Calculations!AW488","v":""}]
[{"$f":"IF(Calculations!A489=\"\",\"\",Calculations!A489)","v":""},{"$f":"IF(Calculations!B489=\"\",\"\",Calculations!B489)","v":""},{"$f":"Calculations!AW489","v":""}]
[{"$f":"IF(Calculations!A490=\"\",\"\",Calculations!A490)","v":""},{"$f":"IF(Calculations!B490=\"\",\"\",Calculations!B490)","v":""},{"$f":"Calculations!AW490","v":""}]
[{"$f":"IF(Calculations!A491=\"\",\"\",Calculations!A491)","v":""},{"$f":"IF(Calculations!B491=\"\",\"\",Calculations!B491)","v":""},{"$f":"Calculations!AW491","v":""}]
[{"$f":"IF(Calculations!A492=\"\",\"\",Calculations!A492)","v":""},{"$f":"IF(Calculations!B492=\"\",\"\",Calculations!B492)","v":""},{"$f":"Calculations!AW492","v":""}]
[{"$f":"IF(Calculations!A493=\"\",\"\",Calculations!A493)","v":""},{"$f":"IF(Calculations!B493=\"\",\"\",Calculations!B493)","v":""},{"$f":"Calculations!AW493","v":""}]
[{"$f":"IF(Calculations!A494=\"\",\"\",Calculations!A494)","v":""},{"$f":"IF(Calculations!B494=\"\",\"\",Calculations!B494)","v":""},{"$f":"Calculations!AW494","v":""}]
[{"$f":"IF(Calculations!A495=\"\",\"\",Calculations!A495)","v":""},{"$f":"IF(Calculations!B495=\"\",\"\",Calculations!B495)","v":""},{"$f":"Calculations!AW495","v":""}]
[{"$f":"IF(Calculations!A496=\"\",\"\",Calculations!A496)","v":""},{"$f":"IF(Calculations!B496=\"\",\"\",Calculations!B496)","v":""},{"$f":"Calculations!AW496","v":""}]
[{"$f":"IF(Calculations!A497=\"\",\"\",Calculations!A497)","v":""},{"$f":"IF(Calculations!B497=\"\",\"\",Calculations!B497)","v":""},{"$f":"Calculations!AW497","v":""}]
[{"$f":"IF(Calculations!A498=\"\",\"\",Calculations!A498)","v":""},{"$f":"IF(Calculations!B498=\"\",\"\",Calculations!B498)","v":""},{"$f":"Calculations!AW498","v":""}]
[{"$f":"IF(Calculations!A499=\"\",\"\",Calculations!A499)","v":""},{"$f":"IF(Calculations!B499=\"\",\"\",Calculations!B499)","v":""},{"$f":"Calculations!AW499","v":""}]
[{"$f":"IF(Calculations!A500=\"\",\"\",Calculations!A500)","v":""},{"$f":"IF(Calculations!B500=\"\",\"\",Calculations!B500)","v":""},{"$f":"Calculations!AW500","v":""}]
[{"$f":"IF(Calculations!A501=\"\",\"\",Calculations!A501)","v":""},{"$f":"IF(Calculations!B501=\"\",\"\",Calculations!B501)","v":""},{"$f":"Calculations!AW501","v":""}]
[{"$f":"IF(Calculations!A502=\"\",\"\",Calculations!A502)","v":""},{"$f":"IF(Calculations!B502=\"\",\"\",Calculations!B502)","v":""},{"$f":"Calculations!AW502","v":""}]
[{"$f":"IF(Calculations!A503=\"\",\"\",Calculations!A503)","v":""},{"$f":"IF(Calculations!B503=\"\",\"\",Calculations!B503)","v":""},{"$f":"Calculations!AW503","v":""}]
[{"$f":"IF(Calculations!A504=\"\",\"\",Calculations!A504)","v":""},{"$f":"IF(Calculations!B504=\"\",\"\",Calculations!B504)","v":""},{"$f":"Calculations!AW504","v":""}]
[{"$f":"IF(Calculations!A505=\"\",\"\",Calculations!A505)","v":""},{"$f":"IF(Calculations!B505=\"\",\"\",Calculations!B505)","v":""},{"$f":"Calculations!AW505","v":""}]
[{"$f":"IF(Calculations!A506=\"\",\"\",Calculations!A506)","v":""},{"$f":"IF(Calculations!B506=\"\",\"\",Calculations!B506)","v":""},{"$f":"Calculations!AW506","v":""}]
[{"$f":"IF(Calculations!A507=\"\",\"\",Calculations!A507)","v":""},{"$f":"IF(Calculations!B507=\"\",\"\",Calculations!B507)","v":""},{"$f":"Calculations!AW507","v":""}]
[{"$f":"IF(Calculations!A508=\"\",\"\",Calculations!A508)","v":""},{"$f":"IF(Calculations!B508=\"\",\"\",Calculations!B508)","v":""},{"$f":"Calculations!AW508","v":""}]
[{"$f":"IF(Calculations!A509=\"\",\"\",Calculations!A509)","v":""},{"$f":"IF(Calculations!B509=\"\",\"\",Calculations!B509)","v":""},{"$f":"Calculations!AW509","v":""}]
[{"$f":"IF(Calculations!A510=\"\",\"\",Calculations!A510)","v":""},{"$f":"IF(Calculations!B510=\"\",\"\",Calculations!B510)","v":""},{"$f":"Calculations!AW510","v":""}]
[{"$f":"IF(Calculations!A511=\"\",\"\",Calculations!A511)","v":""},{"$f":"IF(Calculations!B511=\"\",\"\",Calculations!B511)","v":""},{"$f":"Calculations!AW511","v":""}]
[{"$f":"IF(Calculations!A512=\"\",\"\",Calculations!A512)","v":""},{"$f":"IF(Calculations!B512=\"\",\"\",Calculations!B512)","v":""},{"$f":"Calculations!AW512","v":""}]
[{"$f":"IF(Calculations!A513=\"\",\"\",Calculations!A513)","v":""},{"$f":"IF(Calculations!B513=\"\",\"\",Calculations!B513)","v":""},{"$f":"Calculations!AW513","v":""}]
[{"$f":"IF(Calculations!A514=\"\",\"\",Calculations!A514)","v":""},{"$f":"IF(Calculations!B514=\"\",\"\",Calculations!B514)","v":""},{"$f":"Calculations!AW514","v":""}]
[{"$f":"IF(Calculations!A515=\"\",\"\",Calculations!A515)","v":""},{"$f":"IF(Calculations!B515=\"\",\"\",Calculations!B515)","v":""},{"$f":"Calculations!AW515","v":""}]
[{"$f":"IF(Calculations!A516=\"\",\"\",Calculations!A516)","v":""},{"$f":"IF(Calculations!B516=\"\",\"\",Calculations!B516)","v":""},{"$f":"Calculations!AW516","v":""}]
[{"$f":"IF(Calculations!A517=\"\",\"\",Calculations!A517)","v":""},{"$f":"IF(Calculations!B517=\"\",\"\",Calculations!B517)","v":""},{"$f":"Calculations!AW517","v":""}]
[{"$f":"IF(Calculations!A518=\"\",\"\",Calculations!A518)","v":""},{"$f":"IF(Calculations!B518=\"\",\"\",Calculations!B518)","v":""},{"$f":"Calculations!AW518","v":""}]
[{"$f":"IF(Calculations!A519=\"\",\"\",Calculations!A519)","v":""},{"$f":"IF(Calculations!B519=\"\",\"\",Calculations!B519)","v":""},{"$f":"Calculations!AW519","v":""}]
[{"$f":"IF(Calculations!A520=\"\",\"\",Calculations!A520)","v":""},{"$f":"IF(Calculations!B520=\"\",\"\",Calculations!B520)","v":""},{"$f":"Calculations!AW520","v":""}]
[{"$f":"IF(Calculations!A521=\"\",\"\",Calculations!A521)","v":""},{"$f":"IF(Calculations!B521=\"\",\"\",Calculations!B521)","v":""},{"$f":"Calculations!AW521","v":""}]
[{"$f":"IF(Calculations!A522=\"\",\"\",Calculations!A522)","v":""},{"$f":"IF(Calculations!B522=\"\",\"\",Calculations!B522)","v":""},{"$f":"Calculations!AW522","v":""}]
[{"$f":"IF(Calculations!A523=\"\",\"\",Calculations!A523)","v":""},{"$f":"IF(Calculations!B523=\"\",\"\",Calculations!B523)","v":""},{"$f":"Calculations!AW523","v":""}]
[{"$f":"IF(Calculations!A524=\"\",\"\",Calculations!A524)","v":""},{"$f":"IF(Calculations!B524=\"\",\"\",Calculations!B524)","v":""},{"$f":"Calculations!AW524","v":""}]
[{"$f":"IF(Calculations!A525=\"\",\"\",Calculations!A525)","v":""},{"$f":"IF(Calculations!B525=\"\",\"\",Calculations!B525)","v":""},{"$f":"Calculations!AW525","v":""}]
[{"$f":"IF(Calculations!A526=\"\",\"\",Calculations!A526)","v":""},{"$f":"IF(Calculations!B526=\"\",\"\",Calculations!B526)","v":""},{"$f":"Calculations!AW526","v":""}]
[{"$f":"IF(Calculations!A527=\"\",\"\",Calculations!A527)","v":""},{"$f":"IF(Calculations!B527=\"\",\"\",Calculations!B527)","v":""},{"$f":"Calculations!AW527","v":""}]
[{"$f":"IF(Calculations!A528=\"\",\"\",Calculations!A528)","v":""},{"$f":"IF(Calculations!B528=\"\",\"\",Calculations!B528)","v":""},{"$f":"Calculations!AW528","v":""}]
[{"$f":"IF(Calculations!A529=\"\",\"\",Calculations!A529)","v":""},{"$f":"IF(Calculations!B529=\"\",\"\",Calculations!B529)","v":""},{"$f":"Calculations!AW529","v":""}]
[{"$f":"IF(Calculations!A530=\"\",\"\",Calculations!A530)","v":""},{"$f":"IF(Calculations!B530=\"\",\"\",Calculations!B530)","v":""},{"$f":"Calculations!AW530","v":""}]
[{"$f":"IF(Calculations!A531=\"\",\"\",Calculations!A531)","v":""},{"$f":"IF(Calculations!B531=\"\",\"\",Calculations!B531)","v":""},{"$f":"Calculations!AW531","v":""}]
[{"$f":"IF(Calculations!A532=\"\",\"\",Calculations!A532)","v":""},{"$f":"IF(Calculations!B532=\"\",\"\",Calculations!B532)","v":""},{"$f":"Calculations!AW532","v":""}]
[{"$f":"IF(Calculations!A533=\"\",\"\",Calculations!A533)","v":""},{"$f":"IF(Calculations!B533=\"\",\"\",Calculations!B533)","v":""},{"$f":"Calculations!AW533","v":""}]
[{"$f":"IF(Calculations!A534=\"\",\"\",Calculations!A534)","v":""},{"$f":"IF(Calculations!B534=\"\",\"\",Calculations!B534)","v":""},{"$f":"Calculations!AW534","v":""}]
[{"$f":"IF(Calculations!A535=\"\",\"\",Calculations!A535)","v":""},{"$f":"IF(Calculations!B535=\"\",\"\",Calculations!B535)","v":""},{"$f":"Calculations!AW535","v":""}]
[{"$f":"IF(Calculations!A536=\"\",\"\",Calculations!A536)","v":""},{"$f":"IF(Calculations!B536=\"\",\"\",Calculations!B536)","v":""},{"$f":"Calculations!AW536","v":""}]
[{"$f":"IF(Calculations!A537=\"\",\"\",Calculations!A537)","v":""},{"$f":"IF(Calculations!B537=\"\",\"\",Calculations!B537)","v":""},{"$f":"Calculations!AW537","v":""}]
[{"$f":"IF(Calculations!A538=\"\",\"\",Calculations!A538)","v":""},{"$f":"IF(Calculations!B538=\"\",\"\",Calculations!B538)","v":""},{"$f":"Calculations!AW538","v":""}]
[{"$f":"IF(Calculations!A539=\"\",\"\",Calculations!A539)","v":""},{"$f":"IF(Calculations!B539=\"\",\"\",Calculations!B539)","v":""},{"$f":"Calculations!AW539","v":""}]
[{"$f":"IF(Calculations!A540=\"\",\"\",Calculations!A540)","v":""},{"$f":"IF(Calculations!B540=\"\",\"\",Calculations!B540)","v":""},{"$f":"Calculations!AW540","v":""}]
[{"$f":"IF(Calculations!A541=\"\",\"\",Calculations!A541)","v":""},{"$f":"IF(Calculations!B541=\"\",\"\",Calculations!B541)","v":""},{"$f":"Calculations!AW541","v":""}]
[{"$f":"IF(Calculations!A542=\"\",\"\",Calculations!A542)","v":""},{"$f":"IF(Calculations!B542=\"\",\"\",Calculations!B542)","v":""},{"$f":"Calculations!AW542","v":""}]
[{"$f":"IF(Calculations!A543=\"\",\"\",Calculations!A543)","v":""},{"$f":"IF(Calculations!B543=\"\",\"\",Calculations!B543)","v":""},{"$f":"Calculations!AW543","v":""}]
[{"$f":"IF(Calculations!A544=\"\",\"\",Calculations!A544)","v":""},{"$f":"IF(Calculations!B544=\"\",\"\",Calculations!B544)","v":""},{"$f":"Calculations!AW544","v":""}]
[{"$f":"IF(Calculations!A545=\"\",\"\",Calculations!A545)","v":""},{"$f":"IF(Calculations!B545=\"\",\"\",Calculations!B545)","v":""},{"$f":"Calculations!AW545","v":""}]
[{"$f":"IF(Calculations!A546=\"\",\"\",Calculations!A546)","v":""},{"$f":"IF(Calculations!B546=\"\",\"\",Calculations!B546)","v":""},{"$f":"Calculations!AW546","v":""}]
[{"$f":"IF(Calculations!A547=\"\",\"\",Calculations!A547)","v":""},{"$f":"IF(Calculations!B547=\"\",\"\",Calculations!B547)","v":""},{"$f":"Calculations!AW547","v":""}]
[{"$f":"IF(Calculations!A548=\"\",\"\",Calculations!A548)","v":""},{"$f":"IF(Calculations!B548=\"\",\"\",Calculations!B548)","v":""},{"$f":"Calculations!AW548","v":""}]
[{"$f":"IF(Calculations!A549=\"\",\"\",Calculations!A549)","v":""},{"$f":"IF(Calculations!B549=\"\",\"\",Calculations!B549)","v":""},{"$f":"Calculations!AW549","v":""}]
[{"$f":"IF(Calculations!A550=\"\",\"\",Calculations!A550)","v":""},{"$f":"IF(Calculations!B550=\"\",\"\",Calculations!B550)","v":""},{"$f":"Calculations!AW550","v":""}]
[{"$f":"IF(Calculations!A551=\"\",\"\",Calculations!A551)","v":""},{"$f":"IF(Calculations!B551=\"\",\"\",Calculations!B551)","v":""},{"$f":"Calculations!AW551","v":""}]
[{"$f":"IF(Calculations!A552=\"\",\"\",Calculations!A552)","v":""},{"$f":"IF(Calculations!B552=\"\",\"\",Calculations!B552)","v":""},{"$f":"Calculations!AW552","v":""}]
[{"$f":"IF(Calculations!A553=\"\",\"\",Calculations!A553)","v":""},{"$f":"IF(Calculations!B553=\"\",\"\",Calculations!B553)","v":""},{"$f":"Calculations!AW553","v":""}]
[{"$f":"IF(Calculations!A554=\"\",\"\",Calculations!A554)","v":""},{"$f":"IF(Calculations!B554=\"\",\"\",Calculations!B554)","v":""},{"$f":"Calculations!AW554","v":""}]
[{"$f":"IF(Calculations!A555=\"\",\"\",Calculations!A555)","v":""},{"$f":"IF(Calculations!B555=\"\",\"\",Calculations!B555)","v":""},{"$f":"Calculations!AW555","v":""}]
[{"$f":"IF(Calculations!A556=\"\",\"\",Calculations!A556)","v":""},{"$f":"IF(Calculations!B556=\"\",\"\",Calculations!B556)","v":""},{"$f":"Calculations!AW556","v":""}]
[{"$f":"IF(Calculations!A557=\"\",\"\",Calculations!A557)","v":""},{"$f":"IF(Calculations!B557=\"\",\"\",Calculations!B557)","v":""},{"$f":"Calculations!AW557","v":""}]
[{"$f":"IF(Calculations!A558=\"\",\"\",Calculations!A558)","v":""},{"$f":"IF(Calculations!B558=\"\",\"\",Calculations!B558)","v":""},{"$f":"Calculations!AW558","v":""}]
[{"$f":"IF(Calculations!A559=\"\",\"\",Calculations!A559)","v":""},{"$f":"IF(Calculations!B559=\"\",\"\",Calculations!B559)","v":""},{"$f":"Calculations!AW559","v":""}]
[{"$f":"IF(Calculations!A560=\"\",\"\",Calculations!A560)","v":""},{"$f":"IF(Calculations!B560=\"\",\"\",Calculations!B560)","v":""},{"$f":"Calculations!AW560","v":""}]
[{"$f":"IF(Calculations!A561=\"\",\"\",Calculations!A561)","v":""},{"$f":"IF(Calculations!B561=\"\",\"\",Calculations!B561)","v":""},{"$f":"Calculations!AW561","v":""}]
[{"$f":"IF(Calculations!A562=\"\",\"\",Calculations!A562)","v":""},{"$f":"IF(Calculations!B562=\"\",\"\",Calculations!B562)","v":""},{"$f":"Calculations!AW562","v":""}]
[{"$f":"IF(Calculations!A563=\"\",\"\",Calculations!A563)","v":""},{"$f":"IF(Calculations!B563=\"\",\"\",Calculations!B563)","v":""},{"$f":"Calculations!AW563","v":""}]
[{"$f":"IF(Calculations!A564=\"\",\"\",Calculations!A564)","v":""},{"$f":"IF(Calculations!B564=\"\",\"\",Calculations!B564)","v":""},{"$f":"Calculations!AW564","v":""}]
[{"$f":"IF(Calculations!A565=\"\",\"\",Calculations!A565)","v":""},{"$f":"IF(Calculations!B565=\"\",\"\",Calculations!B565)","v":""},{"$f":"Calculations!AW565","v":""}]
[{"$f":"IF(Calculations!A566=\"\",\"\",Calculations!A566)","v":""},{"$f":"IF(Calculations!B566=\"\",\"\",Calculations!B566)","v":""},{"$f":"Calculations!AW566","v":""}]
[{"$f":"IF(Calculations!A567=\"\",\"\",Calculations!A567)","v":""},{"$f":"IF(Calculations!B567=\"\",\"\",Calculations!B567)","v":""},{"$f":"Calculations!AW567","v":""}]
[{"$f":"IF(Calculations!A568=\"\",\"\",Calculations!A568)","v":""},{"$f":"IF(Calculations!B568=\"\",\"\",Calculations!B568)","v":""},{"$f":"Calculations!AW568","v":""}]
[{"$f":"IF(Calculations!A569=\"\",\"\",Calculations!A569)","v":""},{"$f":"IF(Calculations!B569=\"\",\"\",Calculations!B569)","v":""},{"$f":"Calculations!AW569","v":""}]
[{"$f":"IF(Calculations!A570=\"\",\"\",Calculations!A570)","v":""},{"$f":"IF(Calculations!B570=\"\",\"\",Calculations!B570)","v":""},{"$f":"Calculations!AW570","v":""}]
[{"$f":"IF(Calculations!A571=\"\",\"\",Calculations!A571)","v":""},{"$f":"IF(Calculations!B571=\"\",\"\",Calculations!B571)","v":""},{"$f":"Calculations!AW571","v":""}]
[{"$f":"IF(Calculations!A572=\"\",\"\",Calculations!A572)","v":""},{"$f":"IF(Calculations!B572=\"\",\"\",Calculations!B572)","v":""},{"$f":"Calculations!AW572","v":""}]
[{"$f":"IF(Calculations!A573=\"\",\"\",Calculations!A573)","v":""},{"$f":"IF(Calculations!B573=\"\",\"\",Calculations!B573)","v":""},{"$f":"Calculations!AW573","v":""}]
[{"$f":"IF(Calculations!A574=\"\",\"\",Calculations!A574)","v":""},{"$f":"IF(Calculations!B574=\"\",\"\",Calculations!B574)","v":""},{"$f":"Calculations!AW574","v":""}]
[{"$f":"IF(Calculations!A575=\"\",\"\",Calculations!A575)","v":""},{"$f":"IF(Calculations!B575=\"\",\"\",Calculations!B575)","v":""},{"$f":"Calculations!AW575","v":""}]
[{"$f":"IF(Calculations!A576=\"\",\"\",Calculations!A576)","v":""},{"$f":"IF(Calculations!B576=\"\",\"\",Calculations!B576)","v":""},{"$f":"Calculations!AW576","v":""}]
[{"$f":"IF(Calculations!A577=\"\",\"\",Calculations!A577)","v":""},{"$f":"IF(Calculations!B577=\"\",\"\",Calculations!B577)","v":""},{"$f":"Calculations!AW577","v":""}]
[{"$f":"IF(Calculations!A578=\"\",\"\",Calculations!A578)","v":""},{"$f":"IF(Calculations!B578=\"\",\"\",Calculations!B578)","v":""},{"$f":"Calculations!AW578","v":""}]
[{"$f":"IF(Calculations!A579=\"\",\"\",Calculations!A579)","v":""},{"$f":"IF(Calculations!B579=\"\",\"\",Calculations!B579)","v":""},{"$f":"Calculations!AW579","v":""}]
[{"$f":"IF(Calculations!A580=\"\",\"\",Calculations!A580)","v":""},{"$f":"IF(Calculations!B580=\"\",\"\",Calculations!B580)","v":""},{"$f":"Calculations!AW580","v":""}]
[{"$f":"IF(Calculations!A581=\"\",\"\",Calculations!A581)","v":""},{"$f":"IF(Calculations!B581=\"\",\"\",Calculations!B581)","v":""},{"$f":"Calculations!AW581","v":""}]
[{"$f":"IF(Calculations!A582=\"\",\"\",Calculations!A582)","v":""},{"$f":"IF(Calculations!B582=\"\",\"\",Calculations!B582)","v":""},{"$f":"Calculations!AW582","v":""}]
[{"$f":"IF(Calculations!A583=\"\",\"\",Calculations!A583)","v":""},{"$f":"IF(Calculations!B583=\"\",\"\",Calculations!B583)","v":""},{"$f":"Calculations!AW583","v":""}]
[{"$f":"IF(Calculations!A584=\"\",\"\",Calculations!A584)","v":""},{"$f":"IF(Calculations!B584=\"\",\"\",Calculations!B584)","v":""},{"$f":"Calculations!AW584","v":""}]
[{"$f":"IF(Calculations!A585=\"\",\"\",Calculations!A585)","v":""},{"$f":"IF(Calculations!B585=\"\",\"\",Calculations!B585)","v":""},{"$f":"Calculations!AW585","v":""}]
[{"$f":"IF(Calculations!A586=\"\",\"\",Calculations!A586)","v":""},{"$f":"IF(Calculations!B586=\"\",\"\",Calculations!B586)","v":""},{"$f":"Calculations!AW586","v":""}]
[{"$f":"IF(Calculations!A587=\"\",\"\",Calculations!A587)","v":""},{"$f":"IF(Calculations!B587=\"\",\"\",Calculations!B587)","v":""},{"$f":"Calculations!AW587","v":""}]
[{"$f":"IF(Calculations!A588=\"\",\"\",Calculations!A588)","v":""},{"$f":"IF(Calculations!B588=\"\",\"\",Calculations!B588)","v":""},{"$f":"Calculations!AW588","v":""}]
[{"$f":"IF(Calculations!A589=\"\",\"\",Calculations!A589)","v":""},{"$f":"IF(Calculations!B589=\"\",\"\",Calculations!B589)","v":""},{"$f":"Calculations!AW589","v":""}]
[{"$f":"IF(Calculations!A590=\"\",\"\",Calculations!A590)","v":""},{"$f":"IF(Calculations!B590=\"\",\"\",Calculations!B590)","v":""},{"$f":"Calculations!AW590","v":""}]
[{"$f":"IF(Calculations!A591=\"\",\"\",Calculations!A591)","v":""},{"$f":"IF(Calculations!B591=\"\",\"\",Calculations!B591)","v":""},{"$f":"Calculations!AW591","v":""}]
[{"$f":"IF(Calculations!A592=\"\",\"\",Calculations!A592)","v":""},{"$f":"IF(Calculations!B592=\"\",\"\",Calculations!B592)","v":""},{"$f":"Calculations!AW592","v":""}]
[{"$f":"IF(Calculations!A593=\"\",\"\",Calculations!A593)","v":""},{"$f":"IF(Calculations!B593=\"\",\"\",Calculations!B593)","v":""},{"$f":"Calculations!AW593","v":""}]
[{"$f":"IF(Calculations!A594=\"\",\"\",Calculations!A594)","v":""},{"$f":"IF(Calculations!B594=\"\",\"\",Calculations!B594)","v":""},{"$f":"Calculations!AW594","v":""}]
[{"$f":"IF(Calculations!A595=\"\",\"\",Calculations!A595)","v":""},{"$f":"IF(Calculations!B595=\"\",\"\",Calculations!B595)","v":""},{"$f":"Calculations!AW595","v":""}]
[{"$f":"IF(Calculations!A596=\"\",\"\",Calculations!A596)","v":""},{"$f":"IF(Calculations!B596=\"\",\"\",Calculations!B596)","v":""},{"$f":"Calculations!AW596","v":""}]
[{"$f":"IF(Calculations!A597=\"\",\"\",Calculations!A597)","v":""},{"$f":"IF(Calculations!B597=\"\",\"\",Calculations!B597)","v":""},{"$f":"Calculations!AW597","v":""}]
[{"$f":"IF(Calculations!A598=\"\",\"\",Calculations!A598)","v":""},{"$f":"IF(Calculations!B598=\"\",\"\",Calculations!B598)","v":""},{"$f":"Calculations!AW598","v":""}]
[{"$f":"IF(Calculations!A599=\"\",\"\",Calculations!A599)","v":""},{"$f":"IF(Calculations!B599=\"\",\"\",Calculations!B599)","v":""},{"$f":"Calculations!AW599","v":""}]
[{"$f":"IF(Calculations!A600=\"\",\"\",Calculations!A600)","v":""},{"$f":"IF(Calculations!B600=\"\",\"\",Calculations!B600)","v":""},{"$f":"Calculations!AW600","v":""}]
[{"$f":"IF(Calculations!A601=\"\",\"\",Calculations!A601)","v":""},{"$f":"IF(Calculations!B601=\"\",\"\",Calculations!B601)","v":""},{"$f":"Calculations!AW601","v":""}]
[{"$f":"IF(Calculations!A602=\"\",\"\",Calculations!A602)","v":""},{"$f":"IF(Calculations!B602=\"\",\"\",Calculations!B602)","v":""},{"$f":"Calculations!AW602","v":""}]
[{"$f":"IF(Calculations!A603=\"\",\"\",Calculations!A603)","v":""},{"$f":"IF(Calculations!B603=\"\",\"\",Calculations!B603)","v":""},{"$f":"Calculations!AW603","v":""}]
[{"$f":"IF(Calculations!A604=\"\",\"\",Calculations!A604)","v":""},{"$f":"IF(Calculations!B604=\"\",\"\",Calculations!B604)","v":""},{"$f":"Calculations!AW604","v":""}]
[{"$f":"IF(Calculations!A605=\"\",\"\",Calculations!A605)","v":""},{"$f":"IF(Calculations!B605=\"\",\"\",Calculations!B605)","v":""},{"$f":"Calculations!AW605","v":""}]
[{"$f":"IF(Calculations!A606=\"\",\"\",Calculations!A606)","v":""},{"$f":"IF(Calculations!B606=\"\",\"\",Calculations!B606)","v":""},{"$f":"Calculations!AW606","v":""}]
[{"$f":"IF(Calculations!A607=\"\",\"\",Calculations!A607)","v":""},{"$f":"IF(Calculations!B607=\"\",\"\",Calculations!B607)","v":""},{"$f":"Calculations!AW607","v":""}]
[{"$f":"IF(Calculations!A608=\"\",\"\",Calculations!A608)","v":""},{"$f":"IF(Calculations!B608=\"\",\"\",Calculations!B608)","v":""},{"$f":"Calculations!AW608","v":""}]
[{"$f":"IF(Calculations!A609=\"\",\"\",Calculations!A609)","v":""},{"$f":"IF(Calculations!B609=\"\",\"\",Calculations!B609)","v":""},{"$f":"Calculations!AW609","v":""}]
[{"$f":"IF(Calculations!A610=\"\",\"\",Calculations!A610)","v":""},{"$f":"IF(Calculations!B610=\"\",\"\",Calculations!B610)","v":""},{"$f":"Calculations!AW610","v":""}]
[{"$f":"IF(Calculations!A611=\"\",\"\",Calculations!A611)","v":""},{"$f":"IF(Calculations!B611=\"\",\"\",Calculations!B611)","v":""},{"$f":"Calculations!AW611","v":""}]
[{"$f":"IF(Calculations!A612=\"\",\"\",Calculations!A612)","v":""},{"$f":"IF(Calculations!B612=\"\",\"\",Calculations!B612)","v":""},{"$f":"Calculations!AW612","v":""}]
[{"$f":"IF(Calculations!A613=\"\",\"\",Calculations!A613)","v":""},{"$f":"IF(Calculations!B613=\"\",\"\",Calculations!B613)","v":""},{"$f":"Calculations!AW613","v":""}]
[{"$f":"IF(Calculations!A614=\"\",\"\",Calculations!A614)","v":""},{"$f":"IF(Calculations!B614=\"\",\"\",Calculations!B614)","v":""},{"$f":"Calculations!AW614","v":""}]
[{"$f":"IF(Calculations!A615=\"\",\"\",Calculations!A615)","v":""},{"$f":"IF(Calculations!B615=\"\",\"\",Calculations!B615)","v":""},{"$f":"Calculations!AW615","v":""}]
[{"$f":"IF(Calculations!A616=\"\",\"\",Calculations!A616)","v":""},{"$f":"IF(Calculations!B616=\"\",\"\",Calculations!B616)","v":""},{"$f":"Calculations!AW616","v":""}]
[{"$f":"IF(Calculations!A617=\"\",\"\",Calculations!A617)","v":""},{"$f":"IF(Calculations!B617=\"\",\"\",Calculations!B617)","v":""},{"$f":"Calculations!AW617","v":""}]
[{"$f":"IF(Calculations!A618=\"\",\"\",Calculations!A618)","v":""},{"$f":"IF(Calculations!B618=\"\",\"\",Calculations!B618)","v":""},{"$f":"Calculations!AW618","v":""}]
[{"$f":"IF(Calculations!A619=\"\",\"\",Calculations!A619)","v":""},{"$f":"IF(Calculations!B619=\"\",\"\",Calculations!B619)","v":""},{"$f":"Calculations!AW619","v":""}]
[{"$f":"IF(Calculations!A620=\"\",\"\",Calculations!A620)","v":""},{"$f":"IF(Calculations!B620=\"\",\"\",Calculations!B620)","v":""},{"$f":"Calculations!AW620","v":""}]
[{"$f":"IF(Calculations!A621=\"\",\"\",Calculations!A621)","v":""},{"$f":"IF(Calculations!B621=\"\",\"\",Calculations!B621)","v":""},{"$f":"Calculations!AW621","v":""}]
[{"$f":"IF(Calculations!A622=\"\",\"\",Calculations!A622)","v":""},{"$f":"IF(Calculations!B622=\"\",\"\",Calculations!B622)","v":""},{"$f":"Calculations!AW622","v":""}]
[{"$f":"IF(Calculations!A623=\"\",\"\",Calculations!A623)","v":""},{"$f":"IF(Calculations!B623=\"\",\"\",Calculations!B623)","v":""},{"$f":"Calculations!AW623","v":""}]
[{"$f":"IF(Calculations!A624=\"\",\"\",Calculations!A624)","v":""},{"$f":"IF(Calculations!B624=\"\",\"\",Calculations!B624)","v":""},{"$f":"Calculations!AW624","v":""}]
[{"$f":"IF(Calculations!A625=\"\",\"\",Calculations!A625)","v":""},{"$f":"IF(Calculations!B625=\"\",\"\",Calculations!B625)","v":""},{"$f":"Calculations!AW625","v":""}]
[{"$f":"IF(Calculations!A626=\"\",\"\",Calculations!A626)","v":""},{"$f":"IF(Calculations!B626=\"\",\"\",Calculations!B626)","v":""},{"$f":"Calculations!AW626","v":""}]
[{"$f":"IF(Calculations!A627=\"\",\"\",Calculations!A627)","v":""},{"$f":"IF(Calculations!B627=\"\",\"\",Calculations!B627)","v":""},{"$f":"Calculations!AW627","v":""}]
[{"$f":"IF(Calculations!A628=\"\",\"\",Calculations!A628)","v":""},{"$f":"IF(Calculations!B628=\"\",\"\",Calculations!B628)","v":""},{"$f":"Calculations!AW628","v":""}]
[{"$f":"IF(Calculations!A629=\"\",\"\",Calculations!A629)","v":""},{"$f":"IF(Calculations!B629=\"\",\"\",Calculations!B629)","v":""},{"$f":"Calculations!AW629","v":""}]
[{"$f":"IF(Calculations!A630=\"\",\"\",Calculations!A630)","v":""},{"$f":"IF(Calculations!B630=\"\",\"\",Calculations!B630)","v":""},{"$f":"Calculations!AW630","v":""}]
[{"$f":"IF(Calculations!A631=\"\",\"\",Calculations!A631)","v":""},{"$f":"IF(Calculations!B631=\"\",\"\",Calculations!B631)","v":""},{"$f":"Calculations!AW631","v":""}]
[{"$f":"IF(Calculations!A632=\"\",\"\",Calculations!A632)","v":""},{"$f":"IF(Calculations!B632=\"\",\"\",Calculations!B632)","v":""},{"$f":"Calculations!AW632","v":""}]
[{"$f":"IF(Calculations!A633=\"\",\"\",Calculations!A633)","v":""},{"$f":"IF(Calculations!B633=\"\",\"\",Calculations!B633)","v":""},{"$f":"Calculations!AW633","v":""}]
[{"$f":"IF(Calculations!A634=\"\",\"\",Calculations!A634)","v":""},{"$f":"IF(Calculations!B634=\"\",\"\",Calculations!B634)","v":""},{"$f":"Calculations!AW634","v":""}]
[{"$f":"IF(Calculations!A635=\"\",\"\",Calculations!A635)","v":""},{"$f":"IF(Calculations!B635=\"\",\"\",Calculations!B635)","v":""},{"$f":"Calculations!AW635","v":""}]
[{"$f":"IF(Calculations!A636=\"\",\"\",Calculations!A636)","v":""},{"$f":"IF(Calculations!B636=\"\",\"\",Calculations!B636)","v":""},{"$f":"Calculations!AW636","v":""}]
[{"$f":"IF(Calculations!A637=\"\",\"\",Calculations!A637)","v":""},{"$f":"IF(Calculations!B637=\"\",\"\",Calculations!B637)","v":""},{"$f":"Calculations!AW637","v":""}]
[{"$f":"IF(Calculations!A638=\"\",\"\",Calculations!A638)","v":""},{"$f":"IF(Calculations!B638=\"\",\"\",Calculations!B638)","v":""},{"$f":"Calculations!AW638","v":""}]
[{"$f":"IF(Calculations!A639=\"\",\"\",Calculations!A639)","v":""},{"$f":"IF(Calculations!B639=\"\",\"\",Calculations!B639)","v":""},{"$f":"Calculations!AW639","v":""}]
[{"$f":"IF(Calculations!A640=\"\",\"\",Calculations!A640)","v":""},{"$f":"IF(Calculations!B640=\"\",\"\",Calculations!B640)","v":""},{"$f":"Calculations!AW640","v":""}]
[{"$f":"IF(Calculations!A641=\"\",\"\",Calculations!A641)","v":""},{"$f":"IF(Calculations!B641=\"\",\"\",Calculations!B641)","v":""},{"$f":"Calculations!AW641","v":""}]
[{"$f":"IF(Calculations!A642=\"\",\"\",Calculations!A642)","v":""},{"$f":"IF(Calculations!B642=\"\",\"\",Calculations!B642)","v":""},{"$f":"Calculations!AW642","v":""}]
[{"$f":"IF(Calculations!A643=\"\",\"\",Calculations!A643)","v":""},{"$f":"IF(Calculations!B643=\"\",\"\",Calculations!B643)","v":""},{"$f":"Calculations!AW643","v":""}]
[{"$f":"IF(Calculations!A644=\"\",\"\",Calculations!A644)","v":""},{"$f":"IF(Calculations!B644=\"\",\"\",Calculations!B644)","v":""},{"$f":"Calculations!AW644","v":""}]
[{"$f":"IF(Calculations!A645=\"\",\"\",Calculations!A645)","v":""},{"$f":"IF(Calculations!B645=\"\",\"\",Calculations!B645)","v":""},{"$f":"Calculations!AW645","v":""}]
[{"$f":"IF(Calculations!A646=\"\",\"\",Calculations!A646)","v":""},{"$f":"IF(Calculations!B646=\"\",\"\",Calculations!B646)","v":""},{"$f":"Calculations!AW646","v":""}]
[{"$f":"IF(Calculations!A647=\"\",\"\",Calculations!A647)","v":""},{"$f":"IF(Calculations!B647=\"\",\"\",Calculations!B647)","v":""},{"$f":"Calculations!AW647","v":""}]
[{"$f":"IF(Calculations!A648=\"\",\"\",Calculations!A648)","v":""},{"$f":"IF(Calculations!B648=\"\",\"\",Calculations!B648)","v":""},{"$f":"Calculations!AW648","v":""}]
[{"$f":"IF(Calculations!A649=\"\",\"\",Calculations!A649)","v":""},{"$f":"IF(Calculations!B649=\"\",\"\",Calculations!B649)","v":""},{"$f":"Calculations!AW649","v":""}]
[{"$f":"IF(Calculations!A650=\"\",\"\",Calculations!A650)","v":""},{"$f":"IF(Calculations!B650=\"\",\"\",Calculations!B650)","v":""},{"$f":"Calculations!AW650","v":""}]
[{"$f":"IF(Calculations!A651=\"\",\"\",Calculations!A651)","v":""},{"$f":"IF(Calculations!B651=\"\",\"\",Calculations!B651)","v":""},{"$f":"Calculations!AW651","v":""}]
[{"$f":"IF(Calculations!A652=\"\",\"\",Calculations!A652)","v":""},{"$f":"IF(Calculations!B652=\"\",\"\",Calculations!B652)","v":""},{"$f":"Calculations!AW652","v":""}]
[{"$f":"IF(Calculations!A653=\"\",\"\",Calculations!A653)","v":""},{"$f":"IF(Calculations!B653=\"\",\"\",Calculations!B653)","v":""},{"$f":"Calculations!AW653","v":""}]
[{"$f":"IF(Calculations!A654=\"\",\"\",Calculations!A654)","v":""},{"$f":"IF(Calculations!B654=\"\",\"\",Calculations!B654)","v":""},{"$f":"Calculations!AW654","v":""}]
[{"$f":"IF(Calculations!A655=\"\",\"\",Calculations!A655)","v":""},{"$f":"IF(Calculations!B655=\"\",\"\",Calculations!B655)","v":""},{"$f":"Calculations!AW655","v":""}]
[{"$f":"IF(Calculations!A656=\"\",\"\",Calculations!A656)","v":""},{"$f":"IF(Calculations!B656=\"\",\"\",Calculations!B656)","v":""},{"$f":"Calculations!AW656","v":""}]
[{"$f":"IF(Calculations!A657=\"\",\"\",Calculations!A657)","v":""},{"$f":"IF(Calculations!B657=\"\",\"\",Calculations!B657)","v":""},{"$f":"Calculations!AW657","v":""}]
[{"$f":"IF(Calculations!A658=\"\",\"\",Calculations!A658)","v":""},{"$f":"IF(Calculations!B658=\"\",\"\",Calculations!B658)","v":""},{"$f":"Calculations!AW658","v":""}]
[{"$f":"IF(Calculations!A659=\"\",\"\",Calculations!A659)","v":""},{"$f":"IF(Calculations!B659=\"\",\"\",Calculations!B659)","v":""},{"$f":"Calculations!AW659","v":""}]
[{"$f":"IF(Calculations!A660=\"\",\"\",Calculations!A660)","v":""},{"$f":"IF(Calculations!B660=\"\",\"\",Calculations!B660)","v":""},{"$f":"Calculations!AW660","v":""}]
[{"$f":"IF(Calculations!A661=\"\",\"\",Calculations!A661)","v":""},{"$f":"IF(Calculations!B661=\"\",\"\",Calculations!B661)","v":""},{"$f":"Calculations!AW661","v":""}]
[{"$f":"IF(Calculations!A662=\"\",\"\",Calculations!A662)","v":""},{"$f":"IF(Calculations!B662=\"\",\"\",Calculations!B662)","v":""},{"$f":"Calculations!AW662","v":""}]
[{"$f":"IF(Calculations!A663=\"\",\"\",Calculations!A663)","v":""},{"$f":"IF(Calculations!B663=\"\",\"\",Calculations!B663)","v":""},{"$f":"Calculations!AW663","v":""}]
[{"$f":"IF(Calculations!A664=\"\",\"\",Calculations!A664)","v":""},{"$f":"IF(Calculations!B664=\"\",\"\",Calculations!B664)","v":""},{"$f":"Calculations!AW664","v":""}]
[{"$f":"IF(Calculations!A665=\"\",\"\",Calculations!A665)","v":""},{"$f":"IF(Calculations!B665=\"\",\"\",Calculations!B665)","v":""},{"$f":"Calculations!AW665","v":""}]
[{"$f":"IF(Calculations!A666=\"\",\"\",Calculations!A666)","v":""},{"$f":"IF(Calculations!B666=\"\",\"\",Calculations!B666)","v":""},{"$f":"Calculations!AW666","v":""}]
[{"$f":"IF(Calculations!A667=\"\",\"\",Calculations!A667)","v":""},{"$f":"IF(Calculations!B667=\"\",\"\",Calculations!B667)","v":""},{"$f":"Calculations!AW667","v":""}]
[{"$f":"IF(Calculations!A668=\"\",\"\",Calculations!A668)","v":""},{"$f":"IF(Calculations!B668=\"\",\"\",Calculations!B668)","v":""},{"$f":"Calculations!AW668","v":""}]
[{"$f":"IF(Calculations!A669=\"\",\"\",Calculations!A669)","v":""},{"$f":"IF(Calculations!B669=\"\",\"\",Calculations!B669)","v":""},{"$f":"Calculations!AW669","v":""}]
[{"$f":"IF(Calculations!A670=\"\",\"\",Calculations!A670)","v":""},{"$f":"IF(Calculations!B670=\"\",\"\",Calculations!B670)","v":""},{"$f":"Calculations!AW670","v":""}]
[{"$f":"IF(Calculations!A671=\"\",\"\",Calculations!A671)","v":""},{"$f":"IF(Calculations!B671=\"\",\"\",Calculations!B671)","v":""},{"$f":"Calculations!AW671","v":""}]
[{"$f":"IF(Calculations!A672=\"\",\"\",Calculations!A672)","v":""},{"$f":"IF(Calculations!B672=\"\",\"\",Calculations!B672)","v":""},{"$f":"Calculations!AW672","v":""}]
[{"$f":"IF(Calculations!A673=\"\",\"\",Calculations!A673)","v":""},{"$f":"IF(Calculations!B673=\"\",\"\",Calculations!B673)","v":""},{"$f":"Calculations!AW673","v":""}]
[{"$f":"IF(Calculations!A674=\"\",\"\",Calculations!A674)","v":""},{"$f":"IF(Calculations!B674=\"\",\"\",Calculations!B674)","v":""},{"$f":"Calculations!AW674","v":""}]
[{"$f":"IF(Calculations!A675=\"\",\"\",Calculations!A675)","v":""},{"$f":"IF(Calculations!B675=\"\",\"\",Calculations!B675)","v":""},{"$f":"Calculations!AW675","v":""}]
[{"$f":"IF(Calculations!A676=\"\",\"\",Calculations!A676)","v":""},{"$f":"IF(Calculations!B676=\"\",\"\",Calculations!B676)","v":""},{"$f":"Calculations!AW676","v":""}]
[{"$f":"IF(Calculations!A677=\"\",\"\",Calculations!A677)","v":""},{"$f":"IF(Calculations!B677=\"\",\"\",Calculations!B677)","v":""},{"$f":"Calculations!AW677","v":""}]
[{"$f":"IF(Calculations!A678=\"\",\"\",Calculations!A678)","v":""},{"$f":"IF(Calculations!B678=\"\",\"\",Calculations!B678)","v":""},{"$f":"Calculations!AW678","v":""}]
[{"$f":"IF(Calculations!A679=\"\",\"\",Calculations!A679)","v":""},{"$f":"IF(Calculations!B679=\"\",\"\",Calculations!B679)","v":""},{"$f":"Calculations!AW679","v":""}]
[{"$f":"IF(Calculations!A680=\"\",\"\",Calculations!A680)","v":""},{"$f":"IF(Calculations!B680=\"\",\"\",Calculations!B680)","v":""},{"$f":"Calculations!AW680","v":""}]
[{"$f":"IF(Calculations!A681=\"\",\"\",Calculations!A681)","v":""},{"$f":"IF(Calculations!B681=\"\",\"\",Calculations!B681)","v":""},{"$f":"Calculations!AW681","v":""}]
[{"$f":"IF(Calculations!A682=\"\",\"\",Calculations!A682)","v":""},{"$f":"IF(Calculations!B682=\"\",\"\",Calculations!B682)","v":""},{"$f":"Calculations!AW682","v":""}]
[{"$f":"IF(Calculations!A683=\"\",\"\",Calculations!A683)","v":""},{"$f":"IF(Calculations!B683=\"\",\"\",Calculations!B683)","v":""},{"$f":"Calculations!AW683","v":""}]
[{"$f":"IF(Calculations!A684=\"\",\"\",Calculations!A684)","v":""},{"$f":"IF(Calculations!B684=\"\",\"\",Calculations!B684)","v":""},{"$f":"Calculations!AW684","v":""}]
[{"$f":"IF(Calculations!A685=\"\",\"\",Calculations!A685)","v":""},{"$f":"IF(Calculations!B685=\"\",\"\",Calculations!B685)","v":""},{"$f":"Calculations!AW685","v":""}]
[{"$f":"IF(Calculations!A686=\"\",\"\",Calculations!A686)","v":""},{"$f":"IF(Calculations!B686=\"\",\"\",Calculations!B686)","v":""},{"$f":"Calculations!AW686","v":""}]
[{"$f":"IF(Calculations!A687=\"\",\"\",Calculations!A687)","v":""},{"$f":"IF(Calculations!B687=\"\",\"\",Calculations!B687)","v":""},{"$f":"Calculations!AW687","v":""}]
[{"$f":"IF(Calculations!A688=\"\",\"\",Calculations!A688)","v":""},{"$f":"IF(Calculations!B688=\"\",\"\",Calculations!B688)","v":""},{"$f":"Calculations!AW688","v":""}]
[{"$f":"IF(Calculations!A689=\"\",\"\",Calculations!A689)","v":""},{"$f":"IF(Calculations!B689=\"\",\"\",Calculations!B689)","v":""},{"$f":"Calculations!AW689","v":""}]
[{"$f":"IF(Calculations!A690=\"\",\"\",Calculations!A690)","v":""},{"$f":"IF(Calculations!B690=\"\",\"\",Calculations!B690)","v":""},{"$f":"Calculations!AW690","v":""}]
[{"$f":"IF(Calculations!A691=\"\",\"\",Calculations!A691)","v":""},{"$f":"IF(Calculations!B691=\"\",\"\",Calculations!B691)","v":""},{"$f":"Calculations!AW691","v":""}]
[{"$f":"IF(Calculations!A692=\"\",\"\",Calculations!A692)","v":""},{"$f":"IF(Calculations!B692=\"\",\"\",Calculations!B692)","v":""},{"$f":"Calculations!AW692","v":""}]
[{"$f":"IF(Calculations!A693=\"\",\"\",Calculations!A693)","v":""},{"$f":"IF(Calculations!B693=\"\",\"\",Calculations!B693)","v":""},{"$f":"Calculations!AW693","v":""}]
[{"$f":"IF(Calculations!A694=\"\",\"\",Calculations!A694)","v":""},{"$f":"IF(Calculations!B694=\"\",\"\",Calculations!B694)","v":""},{"$f":"Calculations!AW694","v":""}]
[{"$f":"IF(Calculations!A695=\"\",\"\",Calculations!A695)","v":""},{"$f":"IF(Calculations!B695=\"\",\"\",Calculations!B695)","v":""},{"$f":"Calculations!AW695","v":""}]
[{"$f":"IF(Calculations!A696=\"\",\"\",Calculations!A696)","v":""},{"$f":"IF(Calculations!B696=\"\",\"\",Calculations!B696)","v":""},{"$f":"Calculations!AW696","v":""}]
[{"$f":"IF(Calculations!A697=\"\",\"\",Calculations!A697)","v":""},{"$f":"IF(Calculations!B697=\"\",\"\",Calculations!B697)","v":""},{"$f":"Calculations!AW697","v":""}]
[{"$f":"IF(Calculations!A698=\"\",\"\",Calculations!A698)","v":""},{"$f":"IF(Calculations!B698=\"\",\"\",Calculations!B698)","v":""},{"$f":"Calculations!AW698","v":""}]
[{"$f":"IF(Calculations!A699=\"\",\"\",Calculations!A699)","v":""},{"$f":"IF(Calculations!B699=\"\",\"\",Calculations!B699)","v":""},{"$f":"Calculations!AW699","v":""}]
[{"$f":"IF(Calculations!A700=\"\",\"\",Calculations!A700)","v":""},{"$f":"IF(Calculations!B700=\"\",\"\",Calculations!B700)","v":""},{"$f":"Calculations!AW700","v":""}]
[{"$f":"IF(Calculations!A701=\"\",\"\",Calculations!A701)","v":""},{"$f":"IF(Calculations!B701=\"\",\"\",Calculations!B701)","v":""},{"$f":"Calculations!AW701","v":""}]
[{"$f":"IF(Calculations!A702=\"\",\"\",Calculations!A702)","v":""},{"$f":"IF(Calculations!B702=\"\",\"\",Calculations!B702)","v":""},{"$f":"Calculations!AW702","v":""}]
[{"$f":"IF(Calculations!A703=\"\",\"\",Calculations!A703)","v":""},{"$f":"IF(Calculations!B703=\"\",\"\",Calculations!B703)","v":""},{"$f":"Calculations!AW703","v":""}]
[{"$f":"IF(Calculations!A704=\"\",\"\",Calculations!A704)","v":""},{"$f":"IF(Calculations!B704=\"\",\"\",Calculations!B704)","v":""},{"$f":"Calculations!AW704","v":""}]
[{"$f":"IF(Calculations!A705=\"\",\"\",Calculations!A705)","v":""},{"$f":"IF(Calculations!B705=\"\",\"\",Calculations!B705)","v":""},{"$f":"Calculations!AW705","v":""}]
[{"$f":"IF(Calculations!A706=\"\",\"\",Calculations!A706)","v":""},{"$f":"IF(Calculations!B706=\"\",\"\",Calculations!B706)","v":""},{"$f":"Calculations!AW706","v":""}]
[{"$f":"IF(Calculations!A707=\"\",\"\",Calculations!A707)","v":""},{"$f":"IF(Calculations!B707=\"\",\"\",Calculations!B707)","v":""},{"$f":"Calculations!AW707","v":""}]
[{"$f":"IF(Calculations!A708=\"\",\"\",Calculations!A708)","v":""},{"$f":"IF(Calculations!B708=\"\",\"\",Calculations!B708)","v":""},{"$f":"Calculations!AW708","v":""}]
[{"$f":"IF(Calculations!A709=\"\",\"\",Calculations!A709)","v":""},{"$f":"IF(Calculations!B709=\"\",\"\",Calculations!B709)","v":""},{"$f":"Calculations!AW709","v":""}]
[{"$f":"IF(Calculations!A710=\"\",\"\",Calculations!A710)","v":""},{"$f":"IF(Calculations!B710=\"\",\"\",Calculations!B710)","v":""},{"$f":"Calculations!AW710","v":""}]
[{"$f":"IF(Calculations!A711=\"\",\"\",Calculations!A711)","v":""},{"$f":"IF(Calculations!B711=\"\",\"\",Calculations!B711)","v":""},{"$f":"Calculations!AW711","v":""}]
[{"$f":"IF(Calculations!A712=\"\",\"\",Calculations!A712)","v":""},{"$f":"IF(Calculations!B712=\"\",\"\",Calculations!B712)","v":""},{"$f":"Calculations!AW712","v":""}]
[{"$f":"IF(Calculations!A713=\"\",\"\",Calculations!A713)","v":""},{"$f":"IF(Calculations!B713=\"\",\"\",Calculations!B713)","v":""},{"$f":"Calculations!AW713","v":""}]
[{"$f":"IF(Calculations!A714=\"\",\"\",Calculations!A714)","v":""},{"$f":"IF(Calculations!B714=\"\",\"\",Calculations!B714)","v":""},{"$f":"Calculations!AW714","v":""}]
[{"$f":"IF(Calculations!A715=\"\",\"\",Calculations!A715)","v":""},{"$f":"IF(Calculations!B715=\"\",\"\",Calculations!B715)","v":""},{"$f":"Calculations!AW715","v":""}]
[{"$f":"IF(Calculations!A716=\"\",\"\",Calculations!A716)","v":""},{"$f":"IF(Calculations!B716=\"\",\"\",Calculations!B716)","v":""},{"$f":"Calculations!AW716","v":""}]
[{"$f":"IF(Calculations!A717=\"\",\"\",Calculations!A717)","v":""},{"$f":"IF(Calculations!B717=\"\",\"\",Calculations!B717)","v":""},{"$f":"Calculations!AW717","v":""}]
[{"$f":"IF(Calculations!A718=\"\",\"\",Calculations!A718)","v":""},{"$f":"IF(Calculations!B718=\"\",\"\",Calculations!B718)","v":""},{"$f":"Calculations!AW718","v":""}]
[{"$f":"IF(Calculations!A719=\"\",\"\",Calculations!A719)","v":""},{"$f":"IF(Calculations!B719=\"\",\"\",Calculations!B719)","v":""},{"$f":"Calculations!AW719","v":""}]
[{"$f":"IF(Calculations!A720=\"\",\"\",Calculations!A720)","v":""},{"$f":"IF(Calculations!B720=\"\",\"\",Calculations!B720)","v":""},{"$f":"Calculations!AW720","v":""}]
[{"$f":"IF(Calculations!A721=\"\",\"\",Calculations!A721)","v":""},{"$f":"IF(Calculations!B721=\"\",\"\",Calculations!B721)","v":""},{"$f":"Calculations!AW721","v":""}]
[{"$f":"IF(Calculations!A722=\"\",\"\",Calculations!A722)","v":""},{"$f":"IF(Calculations!B722=\"\",\"\",Calculations!B722)","v":""},{"$f":"Calculations!AW722","v":""}]
[{"$f":"IF(Calculations!A723=\"\",\"\",Calculations!A723)","v":""},{"$f":"IF(Calculations!B723=\"\",\"\",Calculations!B723)","v":""},{"$f":"Calculations!AW723","v":""}]
[{"$f":"IF(Calculations!A724=\"\",\"\",Calculations!A724)","v":""},{"$f":"IF(Calculations!B724=\"\",\"\",Calculations!B724)","v":""},{"$f":"Calculations!AW724","v":""}]
[{"$f":"IF(Calculations!A725=\"\",\"\",Calculations!A725)","v":""},{"$f":"IF(Calculations!B725=\"\",\"\",Calculations!B725)","v":""},{"$f":"Calculations!AW725","v":""}]
[{"$f":"IF(Calculations!A726=\"\",\"\",Calculations!A726)","v":""},{"$f":"IF(Calculations!B726=\"\",\"\",Calculations!B726)","v":""},{"$f":"Calculations!AW726","v":""}]
[{"$f":"IF(Calculations!A727=\"\",\"\",Calculations!A727)","v":""},{"$f":"IF(Calculations!B727=\"\",\"\",Calculations!B727)","v":""},{"$f":"Calculations!AW727","v":""}]
[{"$f":"IF(Calculations!A728=\"\",\"\",Calculations!A728)","v":""},{"$f":"IF(Calculations!B728=\"\",\"\",Calculations!B728)","v":""},{"$f":"Calculations!AW728","v":""}]
[{"$f":"IF(Calculations!A729=\"\",\"\",Calculations!A729)","v":""},{"$f":"IF(Calculations!B729=\"\",\"\",Calculations!B729)","v":""},{"$f":"Calculations!AW729","v":""}]
[{"$f":"IF(Calculations!A730=\"\",\"\",Calculations!A730)","v":""},{"$f":"IF(Calculations!B730=\"\",\"\",Calculations!B730)","v":""},{"$f":"Calculations!AW730","v":""}]
[{"$f":"IF(Calculations!A731=\"\",\"\",Calculations!A731)","v":""},{"$f":"IF(Calculations!B731=\"\",\"\",Calculations!B731)","v":""},{"$f":"Calculations!AW731","v":""}]
[{"$f":"IF(Calculations!A732=\"\",\"\",Calculations!A732)","v":""},{"$f":"IF(Calculations!B732=\"\",\"\",Calculations!B732)","v":""},{"$f":"Calculations!AW732","v":""}]
[{"$f":"IF(Calculations!A733=\"\",\"\",Calculations!A733)","v":""},{"$f":"IF(Calculations!B733=\"\",\"\",Calculations!B733)","v":""},{"$f":"Calculations!AW733","v":""}]
[{"$f":"IF(Calculations!A734=\"\",\"\",Calculations!A734)","v":""},{"$f":"IF(Calculations!B734=\"\",\"\",Calculations!B734)","v":""},{"$f":"Calculations!AW734","v":""}]
[{"$f":"IF(Calculations!A735=\"\",\"\",Calculations!A735)","v":""},{"$f":"IF(Calculations!B735=\"\",\"\",Calculations!B735)","v":""},{"$f":"Calculations!AW735","v":""}]
[{"$f":"IF(Calculations!A736=\"\",\"\",Calculations!A736)","v":""},{"$f":"IF(Calculations!B736=\"\",\"\",Calculations!B736)","v":""},{"$f":"Calculations!AW736","v":""}]
[{"$f":"IF(Calculations!A737=\"\",\"\",Calculations!A737)","v":""},{"$f":"IF(Calculations!B737=\"\",\"\",Calculations!B737)","v":""},{"$f":"Calculations!AW737","v":""}]
[{"$f":"IF(Calculations!A738=\"\",\"\",Calculations!A738)","v":""},{"$f":"IF(Calculations!B738=\"\",\"\",Calculations!B738)","v":""},{"$f":"Calculations!AW738","v":""}]
[{"$f":"IF(Calculations!A739=\"\",\"\",Calculations!A739)","v":""},{"$f":"IF(Calculations!B739=\"\",\"\",Calculations!B739)","v":""},{"$f":"Calculations!AW739","v":""}]
[{"$f":"IF(Calculations!A740=\"\",\"\",Calculations!A740)","v":""},{"$f":"IF(Calculations!B740=\"\",\"\",Calculations!B740)","v":""},{"$f":"Calculations!AW740","v":""}]
[{"$f":"IF(Calculations!A741=\"\",\"\",Calculations!A741)","v":""},{"$f":"IF(Calculations!B741=\"\",\"\",Calculations!B741)","v":""},{"$f":"Calculations!AW741","v":""}]
[{"$f":"IF(Calculations!A742=\"\",\"\",Calculations!A742)","v":""},{"$f":"IF(Calculations!B742=\"\",\"\",Calculations!B742)","v":""},{"$f":"Calculations!AW742","v":""}]
[{"$f":"IF(Calculations!A743=\"\",\"\",Calculations!A743)","v":""},{"$f":"IF(Calculations!B743=\"\",\"\",Calculations!B743)","v":""},{"$f":"Calculations!AW743","v":""}]
[{"$f":"IF(Calculations!A744=\"\",\"\",Calculations!A744)","v":""},{"$f":"IF(Calculations!B744=\"\",\"\",Calculations!B744)","v":""},{"$f":"Calculations!AW744","v":""}]
[{"$f":"IF(Calculations!A745=\"\",\"\",Calculations!A745)","v":""},{"$f":"IF(Calculations!B745=\"\",\"\",Calculations!B745)","v":""},{"$f":"Calculations!AW745","v":""}]
[{"$f":"IF(Calculations!A746=\"\",\"\",Calculations!A746)","v":""},{"$f":"IF(Calculations!B746=\"\",\"\",Calculations!B746)","v":""},{"$f":"Calculations!AW746","v":""}]
[{"$f":"IF(Calculations!A747=\"\",\"\",Calculations!A747)","v":""},{"$f":"IF(Calculations!B747=\"\",\"\",Calculations!B747)","v":""},{"$f":"Calculations!AW747","v":""}]
[{"$f":"IF(Calculations!A748=\"\",\"\",Calculations!A748)","v":""},{"$f":"IF(Calculations!B748=\"\",\"\",Calculations!B748)","v":""},{"$f":"Calculations!AW748","v":""}]
[{"$f":"IF(Calculations!A749=\"\",\"\",Calculations!A749)","v":""},{"$f":"IF(Calculations!B749=\"\",\"\",Calculations!B749)","v":""},{"$f":"Calculations!AW749","v":""}]
[{"$f":"IF(Calculations!A750=\"\",\"\",Calculations!A750)","v":""},{"$f":"IF(Calculations!B750=\"\",\"\",Calculations!B750)","v":""},{"$f":"Calculations!AW750","v":""}]
[{"$f":"IF(Calculations!A751=\"\",\"\",Calculations!A751)","v":""},{"$f":"IF(Calculations!B751=\"\",\"\",Calculations!B751)","v":""},{"$f":"Calculations!AW751","v":""}]
[{"$f":"IF(Calculations!A752=\"\",\"\",Calculations!A752)","v":""},{"$f":"IF(Calculations!B752=\"\",\"\",Calculations!B752)","v":""},{"$f":"Calculations!AW752","v":""}]
[{"$f":"IF(Calculations!A753=\"\",\"\",Calculations!A753)","v":""},{"$f":"IF(Calculations!B753=\"\",\"\",Calculations!B753)","v":""},{"$f":"Calculations!AW753","v":""}]
[{"$f":"IF(Calculations!A754=\"\",\"\",Calculations!A754)","v":""},{"$f":"IF(Calculations!B754=\"\",\"\",Calculations!B754)","v":""},{"$f":"Calculations!AW754","v":""}]
[{"$f":"IF(Calculations!A755=\"\",\"\",Calculations!A755)","v":""},{"$f":"IF(Calculations!B755=\"\",\"\",Calculations!B755)","v":""},{"$f":"Calculations!AW755","v":""}]
[{"$f":"IF(Calculations!A756=\"\",\"\",Calculations!A756)","v":""},{"$f":"IF(Calculations!B756=\"\",\"\",Calculations!B756)","v":""},{"$f":"Calculations!AW756","v":""}]
[{"$f":"IF(Calculations!A757=\"\",\"\",Calculations!A757)","v":""},{"$f":"IF(Calculations!B757=\"\",\"\",Calculations!B757)","v":""},{"$f":"Calculations!AW757","v":""}]
[{"$f":"IF(Calculations!A758=\"\",\"\",Calculations!A758)","v":""},{"$f":"IF(Calculations!B758=\"\",\"\",Calculations!B758)","v":""},{"$f":"Calculations!AW758","v":""}]
[{"$f":"IF(Calculations!A759=\"\",\"\",Calculations!A759)","v":""},{"$f":"IF(Calculations!B759=\"\",\"\",Calculations!B759)","v":""},{"$f":"Calculations!AW759","v":""}]
[{"$f":"IF(Calculations!A760=\"\",\"\",Calculations!A760)","v":""},{"$f":"IF(Calculations!B760=\"\",\"\",Calculations!B760)","v":""},{"$f":"Calculations!AW760","v":""}]
[{"$f":"IF(Calculations!A761=\"\",\"\",Calculations!A761)","v":""},{"$f":"IF(Calculations!B761=\"\",\"\",Calculations!B761)","v":""},{"$f":"Calculations!AW761","v":""}]
[{"$f":"IF(Calculations!A762=\"\",\"\",Calculations!A762)","v":""},{"$f":"IF(Calculations!B762=\"\",\"\",Calculations!B762)","v":""},{"$f":"Calculations!AW762","v":""}]
[{"$f":"IF(Calculations!A763=\"\",\"\",Calculations!A763)","v":""},{"$f":"IF(Calculations!B763=\"\",\"\",Calculations!B763)","v":""},{"$f":"Calculations!AW763","v":""}]
[{"$f":"IF(Calculations!A764=\"\",\"\",Calculations!A764)","v":""},{"$f":"IF(Calculations!B764=\"\",\"\",Calculations!B764)","v":""},{"$f":"Calculations!AW764","v":""}]
[{"$f":"IF(Calculations!A765=\"\",\"\",Calculations!A765)","v":""},{"$f":"IF(Calculations!B765=\"\",\"\",Calculations!B765)","v":""},{"$f":"Calculations!AW765","v":""}]
[{"$f":"IF(Calculations!A766=\"\",\"\",Calculations!A766)","v":""},{"$f":"IF(Calculations!B766=\"\",\"\",Calculations!B766)","v":""},{"$f":"Calculations!AW766","v":""}]
[{"$f":"IF(Calculations!A767=\"\",\"\",Calculations!A767)","v":""},{"$f":"IF(Calculations!B767=\"\",\"\",Calculations!B767)","v":""},{"$f":"Calculations!AW767","v":""}]
[{"$f":"IF(Calculations!A768=\"\",\"\",Calculations!A768)","v":""},{"$f":"IF(Calculations!B768=\"\",\"\",Calculations!B768)","v":""},{"$f":"Calculations!AW768","v":""}]
[{"$f":"IF(Calculations!A769=\"\",\"\",Calculations!A769)","v":""},{"$f":"IF(Calculations!B769=\"\",\"\",Calculations!B769)","v":""},{"$f":"Calculations!AW769","v":""}]
[{"$f":"IF(Calculations!A770=\"\",\"\",Calculations!A770)","v":""},{"$f":"IF(Calculations!B770=\"\",\"\",Calculations!B770)","v":""},{"$f":"Calculations!AW770","v":""}]
[{"$f":"IF(Calculations!A771=\"\",\"\",Calculations!A771)","v":""},{"$f":"IF(Calculations!B771=\"\",\"\",Calculations!B771)","v":""},{"$f":"Calculations!AW771","v":""}]
[{"$f":"IF(Calculations!A772=\"\",\"\",Calculations!A772)","v":""},{"$f":"IF(Calculations!B772=\"\",\"\",Calculations!B772)","v":""},{"$f":"Calculations!AW772","v":""}]
[{"$f":"IF(Calculations!A773=\"\",\"\",Calculations!A773)","v":""},{"$f":"IF(Calculations!B773=\"\",\"\",Calculations!B773)","v":""},{"$f":"Calculations!AW773","v":""}]
[{"$f":"IF(Calculations!A774=\"\",\"\",Calculations!A774)","v":""},{"$f":"IF(Calculations!B774=\"\",\"\",Calculations!B774)","v":""},{"$f":"Calculations!AW774","v":""}]
[{"$f":"IF(Calculations!A775=\"\",\"\",Calculations!A775)","v":""},{"$f":"IF(Calculations!B775=\"\",\"\",Calculations!B775)","v":""},{"$f":"Calculations!AW775","v":""}]
[{"$f":"IF(Calculations!A776=\"\",\"\",Calculations!A776)","v":""},{"$f":"IF(Calculations!B776=\"\",\"\",Calculations!B776)","v":""},{"$f":"Calculations!AW776","v":""}]
[{"$f":"IF(Calculations!A777=\"\",\"\",Calculations!A777)","v":""},{"$f":"IF(Calculations!B777=\"\",\"\",Calculations!B777)","v":""},{"$f":"Calculations!AW777","v":""}]
[{"$f":"IF(Calculations!A778=\"\",\"\",Calculations!A778)","v":""},{"$f":"IF(Calculations!B778=\"\",\"\",Calculations!B778)","v":""},{"$f":"Calculations!AW778","v":""}]
[{"$f":"IF(Calculations!A779=\"\",\"\",Calculations!A779)","v":""},{"$f":"IF(Calculations!B779=\"\",\"\",Calculations!B779)","v":""},{"$f":"Calculations!AW779","v":""}]
[{"$f":"IF(Calculations!A780=\"\",\"\",Calculations!A780)","v":""},{"$f":"IF(Calculations!B780=\"\",\"\",Calculations!B780)","v":""},{"$f":"Calculations!AW780","v":""}]
[{"$f":"IF(Calculations!A781=\"\",\"\",Calculations!A781)","v":""},{"$f":"IF(Calculations!B781=\"\",\"\",Calculations!B781)","v":""},{"$f":"Calculations!AW781","v":""}]
[{"$f":"IF(Calculations!A782=\"\",\"\",Calculations!A782)","v":""},{"$f":"IF(Calculations!B782=\"\",\"\",Calculations!B782)","v":""},{"$f":"Calculations!AW782","v":""}]
[{"$f":"IF(Calculations!A783=\"\",\"\",Calculations!A783)","v":""},{"$f":"IF(Calculations!B783=\"\",\"\",Calculations!B783)","v":""},{"$f":"Calculations!AW783","v":""}]
[{"$f":"IF(Calculations!A784=\"\",\"\",Calculations!A784)","v":""},{"$f":"IF(Calculations!B784=\"\",\"\",Calculations!B784)","v":""},{"$f":"Calculations!AW784","v":""}]
[{"$f":"IF(Calculations!A785=\"\",\"\",Calculations!A785)","v":""},{"$f":"IF(Calculations!B785=\"\",\"\",Calculations!B785)","v":""},{"$f":"Calculations!AW785","v":""}]
[{"$f":"IF(Calculations!A786=\"\",\"\",Calculations!A786)","v":""},{"$f":"IF(Calculations!B786=\"\",\"\",Calculations!B786)","v":""},{"$f":"Calculations!AW786","v":""}]
[{"$f":"IF(Calculations!A787=\"\",\"\",Calculations!A787)","v":""},{"$f":"IF(Calculations!B787=\"\",\"\",Calculations!B787)","v":""},{"$f":"Calculations!AW787","v":""}]
[{"$f":"IF(Calculations!A788=\"\",\"\",Calculations!A788)","v":""},{"$f":"IF(Calculations!B788=\"\",\"\",Calculations!B788)","v":""},{"$f":"Calculations!AW788","v":""}]
[{"$f":"IF(Calculations!A789=\"\",\"\",Calculations!A789)","v":""},{"$f":"IF(Calculations!B789=\"\",\"\",Calculations!B789)","v":""},{"$f":"Calculations!AW789","v":""}]
[{"$f":"IF(Calculations!A790=\"\",\"\",Calculations!A790)","v":""},{"$f":"IF(Calculations!B790=\"\",\"\",Calculations!B790)","v":""},{"$f":"Calculations!AW790","v":""}]
[{"$f":"IF(Calculations!A791=\"\",\"\",Calculations!A791)","v":""},{"$f":"IF(Calculations!B791=\"\",\"\",Calculations!B791)","v":""},{"$f":"Calculations!AW791","v":""}]
[{"$f":"IF(Calculations!A792=\"\",\"\",Calculations!A792)","v":""},{"$f":"IF(Calculations!B792=\"\",\"\",Calculations!B792)","v":""},{"$f":"Calculations!AW792","v":""}]
[{"$f":"IF(Calculations!A793=\"\",\"\",Calculations!A793)","v":""},{"$f":"IF(Calculations!B793=\"\",\"\",Calculations!B793)","v":""},{"$f":"Calculations!AW793","v":""}]
[{"$f":"IF(Calculations!A794=\"\",\"\",Calculations!A794)","v":""},{"$f":"IF(Calculations!B794=\"\",\"\",Calculations!B794)","v":""},{"$f":"Calculations!AW794","v":""}]
[{"$f":"IF(Calculations!A795=\"\",\"\",Calculations!A795)","v":""},{"$f":"IF(Calculations!B795=\"\",\"\",Calculations!B795)","v":""},{"$f":"Calculations!AW795","v":""}]
[{"$f":"IF(Calculations!A796=\"\",\"\",Calculations!A796)","v":""},{"$f":"IF(Calculations!B796=\"\",\"\",Calculations!B796)","v":""},{"$f":"Calculations!AW796","v":""}]
[{"$f":"IF(Calculations!A797=\"\",\"\",Calculations!A797)","v":""},{"$f":"IF(Calculations!B797=\"\",\"\",Calculations!B797)","v":""},{"$f":"Calculations!AW797","v":""}]
[{"$f":"IF(Calculations!A798=\"\",\"\",Calculations!A798)","v":""},{"$f":"IF(Calculations!B798=\"\",\"\",Calculations!B798)","v":""},{"$f":"Calculations!AW798","v":""}]
[{"$f":"IF(Calculations!A799=\"\",\"\",Calculations!A799)","v":""},{"$f":"IF(Calculations!B799=\"\",\"\",Calculations!B799)","v":""},{"$f":"Calculations!AW799","v":""}]
[{"$f":"IF(Calculations!A800=\"\",\"\",Calculations!A800)","v":""},{"$f":"IF(Calculations!B800=\"\",\"\",Calculations!B800)","v":""},{"$f":"Calculations!AW800","v":""}]
[{"$f":"IF(Calculations!A801=\"\",\"\",Calculations!A801)","v":""},{"$f":"IF(Calculations!B801=\"\",\"\",Calculations!B801)","v":""},{"$f":"Calculations!AW801","v":""}]
[{"$f":"IF(Calculations!A802=\"\",\"\",Calculations!A802)","v":""},{"$f":"IF(Calculations!B802=\"\",\"\",Calculations!B802)","v":""},{"$f":"Calculations!AW802","v":""}]
[{"$f":"IF(Calculations!A803=\"\",\"\",Calculations!A803)","v":""},{"$f":"IF(Calculations!B803=\"\",\"\",Calculations!B803)","v":""},{"$f":"Calculations!AW803","v":""}]
[{"$f":"IF(Calculations!A804=\"\",\"\",Calculations!A804)","v":""},{"$f":"IF(Calculations!B804=\"\",\"\",Calculations!B804)","v":""},{"$f":"Calculations!AW804","v":""}]
[{"$f":"IF(Calculations!A805=\"\",\"\",Calculations!A805)","v":""},{"$f":"IF(Calculations!B805=\"\",\"\",Calculations!B805)","v":""},{"$f":"Calculations!AW805","v":""}]
[{"$f":"IF(Calculations!A806=\"\",\"\",Calculations!A806)","v":""},{"$f":"IF(Calculations!B806=\"\",\"\",Calculations!B806)","v":""},{"$f":"Calculations!AW806","v":""}]
[{"$f":"IF(Calculations!A807=\"\",\"\",Calculations!A807)","v":""},{"$f":"IF(Calculations!B807=\"\",\"\",Calculations!B807)","v":""},{"$f":"Calculations!AW807","v":""}]
[{"$f":"IF(Calculations!A808=\"\",\"\",Calculations!A808)","v":""},{"$f":"IF(Calculations!B808=\"\",\"\",Calculations!B808)","v":""},{"$f":"Calculations!AW808","v":""}]
[{"$f":"IF(Calculations!A809=\"\",\"\",Calculations!A809)","v":""},{"$f":"IF(Calculations!B809=\"\",\"\",Calculations!B809)","v":""},{"$f":"Calculations!AW809","v":""}]
[{"$f":"IF(Calculations!A810=\"\",\"\",Calculations!A810)","v":""},{"$f":"IF(Calculations!B810=\"\",\"\",Calculations!B810)","v":""},{"$f":"Calculations!AW810","v":""}]
[{"$f":"IF(Calculations!A811=\"\",\"\",Calculations!A811)","v":""},{"$f":"IF(Calculations!B811=\"\",\"\",Calculations!B811)","v":""},{"$f":"Calculations!AW811","v":""}]
[{"$f":"IF(Calculations!A812=\"\",\"\",Calculations!A812)","v":""},{"$f":"IF(Calculations!B812=\"\",\"\",Calculations!B812)","v":""},{"$f":"Calculations!AW812","v":""}]
[{"$f":"IF(Calculations!A813=\"\",\"\",Calculations!A813)","v":""},{"$f":"IF(Calculations!B813=\"\",\"\",Calculations!B813)","v":""},{"$f":"Calculations!AW813","v":""}]
[{"$f":"IF(Calculations!A814=\"\",\"\",Calculations!A814)","v":""},{"$f":"IF(Calculations!B814=\"\",\"\",Calculations!B814)","v":""},{"$f":"Calculations!AW814","v":""}]
[{"$f":"IF(Calculations!A815=\"\",\"\",Calculations!A815)","v":""},{"$f":"IF(Calculations!B815=\"\",\"\",Calculations!B815)","v":""},{"$f":"Calculations!AW815","v":""}]
[{"$f":"IF(Calculations!A816=\"\",\"\",Calculations!A816)","v":""},{"$f":"IF(Calculations!B816=\"\",\"\",Calculations!B816)","v":""},{"$f":"Calculations!AW816","v":""}]
[{"$f":"IF(Calculations!A817=\"\",\"\",Calculations!A817)","v":""},{"$f":"IF(Calculations!B817=\"\",\"\",Calculations!B817)","v":""},{"$f":"Calculations!AW817","v":""}]
[{"$f":"IF(Calculations!A818=\"\",\"\",Calculations!A818)","v":""},{"$f":"IF(Calculations!B818=\"\",\"\",Calculations!B818)","v":""},{"$f":"Calculations!AW818","v":""}]
[{"$f":"IF(Calculations!A819=\"\",\"\",Calculations!A819)","v":""},{"$f":"IF(Calculations!B819=\"\",\"\",Calculations!B819)","v":""},{"$f":"Calculations!AW819","v":""}]
[{"$f":"IF(Calculations!A820=\"\",\"\",Calculations!A820)","v":""},{"$f":"IF(Calculations!B820=\"\",\"\",Calculations!B820)","v":""},{"$f":"Calculations!AW820","v":""}]
[{"$f":"IF(Calculations!A821=\"\",\"\",Calculations!A821)","v":""},{"$f":"IF(Calculations!B821=\"\",\"\",Calculations!B821)","v":""},{"$f":"Calculations!AW821","v":""}]
[{"$f":"IF(Calculations!A822=\"\",\"\",Calculations!A822)","v":""},{"$f":"IF(Calculations!B822=\"\",\"\",Calculations!B822)","v":""},{"$f":"Calculations!AW822","v":""}]
[{"$f":"IF(Calculations!A823=\"\",\"\",Calculations!A823)","v":""},{"$f":"IF(Calculations!B823=\"\",\"\",Calculations!B823)","v":""},{"$f":"Calculations!AW823","v":""}]
[{"$f":"IF(Calculations!A824=\"\",\"\",Calculations!A824)","v":""},{"$f":"IF(Calculations!B824=\"\",\"\",Calculations!B824)","v":""},{"$f":"Calculations!AW824","v":""}]
[{"$f":"IF(Calculations!A825=\"\",\"\",Calculations!A825)","v":""},{"$f":"IF(Calculations!B825=\"\",\"\",Calculations!B825)","v":""},{"$f":"Calculations!AW825","v":""}]
[{"$f":"IF(Calculations!A826=\"\",\"\",Calculations!A826)","v":""},{"$f":"IF(Calculations!B826=\"\",\"\",Calculations!B826)","v":""},{"$f":"Calculations!AW826","v":""}]
[{"$f":"IF(Calculations!A827=\"\",\"\",Calculations!A827)","v":""},{"$f":"IF(Calculations!B827=\"\",\"\",Calculations!B827)","v":""},{"$f":"Calculations!AW827","v":""}]
[{"$f":"IF(Calculations!A828=\"\",\"\",Calculations!A828)","v":""},{"$f":"IF(Calculations!B828=\"\",\"\",Calculations!B828)","v":""},{"$f":"Calculations!AW828","v":""}]
[{"$f":"IF(Calculations!A829=\"\",\"\",Calculations!A829)","v":""},{"$f":"IF(Calculations!B829=\"\",\"\",Calculations!B829)","v":""},{"$f":"Calculations!AW829","v":""}]
[{"$f":"IF(Calculations!A830=\"\",\"\",Calculations!A830)","v":""},{"$f":"IF(Calculations!B830=\"\",\"\",Calculations!B830)","v":""},{"$f":"Calculations!AW830","v":""}]
[{"$f":"IF(Calculations!A831=\"\",\"\",Calculations!A831)","v":""},{"$f":"IF(Calculations!B831=\"\",\"\",Calculations!B831)","v":""},{"$f":"Calculations!AW831","v":""}]
[{"$f":"IF(Calculations!A832=\"\",\"\",Calculations!A832)","v":""},{"$f":"IF(Calculations!B832=\"\",\"\",Calculations!B832)","v":""},{"$f":"Calculations!AW832","v":""}]
[{"$f":"IF(Calculations!A833=\"\",\"\",Calculations!A833)","v":""},{"$f":"IF(Calculations!B833=\"\",\"\",Calculations!B833)","v":""},{"$f":"Calculations!AW833","v":""}]
[{"$f":"IF(Calculations!A834=\"\",\"\",Calculations!A834)","v":""},{"$f":"IF(Calculations!B834=\"\",\"\",Calculations!B834)","v":""},{"$f":"Calculations!AW834","v":""}]
[{"$f":"IF(Calculations!A835=\"\",\"\",Calculations!A835)","v":""},{"$f":"IF(Calculations!B835=\"\",\"\",Calculations!B835)","v":""},{"$f":"Calculations!AW835","v":""}]
[{"$f":"IF(Calculations!A836=\"\",\"\",Calculations!A836)","v":""},{"$f":"IF(Calculations!B836=\"\",\"\",Calculations!B836)","v":""},{"$f":"Calculations!AW836","v":""}]
[{"$f":"IF(Calculations!A837=\"\",\"\",Calculations!A837)","v":""},{"$f":"IF(Calculations!B837=\"\",\"\",Calculations!B837)","v":""},{"$f":"Calculations!AW837","v":""}]
[{"$f":"IF(Calculations!A838=\"\",\"\",Calculations!A838)","v":""},{"$f":"IF(Calculations!B838=\"\",\"\",Calculations!B838)","v":""},{"$f":"Calculations!AW838","v":""}]
[{"$f":"IF(Calculations!A839=\"\",\"\",Calculations!A839)","v":""},{"$f":"IF(Calculations!B839=\"\",\"\",Calculations!B839)","v":""},{"$f":"Calculations!AW839","v":""}]
[{"$f":"IF(Calculations!A840=\"\",\"\",Calculations!A840)","v":""},{"$f":"IF(Calculations!B840=\"\",\"\",Calculations!B840)","v":""},{"$f":"Calculations!AW840","v":""}]
[{"$f":"IF(Calculations!A841=\"\",\"\",Calculations!A841)","v":""},{"$f":"IF(Calculations!B841=\"\",\"\",Calculations!B841)","v":""},{"$f":"Calculations!AW841","v":""}]
[{"$f":"IF(Calculations!A842=\"\",\"\",Calculations!A842)","v":""},{"$f":"IF(Calculations!B842=\"\",\"\",Calculations!B842)","v":""},{"$f":"Calculations!AW842","v":""}]
[{"$f":"IF(Calculations!A843=\"\",\"\",Calculations!A843)","v":""},{"$f":"IF(Calculations!B843=\"\",\"\",Calculations!B843)","v":""},{"$f":"Calculations!AW843","v":""}]
[{"$f":"IF(Calculations!A844=\"\",\"\",Calculations!A844)","v":""},{"$f":"IF(Calculations!B844=\"\",\"\",Calculations!B844)","v":""},{"$f":"Calculations!AW844","v":""}]
[{"$f":"IF(Calculations!A845=\"\",\"\",Calculations!A845)","v":""},{"$f":"IF(Calculations!B845=\"\",\"\",Calculations!B845)","v":""},{"$f":"Calculations!AW845","v":""}]
[{"$f":"IF(Calculations!A846=\"\",\"\",Calculations!A846)","v":""},{"$f":"IF(Calculations!B846=\"\",\"\",Calculations!B846)","v":""},{"$f":"Calculations!AW846","v":""}]
[{"$f":"IF(Calculations!A847=\"\",\"\",Calculations!A847)","v":""},{"$f":"IF(Calculations!B847=\"\",\"\",Calculations!B847)","v":""},{"$f":"Calculations!AW847","v":""}]
[{"$f":"IF(Calculations!A848=\"\",\"\",Calculations!A848)","v":""},{"$f":"IF(Calculations!B848=\"\",\"\",Calculations!B848)","v":""},{"$f":"Calculations!AW848","v":""}]
[{"$f":"IF(Calculations!A849=\"\",\"\",Calculations!A849)","v":""},{"$f":"IF(Calculations!B849=\"\",\"\",Calculations!B849)","v":""},{"$f":"Calculations!AW849","v":""}]
[{"$f":"IF(Calculations!A850=\"\",\"\",Calculations!A850)","v":""},{"$f":"IF(Calculations!B850=\"\",\"\",Calculations!B850)","v":""},{"$f":"Calculations!AW850","v":""}]
[{"$f":"IF(Calculations!A851=\"\",\"\",Calculations!A851)","v":""},{"$f":"IF(Calculations!B851=\"\",\"\",Calculations!B851)","v":""},{"$f":"Calculations!AW851","v":""}]
[{"$f":"IF(Calculations!A852=\"\",\"\",Calculations!A852)","v":""},{"$f":"IF(Calculations!B852=\"\",\"\",Calculations!B852)","v":""},{"$f":"Calculations!AW852","v":""}]
[{"$f":"IF(Calculations!A853=\"\",\"\",Calculations!A853)","v":""},{"$f":"IF(Calculations!B853=\"\",\"\",Calculations!B853)","v":""},{"$f":"Calculations!AW853","v":""}]
[{"$f":"IF(Calculations!A854=\"\",\"\",Calculations!A854)","v":""},{"$f":"IF(Calculations!B854=\"\",\"\",Calculations!B854)","v":""},{"$f":"Calculations!AW854","v":""}]
[{"$f":"IF(Calculations!A855=\"\",\"\",Calculations!A855)","v":""},{"$f":"IF(Calculations!B855=\"\",\"\",Calculations!B855)","v":""},{"$f":"Calculations!AW855","v":""}]
[{"$f":"IF(Calculations!A856=\"\",\"\",Calculations!A856)","v":""},{"$f":"IF(Calculations!B856=\"\",\"\",Calculations!B856)","v":""},{"$f":"Calculations!AW856","v":""}]
[{"$f":"IF(Calculations!A857=\"\",\"\",Calculations!A857)","v":""},{"$f":"IF(Calculations!B857=\"\",\"\",Calculations!B857)","v":""},{"$f":"Calculations!AW857","v":""}]
[{"$f":"IF(Calculations!A858=\"\",\"\",Calculations!A858)","v":""},{"$f":"IF(Calculations!B858=\"\",\"\",Calculations!B858)","v":""},{"$f":"Calculations!AW858","v":""}]
[{"$f":"IF(Calculations!A859=\"\",\"\",Calculations!A859)","v":""},{"$f":"IF(Calculations!B859=\"\",\"\",Calculations!B859)","v":""},{"$f":"Calculations!AW859","v":""}]
[{"$f":"IF(Calculations!A860=\"\",\"\",Calculations!A860)","v":""},{"$f":"IF(Calculations!B860=\"\",\"\",Calculations!B860)","v":""},{"$f":"Calculations!AW860","v":""}]
[{"$f":"IF(Calculations!A861=\"\",\"\",Calculations!A861)","v":""},{"$f":"IF(Calculations!B861=\"\",\"\",Calculations!B861)","v":""},{"$f":"Calculations!AW861","v":""}]
[{"$f":"IF(Calculations!A862=\"\",\"\",Calculations!A862)","v":""},{"$f":"IF(Calculations!B862=\"\",\"\",Calculations!B862)","v":""},{"$f":"Calculations!AW862","v":""}]
[{"$f":"IF(Calculations!A863=\"\",\"\",Calculations!A863)","v":""},{"$f":"IF(Calculations!B863=\"\",\"\",Calculations!B863)","v":""},{"$f":"Calculations!AW863","v":""}]
[{"$f":"IF(Calculations!A864=\"\",\"\",Calculations!A864)","v":""},{"$f":"IF(Calculations!B864=\"\",\"\",Calculations!B864)","v":""},{"$f":"Calculations!AW864","v":""}]
[{"$f":"IF(Calculations!A865=\"\",\"\",Calculations!A865)","v":""},{"$f":"IF(Calculations!B865=\"\",\"\",Calculations!B865)","v":""},{"$f":"Calculations!AW865","v":""}]
[{"$f":"IF(Calculations!A866=\"\",\"\",Calculations!A866)","v":""},{"$f":"IF(Calculations!B866=\"\",\"\",Calculations!B866)","v":""},{"$f":"Calculations!AW866","v":""}]
[{"$f":"IF(Calculations!A867=\"\",\"\",Calculations!A867)","v":""},{"$f":"IF(Calculations!B867=\"\",\"\",Calculations!B867)","v":""},{"$f":"Calculations!AW867","v":""}]
[{"$f":"IF(Calculations!A868=\"\",\"\",Calculations!A868)","v":""},{"$f":"IF(Calculations!B868=\"\",\"\",Calculations!B868)","v":""},{"$f":"Calculations!AW868","v":""}]
[{"$f":"IF(Calculations!A869=\"\",\"\",Calculations!A869)","v":""},{"$f":"IF(Calculations!B869=\"\",\"\",Calculations!B869)","v":""},{"$f":"Calculations!AW869","v":""}]
[{"$f":"IF(Calculations!A870=\"\",\"\",Calculations!A870)","v":""},{"$f":"IF(Calculations!B870=\"\",\"\",Calculations!B870)","v":""},{"$f":"Calculations!AW870","v":""}]
[{"$f":"IF(Calculations!A871=\"\",\"\",Calculations!A871)","v":""},{"$f":"IF(Calculations!B871=\"\",\"\",Calculations!B871)","v":""},{"$f":"Calculations!AW871","v":""}]
[{"$f":"IF(Calculations!A872=\"\",\"\",Calculations!A872)","v":""},{"$f":"IF(Calculations!B872=\"\",\"\",Calculations!B872)","v":""},{"$f":"Calculations!AW872","v":""}]
[{"$f":"IF(Calculations!A873=\"\",\"\",Calculations!A873)","v":""},{"$f":"IF(Calculations!B873=\"\",\"\",Calculations!B873)","v":""},{"$f":"Calculations!AW873","v":""}]
[{"$f":"IF(Calculations!A874=\"\",\"\",Calculations!A874)","v":""},{"$f":"IF(Calculations!B874=\"\",\"\",Calculations!B874)","v":""},{"$f":"Calculations!AW874","v":""}]
[{"$f":"IF(Calculations!A875=\"\",\"\",Calculations!A875)","v":""},{"$f":"IF(Calculations!B875=\"\",\"\",Calculations!B875)","v":""},{"$f":"Calculations!AW875","v":""}]
[{"$f":"IF(Calculations!A876=\"\",\"\",Calculations!A876)","v":""},{"$f":"IF(Calculations!B876=\"\",\"\",Calculations!B876)","v":""},{"$f":"Calculations!AW876","v":""}]
[{"$f":"IF(Calculations!A877=\"\",\"\",Calculations!A877)","v":""},{"$f":"IF(Calculations!B877=\"\",\"\",Calculations!B877)","v":""},{"$f":"Calculations!AW877","v":""}]
[{"$f":"IF(Calculations!A878=\"\",\"\",Calculations!A878)","v":""},{"$f":"IF(Calculations!B878=\"\",\"\",Calculations!B878)","v":""},{"$f":"Calculations!AW878","v":""}]
[{"$f":"IF(Calculations!A879=\"\",\"\",Calculations!A879)","v":""},{"$f":"IF(Calculations!B879=\"\",\"\",Calculations!B879)","v":""},{"$f":"Calculations!AW879","v":""}]
[{"$f":"IF(Calculations!A880=\"\",\"\",Calculations!A880)","v":""},{"$f":"IF(Calculations!B880=\"\",\"\",Calculations!B880)","v":""},{"$f":"Calculations!AW880","v":""}]
[{"$f":"IF(Calculations!A881=\"\",\"\",Calculations!A881)","v":""},{"$f":"IF(Calculations!B881=\"\",\"\",Calculations!B881)","v":""},{"$f":"Calculations!AW881","v":""}]
[{"$f":"IF(Calculations!A882=\"\",\"\",Calculations!A882)","v":""},{"$f":"IF(Calculations!B882=\"\",\"\",Calculations!B882)","v":""},{"$f":"Calculations!AW882","v":""}]
[{"$f":"IF(Calculations!A883=\"\",\"\",Calculations!A883)","v":""},{"$f":"IF(Calculations!B883=\"\",\"\",Calculations!B883)","v":""},{"$f":"Calculations!AW883","v":""}]
[{"$f":"IF(Calculations!A884=\"\",\"\",Calculations!A884)","v":""},{"$f":"IF(Calculations!B884=\"\",\"\",Calculations!B884)","v":""},{"$f":"Calculations!AW884","v":""}]
[{"$f":"IF(Calculations!A885=\"\",\"\",Calculations!A885)","v":""},{"$f":"IF(Calculations!B885=\"\",\"\",Calculations!B885)","v":""},{"$f":"Calculations!AW885","v":""}]
[{"$f":"IF(Calculations!A886=\"\",\"\",Calculations!A886)","v":""},{"$f":"IF(Calculations!B886=\"\",\"\",Calculations!B886)","v":""},{"$f":"Calculations!AW886","v":""}]
[{"$f":"IF(Calculations!A887=\"\",\"\",Calculations!A887)","v":""},{"$f":"IF(Calculations!B887=\"\",\"\",Calculations!B887)","v":""},{"$f":"Calculations!AW887","v":""}]
[{"$f":"IF(Calculations!A888=\"\",\"\",Calculations!A888)","v":""},{"$f":"IF(Calculations!B888=\"\",\"\",Calculations!B888)","v":""},{"$f":"Calculations!AW888","v":""}]
[{"$f":"IF(Calculations!A889=\"\",\"\",Calculations!A889)","v":""},{"$f":"IF(Calculations!B889=\"\",\"\",Calculations!B889)","v":""},{"$f":"Calculations!AW889","v":""}]
[{"$f":"IF(Calculations!A890=\"\",\"\",Calculations!A890)","v":""},{"$f":"IF(Calculations!B890=\"\",\"\",Calculations!B890)","v":""},{"$f":"Calculations!AW890","v":""}]
[{"$f":"IF(Calculations!A891=\"\",\"\",Calculations!A891)","v":""},{"$f":"IF(Calculations!B891=\"\",\"\",Calculations!B891)","v":""},{"$f":"Calculations!AW891","v":""}]
[{"$f":"IF(Calculations!A892=\"\",\"\",Calculations!A892)","v":""},{"$f":"IF(Calculations!B892=\"\",\"\",Calculations!B892)","v":""},{"$f":"Calculations!AW892","v":""}]
[{"$f":"IF(Calculations!A893=\"\",\"\",Calculations!A893)","v":""},{"$f":"IF(Calculations!B893=\"\",\"\",Calculations!B893)","v":""},{"$f":"Calculations!AW893","v":""}]
[{"$f":"IF(Calculations!A894=\"\",\"\",Calculations!A894)","v":""},{"$f":"IF(Calculations!B894=\"\",\"\",Calculations!B894)","v":""},{"$f":"Calculations!AW894","v":""}]
[{"$f":"IF(Calculations!A895=\"\",\"\",Calculations!A895)","v":""},{"$f":"IF(Calculations!B895=\"\",\"\",Calculations!B895)","v":""},{"$f":"Calculations!AW895","v":""}]
[{"$f":"IF(Calculations!A896=\"\",\"\",Calculations!A896)","v":""},{"$f":"IF(Calculations!B896=\"\",\"\",Calculations!B896)","v":""},{"$f":"Calculations!AW896","v":""}]
[{"$f":"IF(Calculations!A897=\"\",\"\",Calculations!A897)","v":""},{"$f":"IF(Calculations!B897=\"\",\"\",Calculations!B897)","v":""},{"$f":"Calculations!AW897","v":""}]
[{"$f":"IF(Calculations!A898=\"\",\"\",Calculations!A898)","v":""},{"$f":"IF(Calculations!B898=\"\",\"\",Calculations!B898)","v":""},{"$f":"Calculations!AW898","v":""}]
[{"$f":"IF(Calculations!A899=\"\",\"\",Calculations!A899)","v":""},{"$f":"IF(Calculations!B899=\"\",\"\",Calculations!B899)","v":""},{"$f":"Calculations!AW899","v":""}]
[{"$f":"IF(Calculations!A900=\"\",\"\",Calculations!A900)","v":""},{"$f":"IF(Calculations!B900=\"\",\"\",Calculations!B900)","v":""},{"$f":"Calculations!AW900","v":""}]
[{"$f":"IF(Calculations!A901=\"\",\"\",Calculations!A901)","v":""},{"$f":"IF(Calculations!B901=\"\",\"\",Calculations!B901)","v":""},{"$f":"Calculations!AW901","v":""}]
[{"$f":"IF(Calculations!A902=\"\",\"\",Calculations!A902)","v":""},{"$f":"IF(Calculations!B902=\"\",\"\",Calculations!B902)","v":""},{"$f":"Calculations!AW902","v":""}]
[{"$f":"IF(Calculations!A903=\"\",\"\",Calculations!A903)","v":""},{"$f":"IF(Calculations!B903=\"\",\"\",Calculations!B903)","v":""},{"$f":"Calculations!AW903","v":""}]
[{"$f":"IF(Calculations!A904=\"\",\"\",Calculations!A904)","v":""},{"$f":"IF(Calculations!B904=\"\",\"\",Calculations!B904)","v":""},{"$f":"Calculations!AW904","v":""}]
[{"$f":"IF(Calculations!A905=\"\",\"\",Calculations!A905)","v":""},{"$f":"IF(Calculations!B905=\"\",\"\",Calculations!B905)","v":""},{"$f":"Calculations!AW905","v":""}]
[{"$f":"IF(Calculations!A906=\"\",\"\",Calculations!A906)","v":""},{"$f":"IF(Calculations!B906=\"\",\"\",Calculations!B906)","v":""},{"$f":"Calculations!AW906","v":""}]
[{"$f":"IF(Calculations!A907=\"\",\"\",Calculations!A907)","v":""},{"$f":"IF(Calculations!B907=\"\",\"\",Calculations!B907)","v":""},{"$f":"Calculations!AW907","v":""}]
[{"$f":"IF(Calculations!A908=\"\",\"\",Calculations!A908)","v":""},{"$f":"IF(Calculations!B908=\"\",\"\",Calculations!B908)","v":""},{"$f":"Calculations!AW908","v":""}]
[{"$f":"IF(Calculations!A909=\"\",\"\",Calculations!A909)","v":""},{"$f":"IF(Calculations!B909=\"\",\"\",Calculations!B909)","v":""},{"$f":"Calculations!AW909","v":""}]
[{"$f":"IF(Calculations!A910=\"\",\"\",Calculations!A910)","v":""},{"$f":"IF(Calculations!B910=\"\",\"\",Calculations!B910)","v":""},{"$f":"Calculations!AW910","v":""}]
[{"$f":"IF(Calculations!A911=\"\",\"\",Calculations!A911)","v":""},{"$f":"IF(Calculations!B911=\"\",\"\",Calculations!B911)","v":""},{"$f":"Calculations!AW911","v":""}]
[{"$f":"IF(Calculations!A912=\"\",\"\",Calculations!A912)","v":""},{"$f":"IF(Calculations!B912=\"\",\"\",Calculations!B912)","v":""},{"$f":"Calculations!AW912","v":""}]
[{"$f":"IF(Calculations!A913=\"\",\"\",Calculations!A913)","v":""},{"$f":"IF(Calculations!B913=\"\",\"\",Calculations!B913)","v":""},{"$f":"Calculations!AW913","v":""}]
[{"$f":"IF(Calculations!A914=\"\",\"\",Calculations!A914)","v":""},{"$f":"IF(Calculations!B914=\"\",\"\",Calculations!B914)","v":""},{"$f":"Calculations!AW914","v":""}]
[{"$f":"IF(Calculations!A915=\"\",\"\",Calculations!A915)","v":""},{"$f":"IF(Calculations!B915=\"\",\"\",Calculations!B915)","v":""},{"$f":"Calculations!AW915","v":""}]
[{"$f":"IF(Calculations!A916=\"\",\"\",Calculations!A916)","v":""},{"$f":"IF(Calculations!B916=\"\",\"\",Calculations!B916)","v":""},{"$f":"Calculations!AW916","v":""}]
[{"$f":"IF(Calculations!A917=\"\",\"\",Calculations!A917)","v":""},{"$f":"IF(Calculations!B917=\"\",\"\",Calculations!B917)","v":""},{"$f":"Calculations!AW917","v":""}]
[{"$f":"IF(Calculations!A918=\"\",\"\",Calculations!A918)","v":""},{"$f":"IF(Calculations!B918=\"\",\"\",Calculations!B918)","v":""},{"$f":"Calculations!AW918","v":""}]
[{"$f":"IF(Calculations!A919=\"\",\"\",Calculations!A919)","v":""},{"$f":"IF(Calculations!B919=\"\",\"\",Calculations!B919)","v":""},{"$f":"Calculations!AW919","v":""}]
[{"$f":"IF(Calculations!A920=\"\",\"\",Calculations!A920)","v":""},{"$f":"IF(Calculations!B920=\"\",\"\",Calculations!B920)","v":""},{"$f":"Calculations!AW920","v":""}]
[{"$f":"IF(Calculations!A921=\"\",\"\",Calculations!A921)","v":""},{"$f":"IF(Calculations!B921=\"\",\"\",Calculations!B921)","v":""},{"$f":"Calculations!AW921","v":""}]
[{"$f":"IF(Calculations!A922=\"\",\"\",Calculations!A922)","v":""},{"$f":"IF(Calculations!B922=\"\",\"\",Calculations!B922)","v":""},{"$f":"Calculations!AW922","v":""}]
[{"$f":"IF(Calculations!A923=\"\",\"\",Calculations!A923)","v":""},{"$f":"IF(Calculations!B923=\"\",\"\",Calculations!B923)","v":""},{"$f":"Calculations!AW923","v":""}]
[{"$f":"IF(Calculations!A924=\"\",\"\",Calculations!A924)","v":""},{"$f":"IF(Calculations!B924=\"\",\"\",Calculations!B924)","v":""},{"$f":"Calculations!AW924","v":""}]
[{"$f":"IF(Calculations!A925=\"\",\"\",Calculations!A925)","v":""},{"$f":"IF(Calculations!B925=\"\",\"\",Calculations!B925)","v":""},{"$f":"Calculations!AW925","v":""}]
[{"$f":"IF(Calculations!A926=\"\",\"\",Calculations!A926)","v":""},{"$f":"IF(Calculations!B926=\"\",\"\",Calculations!B926)","v":""},{"$f":"Calculations!AW926","v":""}]
[{"$f":"IF(Calculations!A927=\"\",\"\",Calculations!A927)","v":""},{"$f":"IF(Calculations!B927=\"\",\"\",Calculations!B927)","v":""},{"$f":"Calculations!AW927","v":""}]
[{"$f":"IF(Calculations!A928=\"\",\"\",Calculations!A928)","v":""},{"$f":"IF(Calculations!B928=\"\",\"\",Calculations!B928)","v":""},{"$f":"Calculations!AW928","v":""}]
[{"$f":"IF(Calculations!A929=\"\",\"\",Calculations!A929)","v":""},{"$f":"IF(Calculations!B929=\"\",\"\",Calculations!B929)","v":""},{"$f":"Calculations!AW929","v":""}]
[{"$f":"IF(Calculations!A930=\"\",\"\",Calculations!A930)","v":""},{"$f":"IF(Calculations!B930=\"\",\"\",Calculations!B930)","v":""},{"$f":"Calculations!AW930","v":""}]
[{"$f":"IF(Calculations!A931=\"\",\"\",Calculations!A931)","v":""},{"$f":"IF(Calculations!B931=\"\",\"\",Calculations!B931)","v":""},{"$f":"Calculations!AW931","v":""}]
[{"$f":"IF(Calculations!A932=\"\",\"\",Calculations!A932)","v":""},{"$f":"IF(Calculations!B932=\"\",\"\",Calculations!B932)","v":""},{"$f":"Calculations!AW932","v":""}]
[{"$f":"IF(Calculations!A933=\"\",\"\",Calculations!A933)","v":""},{"$f":"IF(Calculations!B933=\"\",\"\",Calculations!B933)","v":""},{"$f":"Calculations!AW933","v":""}]
[{"$f":"IF(Calculations!A934=\"\",\"\",Calculations!A934)","v":""},{"$f":"IF(Calculations!B934=\"\",\"\",Calculations!B934)","v":""},{"$f":"Calculations!AW934","v":""}]
[{"$f":"IF(Calculations!A935=\"\",\"\",Calculations!A935)","v":""},{"$f":"IF(Calculations!B935=\"\",\"\",Calculations!B935)","v":""},{"$f":"Calculations!AW935","v":""}]
[{"$f":"IF(Calculations!A936=\"\",\"\",Calculations!A936)","v":""},{"$f":"IF(Calculations!B936=\"\",\"\",Calculations!B936)","v":""},{"$f":"Calculations!AW936","v":""}]
[{"$f":"IF(Calculations!A937=\"\",\"\",Calculations!A937)","v":""},{"$f":"IF(Calculations!B937=\"\",\"\",Calculations!B937)","v":""},{"$f":"Calculations!AW937","v":""}]
[{"$f":"IF(Calculations!A938=\"\",\"\",Calculations!A938)","v":""},{"$f":"IF(Calculations!B938=\"\",\"\",Calculations!B938)","v":""},{"$f":"Calculations!AW938","v":""}]
[{"$f":"IF(Calculations!A939=\"\",\"\",Calculations!A939)","v":""},{"$f":"IF(Calculations!B939=\"\",\"\",Calculations!B939)","v":""},{"$f":"Calculations!AW939","v":""}]
[{"$f":"IF(Calculations!A940=\"\",\"\",Calculations!A940)","v":""},{"$f":"IF(Calculations!B940=\"\",\"\",Calculations!B940)","v":""},{"$f":"Calculations!AW940","v":""}]
[{"$f":"IF(Calculations!A941=\"\",\"\",Calculations!A941)","v":""},{"$f":"IF(Calculations!B941=\"\",\"\",Calculations!B941)","v":""},{"$f":"Calculations!AW941","v":""}]
[{"$f":"IF(Calculations!A942=\"\",\"\",Calculations!A942)","v":""},{"$f":"IF(Calculations!B942=\"\",\"\",Calculations!B942)","v":""},{"$f":"Calculations!AW942","v":""}]
[{"$f":"IF(Calculations!A943=\"\",\"\",Calculations!A943)","v":""},{"$f":"IF(Calculations!B943=\"\",\"\",Calculations!B943)","v":""},{"$f":"Calculations!AW943","v":""}]
[{"$f":"IF(Calculations!A944=\"\",\"\",Calculations!A944)","v":""},{"$f":"IF(Calculations!B944=\"\",\"\",Calculations!B944)","v":""},{"$f":"Calculations!AW944","v":""}]
[{"$f":"IF(Calculations!A945=\"\",\"\",Calculations!A945)","v":""},{"$f":"IF(Calculations!B945=\"\",\"\",Calculations!B945)","v":""},{"$f":"Calculations!AW945","v":""}]
[{"$f":"IF(Calculations!A946=\"\",\"\",Calculations!A946)","v":""},{"$f":"IF(Calculations!B946=\"\",\"\",Calculations!B946)","v":""},{"$f":"Calculations!AW946","v":""}]
[{"$f":"IF(Calculations!A947=\"\",\"\",Calculations!A947)","v":""},{"$f":"IF(Calculations!B947=\"\",\"\",Calculations!B947)","v":""},{"$f":"Calculations!AW947","v":""}]
[{"$f":"IF(Calculations!A948=\"\",\"\",Calculations!A948)","v":""},{"$f":"IF(Calculations!B948=\"\",\"\",Calculations!B948)","v":""},{"$f":"Calculations!AW948","v":""}]
[{"$f":"IF(Calculations!A949=\"\",\"\",Calculations!A949)","v":""},{"$f":"IF(Calculations!B949=\"\",\"\",Calculations!B949)","v":""},{"$f":"Calculations!AW949","v":""}]
[{"$f":"IF(Calculations!A950=\"\",\"\",Calculations!A950)","v":""},{"$f":"IF(Calculations!B950=\"\",\"\",Calculations!B950)","v":""},{"$f":"Calculations!AW950","v":""}]
[{"$f":"IF(Calculations!A951=\"\",\"\",Calculations!A951)","v":""},{"$f":"IF(Calculations!B951=\"\",\"\",Calculations!B951)","v":""},{"$f":"Calculations!AW951","v":""}]
[{"$f":"IF(Calculations!A952=\"\",\"\",Calculations!A952)","v":""},{"$f":"IF(Calculations!B952=\"\",\"\",Calculations!B952)","v":""},{"$f":"Calculations!AW952","v":""}]
[{"$f":"IF(Calculations!A953=\"\",\"\",Calculations!A953)","v":""},{"$f":"IF(Calculations!B953=\"\",\"\",Calculations!B953)","v":""},{"$f":"Calculations!AW953","v":""}]
[{"$f":"IF(Calculations!A954=\"\",\"\",Calculations!A954)","v":""},{"$f":"IF(Calculations!B954=\"\",\"\",Calculations!B954)","v":""},{"$f":"Calculations!AW954","v":""}]
[{"$f":"IF(Calculations!A955=\"\",\"\",Calculations!A955)","v":""},{"$f":"IF(Calculations!B955=\"\",\"\",Calculations!B955)","v":""},{"$f":"Calculations!AW955","v":""}]
[{"$f":"IF(Calculations!A956=\"\",\"\",Calculations!A956)","v":""},{"$f":"IF(Calculations!B956=\"\",\"\",Calculations!B956)","v":""},{"$f":"Calculations!AW956","v":""}]
[{"$f":"IF(Calculations!A957=\"\",\"\",Calculations!A957)","v":""},{"$f":"IF(Calculations!B957=\"\",\"\",Calculations!B957)","v":""},{"$f":"Calculations!AW957","v":""}]
[{"$f":"IF(Calculations!A958=\"\",\"\",Calculations!A958)","v":""},{"$f":"IF(Calculations!B958=\"\",\"\",Calculations!B958)","v":""},{"$f":"Calculations!AW958","v":""}]
[{"$f":"IF(Calculations!A959=\"\",\"\",Calculations!A959)","v":""},{"$f":"IF(Calculations!B959=\"\",\"\",Calculations!B959)","v":""},{"$f":"Calculations!AW959","v":""}]
[{"$f":"IF(Calculations!A960=\"\",\"\",Calculations!A960)","v":""},{"$f":"IF(Calculations!B960=\"\",\"\",Calculations!B960)","v":""},{"$f":"Calculations!AW960","v":""}]
[{"$f":"IF(Calculations!A961=\"\",\"\",Calculations!A961)","v":""},{"$f":"IF(Calculations!B961=\"\",\"\",Calculations!B961)","v":""},{"$f":"Calculations!AW961","v":""}]
[{"$f":"IF(Calculations!A962=\"\",\"\",Calculations!A962)","v":""},{"$f":"IF(Calculations!B962=\"\",\"\",Calculations!B962)","v":""},{"$f":"Calculations!AW962","v":""}]
[{"$f":"IF(Calculations!A963=\"\",\"\",Calculations!A963)","v":""},{"$f":"IF(Calculations!B963=\"\",\"\",Calculations!B963)","v":""},{"$f":"Calculations!AW963","v":""}]
[{"$f":"IF(Calculations!A964=\"\",\"\",Calculations!A964)","v":""},{"$f":"IF(Calculations!B964=\"\",\"\",Calculations!B964)","v":""},{"$f":"Calculations!AW964","v":""}]
[{"$f":"IF(Calculations!A965=\"\",\"\",Calculations!A965)","v":""},{"$f":"IF(Calculations!B965=\"\",\"\",Calculations!B965)","v":""},{"$f":"Calculations!AW965","v":""}]
[{"$f":"IF(Calculations!A966=\"\",\"\",Calculations!A966)","v":""},{"$f":"IF(Calculations!B966=\"\",\"\",Calculations!B966)","v":""},{"$f":"Calculations!AW966","v":""}]
[{"$f":"IF(Calculations!A967=\"\",\"\",Calculations!A967)","v":""},{"$f":"IF(Calculations!B967=\"\",\"\",Calculations!B967)","v":""},{"$f":"Calculations!AW967","v":""}]
[{"$f":"IF(Calculations!A968=\"\",\"\",Calculations!A968)","v":""},{"$f":"IF(Calculations!B968=\"\",\"\",Calculations!B968)","v":""},{"$f":"Calculations!AW968","v":""}]
[{"$f":"IF(Calculations!A969=\"\",\"\",Calculations!A969)","v":""},{"$f":"IF(Calculations!B969=\"\",\"\",Calculations!B969)","v":""},{"$f":"Calculations!AW969","v":""}]
[{"$f":"IF(Calculations!A970=\"\",\"\",Calculations!A970)","v":""},{"$f":"IF(Calculations!B970=\"\",\"\",Calculations!B970)","v":""},{"$f":"Calculations!AW970","v":""}]
[{"$f":"IF(Calculations!A971=\"\",\"\",Calculations!A971)","v":""},{"$f":"IF(Calculations!B971=\"\",\"\",Calculations!B971)","v":""},{"$f":"Calculations!AW971","v":""}]
[{"$f":"IF(Calculations!A972=\"\",\"\",Calculations!A972)","v":""},{"$f":"IF(Calculations!B972=\"\",\"\",Calculations!B972)","v":""},{"$f":"Calculations!AW972","v":""}]
[{"$f":"IF(Calculations!A973=\"\",\"\",Calculations!A973)","v":""},{"$f":"IF(Calculations!B973=\"\",\"\",Calculations!B973)","v":""},{"$f":"Calculations!AW973","v":""}]
[{"$f":"IF(Calculations!A974=\"\",\"\",Calculations!A974)","v":""},{"$f":"IF(Calculations!B974=\"\",\"\",Calculations!B974)","v":""},{"$f":"Calculations!AW974","v":""}]
[{"$f":"IF(Calculations!A975=\"\",\"\",Calculations!A975)","v":""},{"$f":"IF(Calculations!B975=\"\",\"\",Calculations!B975)","v":""},{"$f":"Calculations!AW975","v":""}]
[{"$f":"IF(Calculations!A976=\"\",\"\",Calculations!A976)","v":""},{"$f":"IF(Calculations!B976=\"\",\"\",Calculations!B976)","v":""},{"$f":"Calculations!AW976","v":""}]
[{"$f":"IF(Calculations!A977=\"\",\"\",Calculations!A977)","v":""},{"$f":"IF(Calculations!B977=\"\",\"\",Calculations!B977)","v":""},{"$f":"Calculations!AW977","v":""}]
[{"$f":"IF(Calculations!A978=\"\",\"\",Calculations!A978)","v":""},{"$f":"IF(Calculations!B978=\"\",\"\",Calculations!B978)","v":""},{"$f":"Calculations!AW978","v":""}]
[{"$f":"IF(Calculations!A979=\"\",\"\",Calculations!A979)","v":""},{"$f":"IF(Calculations!B979=\"\",\"\",Calculations!B979)","v":""},{"$f":"Calculations!AW979","v":""}]
[{"$f":"IF(Calculations!A980=\"\",\"\",Calculations!A980)","v":""},{"$f":"IF(Calculations!B980=\"\",\"\",Calculations!B980)","v":""},{"$f":"Calculations!AW980","v":""}]
[{"$f":"IF(Calculations!A981=\"\",\"\",Calculations!A981)","v":""},{"$f":"IF(Calculations!B981=\"\",\"\",Calculations!B981)","v":""},{"$f":"Calculations!AW981","v":""}]
[{"$f":"IF(Calculations!A982=\"\",\"\",Calculations!A982)","v":""},{"$f":"IF(Calculations!B982=\"\",\"\",Calculations!B982)","v":""},{"$f":"Calculations!AW982","v":""}]
[{"$f":"IF(Calculations!A983=\"\",\"\",Calculations!A983)","v":""},{"$f":"IF(Calculations!B983=\"\",\"\",Calculations!B983)","v":""},{"$f":"Calculations!AW983","v":""}]
[{"$f":"IF(Calculations!A984=\"\",\"\",Calculations!A984)","v":""},{"$f":"IF(Calculations!B984=\"\",\"\",Calculations!B984)","v":""},{"$f":"Calculations!AW984","v":""}]
[{"$f":"IF(Calculations!A985=\"\",\"\",Calculations!A985)","v":""},{"$f":"IF(Calculations!B985=\"\",\"\",Calculations!B985)","v":""},{"$f":"Calculations!AW985","v":""}]
[{"$f":"IF(Calculations!A986=\"\",\"\",Calculations!A986)","v":""},{"$f":"IF(Calculations!B986=\"\",\"\",Calculations!B986)","v":""},{"$f":"Calculations!AW986","v":""}]
[{"$f":"IF(Calculations!A987=\"\",\"\",Calculations!A987)","v":""},{"$f":"IF(Calculations!B987=\"\",\"\",Calculations!B987)","v":""},{"$f":"Calculations!AW987","v":""}]
[{"$f":"IF(Calculations!A988=\"\",\"\",Calculations!A988)","v":""},{"$f":"IF(Calculations!B988=\"\",\"\",Calculations!B988)","v":""},{"$f":"Calculations!AW988","v":""}]
[{"$f":"IF(Calculations!A989=\"\",\"\",Calculations!A989)","v":""},{"$f":"IF(Calculations!B989=\"\",\"\",Calculations!B989)","v":""},{"$f":"Calculations!AW989","v":""}]
[{"$f":"IF(Calculations!A990=\"\",\"\",Calculations!A990)","v":""},{"$f":"IF(Calculations!B990=\"\",\"\",Calculations!B990)","v":""},{"$f":"Calculations!AW990","v":""}]
[{"$f":"IF(Calculations!A991=\"\",\"\",Calculations!A991)","v":""},{"$f":"IF(Calculations!B991=\"\",\"\",Calculations!B991)","v":""},{"$f":"Calculations!AW991","v":""}]
[{"$f":"IF(Calculations!A992=\"\",\"\",Calculations!A992)","v":""},{"$f":"IF(Calculations!B992=\"\",\"\",Calculations!B992)","v":""},{"$f":"Calculations!AW992","v":""}]
[{"$f":"IF(Calculations!A993=\"\",\"\",Calculations!A993)","v":""},{"$f":"IF(Calculations!B993=\"\",\"\",Calculations!B993)","v":""},{"$f":"Calculations!AW993","v":""}]
[{"$f":"IF(Calculations!A994=\"\",\"\",Calculations!A994)","v":""},{"$f":"IF(Calculations!B994=\"\",\"\",Calculations!B994)","v":""},{"$f":"Calculations!AW994","v":""}]
[{"$f":"IF(Calculations!A995=\"\",\"\",Calculations!A995)","v":""},{"$f":"IF(Calculations!B995=\"\",\"\",Calculations!B995)","v":""},{"$f":"Calculations!AW995","v":""}]
[{"$f":"IF(Calculations!A996=\"\",\"\",Calculations!A996)","v":""},{"$f":"IF(Calculations!B996=\"\",\"\",Calculations!B996)","v":""},{"$f":"Calculations!AW996","v":""}]
[{"$f":"IF(Calculations!A997=\"\",\"\",Calculations!A997)","v":""},{"$f":"IF(Calculations!B997=\"\",\"\",Calculations!B997)","v":""},{"$f":"Calculations!AW997","v":""}]
[{"$f":"IF(Calculations!A998=\"\",\"\",Calculations!A998)","v":""},{"$f":"IF(Calculations!B998=\"\",\"\",Calculations!B998)","v":""},{"$f":"Calculations!AW998","v":""}]
[{"$f":"IF(Calculations!A999=\"\",\"\",Calculations!A999)","v":""},{"$f":"IF(Calculations!B999=\"\",\"\",Calculations!B999)","v":""},{"$f":"Calculations!AW999","v":""}]
[{"$f":"IF(Calculations!A1000=\"\",\"\",Calculations!A1000)","v":""},{"$f":"IF(Calculations!B1000=\"\",\"\",Calculations!B1000)","v":""},{"$f":"Calculations!AW1000","v":""}]
[{"$f":"IF(Calculations!A1001=\"\",\"\",Calculations!A1001)","v":""},{"$f":"IF(Calculations!B1001=\"\",\"\",Calculations!B1001)","v":""},{"$f":"Calculations!AW1001","v":""}]
[{"$f":"IF(Calculations!A1002=\"\",\"\",Calculations!A1002)","v":""},{"$f":"IF(Calculations!B1002=\"\",\"\",Calculations!B1002)","v":""},{"$f":"Calculations!AW1002","v":""}]

{"sheet":"Calculations","index":6,"n_rows":1002,"n_cols":49,"rows_kept":1002,"cut":false,"hidden":false,"merged":[[0,7,0,16],[0,24,0,27],[0,29,0,30],[0,18,0,22],[0,32,0,46]]}
[null,null,null,null,null,null,null,"Cost estimate",null,null,null,null,null,null,null,null,null,null,"Municipal Preliminary Screener (MPS)",null,null,null,null,null,"Secondary Test Prediction",null,null,null,null,"Initial Econonomic Impact Matrix",null,null,"Lowest Quintile Poverty Indicator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expanded Economic Impact Matrix"]
["ID","Facility Name","Census Place Name","Census Place Geo ID","Population","Number of Households","Design Average Flow (MGD)","Capital ($/year)","Chemical ($/year)","Energy ($/year)","Maintenance ($/year)","Material ($/year)","Operation (Administration) ($/year)","Operation (Laboratory) ($/year)","Operation (WWTP Operator) ($/year)","Estimated Total Annual Cost to Upgrade ($/year)","Estimated Cost Per Household to Upgrade ($/year)",null,"Current annual wastewater treatment costs per household ($/year)","Community MHI ($)","MPS ","Results","Matrix Code",null,"Community MHI as a Percent of National MHI","Predicted Secondary Test Score","Secondary Test Result","Matrix Code",null,"Results","Matrix Code",null,"Upper Limit of Lowest Quintile Income (LQPI #1)","LQPI #1 score","Percentage of Population with Income Below 200% of Federal Poverty Level (LQPI #2)","LQPI #2 score","Percentage of Population Receiving Food Stamps/SNAP Benefits (LQPI #3)","LQPI #3 score","Percentage of Vacant Households (LQPI #4)","LQPI #4 score","Trend in Household Growth (LQPI #5)","LQPI #5 score","Percentage of Unemployed Population 16 and Over in Civilian Labor Force (LQPI #6)","LQPI #6 score","LQPI Score","LQPI result","LQPI Matrix Code",null,"Result"]
[{"$f":"IF('Census match'!A2=\"\",\"\",'Census match'!A2)","v":""},{"$f":"IF('Census match'!B2=\"\",\"\",'Census match'!B2)","v":""},{"$f":"IF(AND(NOT(A3=\"\"),'Census match'!E2=\"\"),\"No Census match\",'Census match'!E2)","v":""},{"$f":"'Census match'!J2","v":""},{"$f":"IF($D3=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D3,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D3=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D3,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C2=\"\",D3=\"\"),\"\",'Facility data'!C2)","v":""},{"$f":"IF(ISNUMBER($G3),IF($G3<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G3)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G3)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),('Cost models'!$F$4+'Cost models'!$E$4*$G3)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),IF($G3<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G3)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G3)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),IF($G3<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G3)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G3)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),_xlfn.IFS(AND($G3<='Cost models'!$C$7,$G3>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G3)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G3<='Cost models'!$C$7,$G3<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G3)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G3>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G3)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),IF($G3<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G3)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G3)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),_xlfn.IFS($G3<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G3)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G3>'Cost models'!$C$9,$G3<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G3)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G3>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G3)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G3),IF($G3<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G3)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G3)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G3),SUM(H3:O3),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($F3),$F3>0,ISNUMBER(P3)),P3/$F3,\"\")","v":""},null,{"$f":"IF(B3=\"\",\"\",IF(ISNUMBER('Facility data'!D2),'Facility data'!D2,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D3)*ISNUMBER('Facility data'!$C2))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D3,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D3,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D3,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q3),ISNUMBER($T3),$T3>0),(Q3+$S3)/$T3,\"\")","v":""},{"$f":"_xlfn.IFS(W3=\"\",\"\",W3=1,\"Low impact\",W3=2,\"Mid-range impact\",W3=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U3=\"\",\"\",U3<0.01,1,AND(U3>=0.01,U3<=0.02),2,U3>0.02,3)","v":""},null,{"$f":"IF(T3=\"\",\"\",T3/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ3)+(0.0062454442*$Y3)+(-0.0005191748*($AQ3*$Y3))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ3)+(0.0062454442*$Y3)+(-0.0005191748*($AQ3*$Y3))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ3)+(0.0062454442*$Y3)+(-0.0005191748*($AQ3*$Y3))),\"\")","v":""},{"$f":"_xlfn.IFS(Z3=\"\",\"\",Z3<1.5,\"Weak\",AND(Z3>=1.5,Z3<=2.5),\"Mid-Range\",Z3>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z3=\"\",\"\",Z3<1.5,1,AND(Z3>=1.5,Z3<=2.5),2,Z3>2.5,3)","v":""},null,{"$f":"IF(OR(W3=\"\",AB3=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB3,W3))","v":""},{"$f":"_xlfn.IFS(AD3=\"\",\"\",AD3=\"Impact Not Likely to be Substantial\",1,AD3=\"Impact Unclear\",2,AD3=\"Substantial Impact\",3)","v":""},null,{"$f":"IFERROR(IF(OR($D3=\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D3,'Place B tables'!$H$2:$H$5201,0)))<0),\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D3,'Place B tables'!$H$2:$H$5201,0)))),\"\")","v":""},{"$f":"IF(AG3=\"\",\"\",IF(AG3>National_B_tables[Column3]*1.25,3,IF(AG3<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D3=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D3,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D3,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI3=\"\",\"\",IF(AI3>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI3<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D3=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D3,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D3,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK3=\"\",\"\",IF(AK3>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK3<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D3=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D3,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D3,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM3=\"\",\"\",IF(AM3>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM3<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D3=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D3,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D3,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D3,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO3=\"\",\"\",IF(AO3<0.01,1,IF(AO3>0.01,3,2)))","v":""},{"$f":"IF(D3=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D3,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ3=\"\",\"\",IF(AQ3<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ3>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH3*0.5+AJ3*0.1+AL3*0.1+AN3*0.1+AP3*0.1+AR3*0.1),AH3*0.5+AJ3*0.1+AL3*0.1+AN3*0.1+AP3*0.1+AR3*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS3=\"\",\"\",AS3<1.5,\"High impact\",AS3>2.5,\"Low impact\",AND(AS3>=1.5,AS3<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS3=\"\",\"\",AS3>2.5,1,AND(AS3>=1.5,AS3<=2.5),2,AS3<1.5,3)","v":""},null,{"$f":"IF(B3=\"\",\"\",IF(OR(AE3=\"\",AT3=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE3,AU3)))","v":""}]
[{"$f":"IF('Census match'!A3=\"\",\"\",'Census match'!A3)","v":""},{"$f":"IF('Census match'!B3=\"\",\"\",'Census match'!B3)","v":""},{"$f":"IF(AND(NOT(A4=\"\"),'Census match'!E3=\"\"),\"No Census match\",'Census match'!E3)","v":""},{"$f":"'Census match'!J3","v":""},{"$f":"IF($D4=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D4,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D4=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D4,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C3=\"\",D4=\"\"),\"\",'Facility data'!C3)","v":""},{"$f":"IF(ISNUMBER($G4),IF($G4<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G4)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G4)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),('Cost models'!$F$4+'Cost models'!$E$4*$G4)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),IF($G4<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G4)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G4)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),IF($G4<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G4)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G4)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),_xlfn.IFS(AND($G4<='Cost models'!$C$7,$G4>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G4)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G4<='Cost models'!$C$7,$G4<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G4)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G4>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G4)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),IF($G4<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G4)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G4)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),_xlfn.IFS($G4<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G4)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G4>'Cost models'!$C$9,$G4<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G4)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G4>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G4)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G4),IF($G4<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G4)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G4)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G4),SUM(H4:O4),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($F4),$F4>0,ISNUMBER(P4)),P4/$F4,\"\")","v":""},null,{"$f":"IF(B4=\"\",\"\",IF(ISNUMBER('Facility data'!D3),'Facility data'!D3,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D4)*ISNUMBER('Facility data'!$C3))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D4,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D4,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D4,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W4=\"\",\"\",W4=1,\"Low impact\",W4=2,\"Mid-range impact\",W4=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U4=\"\",\"\",U4<0.01,1,AND(U4>=0.01,U4<=0.02),2,U4>0.02,3)","v":""},null,{"$f":"IF(T4=\"\",\"\",T4/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ4)+(0.0062454442*$Y4)+(-0.0005191748*($AQ4*$Y4))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ4)+(0.0062454442*$Y4)+(-0.0005191748*($AQ4*$Y4))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ4)+(0.0062454442*$Y4)+(-0.0005191748*($AQ4*$Y4))),\"\")","v":""},{"$f":"_xlfn.IFS(Z4=\"\",\"\",Z4<1.5,\"Weak\",AND(Z4>=1.5,Z4<=2.5),\"Mid-Range\",Z4>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z4=\"\",\"\",Z4<1.5,1,AND(Z4>=1.5,Z4<=2.5),2,Z4>2.5,3)","v":""},null,{"$f":"IF(OR(W4=\"\",AB4=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB4,W4))","v":""},{"$f":"_xlfn.IFS(AD4=\"\",\"\",AD4=\"Impact Not Likely to be Substantial\",1,AD4=\"Impact Unclear\",2,AD4=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D4=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D4,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG4=\"\",\"\",IF(AG4>National_B_tables[Column3]*1.25,3,IF(AG4<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D4=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D4,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D4,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI4=\"\",\"\",IF(AI4>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI4<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D4=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D4,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D4,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK4=\"\",\"\",IF(AK4>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK4<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D4=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D4,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D4,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM4=\"\",\"\",IF(AM4>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM4<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D4=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D4,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D4,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D4,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO4=\"\",\"\",IF(AO4<0.01,1,IF(AO4>0.01,3,2)))","v":""},{"$f":"IF(D4=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D4,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ4=\"\",\"\",IF(AQ4<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ4>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH4*0.5+AJ4*0.1+AL4*0.1+AN4*0.1+AP4*0.1+AR4*0.1),AH4*0.5+AJ4*0.1+AL4*0.1+AN4*0.1+AP4*0.1+AR4*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS4=\"\",\"\",AS4<1.5,\"High impact\",AS4>2.5,\"Low impact\",AND(AS4>=1.5,AS4<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS4=\"\",\"\",AS4>2.5,1,AND(AS4>=1.5,AS4<=2.5),2,AS4<1.5,3)","v":""},null,{"$f":"IF(B4=\"\",\"\",IF(OR(AE4=\"\",AT4=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE4,AU4)))","v":""}]
[{"$f":"IF('Census match'!A4=\"\",\"\",'Census match'!A4)","v":""},{"$f":"IF('Census match'!B4=\"\",\"\",'Census match'!B4)","v":""},{"$f":"IF(AND(NOT(A5=\"\"),'Census match'!E4=\"\"),\"No Census match\",'Census match'!E4)","v":""},{"$f":"'Census match'!J4","v":""},{"$f":"IF($D5=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D5,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D5=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D5,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C4=\"\",D5=\"\"),\"\",'Facility data'!C4)","v":""},{"$f":"IF(ISNUMBER($G5),IF($G5<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G5)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G5)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),('Cost models'!$F$4+'Cost models'!$E$4*$G5)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),IF($G5<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G5)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G5)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),IF($G5<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G5)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G5)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),_xlfn.IFS(AND($G5<='Cost models'!$C$7,$G5>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G5)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G5<='Cost models'!$C$7,$G5<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G5)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G5>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G5)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),IF($G5<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G5)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G5)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),_xlfn.IFS($G5<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G5)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G5>'Cost models'!$C$9,$G5<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G5)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G5>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G5)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G5),IF($G5<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G5)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G5)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B5=\"\",\"\",IF(ISNUMBER('Facility data'!D4),'Facility data'!D4,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D5)*ISNUMBER('Facility data'!$C4))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D5,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D5,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D5,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W5=\"\",\"\",W5=1,\"Low impact\",W5=2,\"Mid-range impact\",W5=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U5=\"\",\"\",U5<0.01,1,AND(U5>=0.01,U5<=0.02),2,U5>0.02,3)","v":""},null,{"$f":"IF(T5=\"\",\"\",T5/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ5)+(0.0062454442*$Y5)+(-0.0005191748*($AQ5*$Y5))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ5)+(0.0062454442*$Y5)+(-0.0005191748*($AQ5*$Y5))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ5)+(0.0062454442*$Y5)+(-0.0005191748*($AQ5*$Y5))),\"\")","v":""},{"$f":"_xlfn.IFS(Z5=\"\",\"\",Z5<1.5,\"Weak\",AND(Z5>=1.5,Z5<=2.5),\"Mid-Range\",Z5>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z5=\"\",\"\",Z5<1.5,1,AND(Z5>=1.5,Z5<=2.5),2,Z5>2.5,3)","v":""},null,{"$f":"IF(OR(W5=\"\",AB5=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB5,W5))","v":""},{"$f":"_xlfn.IFS(AD5=\"\",\"\",AD5=\"Impact Not Likely to be Substantial\",1,AD5=\"Impact Unclear\",2,AD5=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D5=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D5,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG5=\"\",\"\",IF(AG5>National_B_tables[Column3]*1.25,3,IF(AG5<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D5=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D5,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D5,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI5=\"\",\"\",IF(AI5>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI5<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D5=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D5,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D5,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK5=\"\",\"\",IF(AK5>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK5<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D5=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D5,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D5,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM5=\"\",\"\",IF(AM5>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM5<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D5=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D5,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D5,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D5,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D5=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D5,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ5=\"\",\"\",IF(AQ5<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ5>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS5=\"\",\"\",AS5<1.5,\"High impact\",AS5>2.5,\"Low impact\",AND(AS5>=1.5,AS5<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS5=\"\",\"\",AS5>2.5,1,AND(AS5>=1.5,AS5<=2.5),2,AS5<1.5,3)","v":""},null,{"$f":"IF(B5=\"\",\"\",IF(OR(AE5=\"\",AT5=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE5,AU5)))","v":""}]
[{"$f":"IF('Census match'!A5=\"\",\"\",'Census match'!A5)","v":""},{"$f":"IF('Census match'!B5=\"\",\"\",'Census match'!B5)","v":""},{"$f":"IF(AND(NOT(A6=\"\"),'Census match'!E5=\"\"),\"No Census match\",'Census match'!E5)","v":""},{"$f":"'Census match'!J5","v":""},{"$f":"IF($D6=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D6,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D6=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D6,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C5=\"\",D6=\"\"),\"\",'Facility data'!C5)","v":""},{"$f":"IF(ISNUMBER($G6),IF($G6<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G6)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G6)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),('Cost models'!$F$4+'Cost models'!$E$4*$G6)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),IF($G6<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G6)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G6)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),IF($G6<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G6)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G6)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),_xlfn.IFS(AND($G6<='Cost models'!$C$7,$G6>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G6)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G6<='Cost models'!$C$7,$G6<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G6)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G6>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G6)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),IF($G6<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G6)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G6)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),_xlfn.IFS($G6<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G6)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G6>'Cost models'!$C$9,$G6<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G6)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G6>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G6)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G6),IF($G6<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G6)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G6)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B6=\"\",\"\",IF(ISNUMBER('Facility data'!D5),'Facility data'!D5,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D6)*ISNUMBER('Facility data'!$C5))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D6,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D6,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D6,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W6=\"\",\"\",W6=1,\"Low impact\",W6=2,\"Mid-range impact\",W6=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U6=\"\",\"\",U6<0.01,1,AND(U6>=0.01,U6<=0.02),2,U6>0.02,3)","v":""},null,{"$f":"IF(T6=\"\",\"\",T6/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ6)+(0.0062454442*$Y6)+(-0.0005191748*($AQ6*$Y6))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ6)+(0.0062454442*$Y6)+(-0.0005191748*($AQ6*$Y6))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ6)+(0.0062454442*$Y6)+(-0.0005191748*($AQ6*$Y6))),\"\")","v":""},{"$f":"_xlfn.IFS(Z6=\"\",\"\",Z6<1.5,\"Weak\",AND(Z6>=1.5,Z6<=2.5),\"Mid-Range\",Z6>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z6=\"\",\"\",Z6<1.5,1,AND(Z6>=1.5,Z6<=2.5),2,Z6>2.5,3)","v":""},null,{"$f":"IF(OR(W6=\"\",AB6=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB6,W6))","v":""},{"$f":"_xlfn.IFS(AD6=\"\",\"\",AD6=\"Impact Not Likely to be Substantial\",1,AD6=\"Impact Unclear\",2,AD6=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D6=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D6,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG6=\"\",\"\",IF(AG6>National_B_tables[Column3]*1.25,3,IF(AG6<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D6=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D6,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D6,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI6=\"\",\"\",IF(AI6>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI6<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D6=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D6,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D6,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK6=\"\",\"\",IF(AK6>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK6<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D6=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D6,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D6,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM6=\"\",\"\",IF(AM6>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM6<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D6=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D6,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D6,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D6,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D6=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D6,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ6=\"\",\"\",IF(AQ6<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ6>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS6=\"\",\"\",AS6<1.5,\"High impact\",AS6>2.5,\"Low impact\",AND(AS6>=1.5,AS6<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS6=\"\",\"\",AS6>2.5,1,AND(AS6>=1.5,AS6<=2.5),2,AS6<1.5,3)","v":""},null,{"$f":"IF(B6=\"\",\"\",IF(OR(AE6=\"\",AT6=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE6,AU6)))","v":""}]
[{"$f":"IF('Census match'!A6=\"\",\"\",'Census match'!A6)","v":""},{"$f":"IF('Census match'!B6=\"\",\"\",'Census match'!B6)","v":""},{"$f":"IF(AND(NOT(A7=\"\"),'Census match'!E6=\"\"),\"No Census match\",'Census match'!E6)","v":""},{"$f":"'Census match'!J6","v":""},{"$f":"IF($D7=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D7,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D7=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D7,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C6=\"\",D7=\"\"),\"\",'Facility data'!C6)","v":""},{"$f":"IF(ISNUMBER($G7),IF($G7<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G7)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G7)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),('Cost models'!$F$4+'Cost models'!$E$4*$G7)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),IF($G7<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G7)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G7)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),IF($G7<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G7)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G7)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),_xlfn.IFS(AND($G7<='Cost models'!$C$7,$G7>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G7)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G7<='Cost models'!$C$7,$G7<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G7)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G7>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G7)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),IF($G7<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G7)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G7)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),_xlfn.IFS($G7<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G7)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G7>'Cost models'!$C$9,$G7<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G7)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G7>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G7)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G7),IF($G7<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G7)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G7)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B7=\"\",\"\",IF(ISNUMBER('Facility data'!D6),'Facility data'!D6,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D7)*ISNUMBER('Facility data'!$C6))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D7,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D7,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D7,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W7=\"\",\"\",W7=1,\"Low impact\",W7=2,\"Mid-range impact\",W7=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U7=\"\",\"\",U7<0.01,1,AND(U7>=0.01,U7<=0.02),2,U7>0.02,3)","v":""},null,{"$f":"IF(T7=\"\",\"\",T7/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ7)+(0.0062454442*$Y7)+(-0.0005191748*($AQ7*$Y7))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ7)+(0.0062454442*$Y7)+(-0.0005191748*($AQ7*$Y7))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ7)+(0.0062454442*$Y7)+(-0.0005191748*($AQ7*$Y7))),\"\")","v":""},{"$f":"_xlfn.IFS(Z7=\"\",\"\",Z7<1.5,\"Weak\",AND(Z7>=1.5,Z7<=2.5),\"Mid-Range\",Z7>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z7=\"\",\"\",Z7<1.5,1,AND(Z7>=1.5,Z7<=2.5),2,Z7>2.5,3)","v":""},null,{"$f":"IF(OR(W7=\"\",AB7=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB7,W7))","v":""},{"$f":"_xlfn.IFS(AD7=\"\",\"\",AD7=\"Impact Not Likely to be Substantial\",1,AD7=\"Impact Unclear\",2,AD7=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D7=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D7,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG7=\"\",\"\",IF(AG7>National_B_tables[Column3]*1.25,3,IF(AG7<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D7=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D7,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D7,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI7=\"\",\"\",IF(AI7>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI7<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D7=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D7,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D7,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK7=\"\",\"\",IF(AK7>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK7<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D7=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D7,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D7,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM7=\"\",\"\",IF(AM7>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM7<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D7=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D7,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D7,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D7,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D7=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D7,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ7=\"\",\"\",IF(AQ7<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ7>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS7=\"\",\"\",AS7<1.5,\"High impact\",AS7>2.5,\"Low impact\",AND(AS7>=1.5,AS7<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS7=\"\",\"\",AS7>2.5,1,AND(AS7>=1.5,AS7<=2.5),2,AS7<1.5,3)","v":""},null,{"$f":"IF(B7=\"\",\"\",IF(OR(AE7=\"\",AT7=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE7,AU7)))","v":""}]
[{"$f":"IF('Census match'!A7=\"\",\"\",'Census match'!A7)","v":""},{"$f":"IF('Census match'!B7=\"\",\"\",'Census match'!B7)","v":""},{"$f":"IF(AND(NOT(A8=\"\"),'Census match'!E7=\"\"),\"No Census match\",'Census match'!E7)","v":""},{"$f":"'Census match'!J7","v":""},{"$f":"IF($D8=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D8,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D8=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D8,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C7=\"\",D8=\"\"),\"\",'Facility data'!C7)","v":""},{"$f":"IF(ISNUMBER($G8),IF($G8<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G8)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G8)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),('Cost models'!$F$4+'Cost models'!$E$4*$G8)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),IF($G8<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G8)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G8)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),IF($G8<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G8)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G8)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),_xlfn.IFS(AND($G8<='Cost models'!$C$7,$G8>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G8)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G8<='Cost models'!$C$7,$G8<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G8)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G8>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G8)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),IF($G8<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G8)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G8)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),_xlfn.IFS($G8<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G8)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G8>'Cost models'!$C$9,$G8<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G8)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G8>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G8)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G8),IF($G8<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G8)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G8)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B8=\"\",\"\",IF(ISNUMBER('Facility data'!D7),'Facility data'!D7,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D8)*ISNUMBER('Facility data'!$C7))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D8,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D8,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D8,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W8=\"\",\"\",W8=1,\"Low impact\",W8=2,\"Mid-range impact\",W8=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U8=\"\",\"\",U8<0.01,1,AND(U8>=0.01,U8<=0.02),2,U8>0.02,3)","v":""},null,{"$f":"IF(T8=\"\",\"\",T8/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ8)+(0.0062454442*$Y8)+(-0.0005191748*($AQ8*$Y8))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ8)+(0.0062454442*$Y8)+(-0.0005191748*($AQ8*$Y8))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ8)+(0.0062454442*$Y8)+(-0.0005191748*($AQ8*$Y8))),\"\")","v":""},{"$f":"_xlfn.IFS(Z8=\"\",\"\",Z8<1.5,\"Weak\",AND(Z8>=1.5,Z8<=2.5),\"Mid-Range\",Z8>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z8=\"\",\"\",Z8<1.5,1,AND(Z8>=1.5,Z8<=2.5),2,Z8>2.5,3)","v":""},null,{"$f":"IF(OR(W8=\"\",AB8=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB8,W8))","v":""},{"$f":"_xlfn.IFS(AD8=\"\",\"\",AD8=\"Impact Not Likely to be Substantial\",1,AD8=\"Impact Unclear\",2,AD8=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D8=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D8,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG8=\"\",\"\",IF(AG8>National_B_tables[Column3]*1.25,3,IF(AG8<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D8=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D8,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D8,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI8=\"\",\"\",IF(AI8>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI8<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D8=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D8,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D8,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK8=\"\",\"\",IF(AK8>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK8<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D8=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D8,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D8,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM8=\"\",\"\",IF(AM8>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM8<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D8=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D8,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D8,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D8,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D8=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D8,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ8=\"\",\"\",IF(AQ8<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ8>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS8=\"\",\"\",AS8<1.5,\"High impact\",AS8>2.5,\"Low impact\",AND(AS8>=1.5,AS8<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS8=\"\",\"\",AS8>2.5,1,AND(AS8>=1.5,AS8<=2.5),2,AS8<1.5,3)","v":""},null,{"$f":"IF(B8=\"\",\"\",IF(OR(AE8=\"\",AT8=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE8,AU8)))","v":""}]
[{"$f":"IF('Census match'!A8=\"\",\"\",'Census match'!A8)","v":""},{"$f":"IF('Census match'!B8=\"\",\"\",'Census match'!B8)","v":""},{"$f":"IF(AND(NOT(A9=\"\"),'Census match'!E8=\"\"),\"No Census match\",'Census match'!E8)","v":""},{"$f":"'Census match'!J8","v":""},{"$f":"IF($D9=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D9,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D9=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D9,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C8=\"\",D9=\"\"),\"\",'Facility data'!C8)","v":""},{"$f":"IF(ISNUMBER($G9),IF($G9<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G9)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G9)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),('Cost models'!$F$4+'Cost models'!$E$4*$G9)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),IF($G9<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G9)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G9)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),IF($G9<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G9)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G9)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),_xlfn.IFS(AND($G9<='Cost models'!$C$7,$G9>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G9)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G9<='Cost models'!$C$7,$G9<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G9)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G9>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G9)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),IF($G9<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G9)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G9)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),_xlfn.IFS($G9<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G9)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G9>'Cost models'!$C$9,$G9<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G9)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G9>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G9)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G9),IF($G9<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G9)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G9)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B9=\"\",\"\",IF(ISNUMBER('Facility data'!D8),'Facility data'!D8,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D9)*ISNUMBER('Facility data'!$C8))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D9,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D9,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D9,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W9=\"\",\"\",W9=1,\"Low impact\",W9=2,\"Mid-range impact\",W9=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U9=\"\",\"\",U9<0.01,1,AND(U9>=0.01,U9<=0.02),2,U9>0.02,3)","v":""},null,{"$f":"IF(T9=\"\",\"\",T9/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ9)+(0.0062454442*$Y9)+(-0.0005191748*($AQ9*$Y9))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ9)+(0.0062454442*$Y9)+(-0.0005191748*($AQ9*$Y9))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ9)+(0.0062454442*$Y9)+(-0.0005191748*($AQ9*$Y9))),\"\")","v":""},{"$f":"_xlfn.IFS(Z9=\"\",\"\",Z9<1.5,\"Weak\",AND(Z9>=1.5,Z9<=2.5),\"Mid-Range\",Z9>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z9=\"\",\"\",Z9<1.5,1,AND(Z9>=1.5,Z9<=2.5),2,Z9>2.5,3)","v":""},null,{"$f":"IF(OR(W9=\"\",AB9=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB9,W9))","v":""},{"$f":"_xlfn.IFS(AD9=\"\",\"\",AD9=\"Impact Not Likely to be Substantial\",1,AD9=\"Impact Unclear\",2,AD9=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D9=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D9,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG9=\"\",\"\",IF(AG9>National_B_tables[Column3]*1.25,3,IF(AG9<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D9=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D9,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D9,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI9=\"\",\"\",IF(AI9>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI9<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D9=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D9,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D9,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK9=\"\",\"\",IF(AK9>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK9<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D9=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D9,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D9,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM9=\"\",\"\",IF(AM9>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM9<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D9=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D9,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D9,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D9,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D9=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D9,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ9=\"\",\"\",IF(AQ9<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ9>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS9=\"\",\"\",AS9<1.5,\"High impact\",AS9>2.5,\"Low impact\",AND(AS9>=1.5,AS9<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS9=\"\",\"\",AS9>2.5,1,AND(AS9>=1.5,AS9<=2.5),2,AS9<1.5,3)","v":""},null,{"$f":"IF(B9=\"\",\"\",IF(OR(AE9=\"\",AT9=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE9,AU9)))","v":""}]
[{"$f":"IF('Census match'!A9=\"\",\"\",'Census match'!A9)","v":""},{"$f":"IF('Census match'!B9=\"\",\"\",'Census match'!B9)","v":""},{"$f":"IF(AND(NOT(A10=\"\"),'Census match'!E9=\"\"),\"No Census match\",'Census match'!E9)","v":""},{"$f":"'Census match'!J9","v":""},{"$f":"IF($D10=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D10,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D10=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D10,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C9=\"\",D10=\"\"),\"\",'Facility data'!C9)","v":""},{"$f":"IF(ISNUMBER($G10),IF($G10<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G10)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G10)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),('Cost models'!$F$4+'Cost models'!$E$4*$G10)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),IF($G10<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G10)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G10)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),IF($G10<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G10)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G10)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),_xlfn.IFS(AND($G10<='Cost models'!$C$7,$G10>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G10)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G10<='Cost models'!$C$7,$G10<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G10)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G10>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G10)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),IF($G10<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G10)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G10)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),_xlfn.IFS($G10<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G10)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G10>'Cost models'!$C$9,$G10<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G10)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G10>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G10)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G10),IF($G10<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G10)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G10)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B10=\"\",\"\",IF(ISNUMBER('Facility data'!D9),'Facility data'!D9,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D10)*ISNUMBER('Facility data'!$C9))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D10,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D10,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D10,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W10=\"\",\"\",W10=1,\"Low impact\",W10=2,\"Mid-range impact\",W10=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U10=\"\",\"\",U10<0.01,1,AND(U10>=0.01,U10<=0.02),2,U10>0.02,3)","v":""},null,{"$f":"IF(T10=\"\",\"\",T10/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ10)+(0.0062454442*$Y10)+(-0.0005191748*($AQ10*$Y10))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ10)+(0.0062454442*$Y10)+(-0.0005191748*($AQ10*$Y10))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ10)+(0.0062454442*$Y10)+(-0.0005191748*($AQ10*$Y10))),\"\")","v":""},{"$f":"_xlfn.IFS(Z10=\"\",\"\",Z10<1.5,\"Weak\",AND(Z10>=1.5,Z10<=2.5),\"Mid-Range\",Z10>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z10=\"\",\"\",Z10<1.5,1,AND(Z10>=1.5,Z10<=2.5),2,Z10>2.5,3)","v":""},null,{"$f":"IF(OR(W10=\"\",AB10=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB10,W10))","v":""},{"$f":"_xlfn.IFS(AD10=\"\",\"\",AD10=\"Impact Not Likely to be Substantial\",1,AD10=\"Impact Unclear\",2,AD10=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D10=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D10,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG10=\"\",\"\",IF(AG10>National_B_tables[Column3]*1.25,3,IF(AG10<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D10=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D10,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D10,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI10=\"\",\"\",IF(AI10>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI10<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D10=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D10,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D10,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK10=\"\",\"\",IF(AK10>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK10<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D10=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D10,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D10,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM10=\"\",\"\",IF(AM10>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM10<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D10=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D10,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D10,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D10,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D10=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D10,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ10=\"\",\"\",IF(AQ10<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ10>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS10=\"\",\"\",AS10<1.5,\"High impact\",AS10>2.5,\"Low impact\",AND(AS10>=1.5,AS10<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS10=\"\",\"\",AS10>2.5,1,AND(AS10>=1.5,AS10<=2.5),2,AS10<1.5,3)","v":""},null,{"$f":"IF(B10=\"\",\"\",IF(OR(AE10=\"\",AT10=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE10,AU10)))","v":""}]
[{"$f":"IF('Census match'!A10=\"\",\"\",'Census match'!A10)","v":""},{"$f":"IF('Census match'!B10=\"\",\"\",'Census match'!B10)","v":""},{"$f":"IF(AND(NOT(A11=\"\"),'Census match'!E10=\"\"),\"No Census match\",'Census match'!E10)","v":""},{"$f":"'Census match'!J10","v":""},{"$f":"IF($D11=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D11,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D11=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D11,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C10=\"\",D11=\"\"),\"\",'Facility data'!C10)","v":""},{"$f":"IF(ISNUMBER($G11),IF($G11<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G11)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G11)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),('Cost models'!$F$4+'Cost models'!$E$4*$G11)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),IF($G11<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G11)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G11)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),IF($G11<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G11)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G11)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),_xlfn.IFS(AND($G11<='Cost models'!$C$7,$G11>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G11)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G11<='Cost models'!$C$7,$G11<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G11)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G11>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G11)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),IF($G11<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G11)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G11)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),_xlfn.IFS($G11<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G11)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G11>'Cost models'!$C$9,$G11<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G11)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G11>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G11)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G11),IF($G11<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G11)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G11)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B11=\"\",\"\",IF(ISNUMBER('Facility data'!D10),'Facility data'!D10,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D11)*ISNUMBER('Facility data'!$C10))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D11,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D11,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D11,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W11=\"\",\"\",W11=1,\"Low impact\",W11=2,\"Mid-range impact\",W11=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U11=\"\",\"\",U11<0.01,1,AND(U11>=0.01,U11<=0.02),2,U11>0.02,3)","v":""},null,{"$f":"IF(T11=\"\",\"\",T11/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ11)+(0.0062454442*$Y11)+(-0.0005191748*($AQ11*$Y11))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ11)+(0.0062454442*$Y11)+(-0.0005191748*($AQ11*$Y11))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ11)+(0.0062454442*$Y11)+(-0.0005191748*($AQ11*$Y11))),\"\")","v":""},{"$f":"_xlfn.IFS(Z11=\"\",\"\",Z11<1.5,\"Weak\",AND(Z11>=1.5,Z11<=2.5),\"Mid-Range\",Z11>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z11=\"\",\"\",Z11<1.5,1,AND(Z11>=1.5,Z11<=2.5),2,Z11>2.5,3)","v":""},null,{"$f":"IF(OR(W11=\"\",AB11=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB11,W11))","v":""},{"$f":"_xlfn.IFS(AD11=\"\",\"\",AD11=\"Impact Not Likely to be Substantial\",1,AD11=\"Impact Unclear\",2,AD11=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D11=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D11,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG11=\"\",\"\",IF(AG11>National_B_tables[Column3]*1.25,3,IF(AG11<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D11=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D11,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D11,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI11=\"\",\"\",IF(AI11>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI11<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D11=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D11,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D11,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK11=\"\",\"\",IF(AK11>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK11<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D11=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D11,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D11,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM11=\"\",\"\",IF(AM11>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM11<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D11=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D11,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D11,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D11,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D11=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D11,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ11=\"\",\"\",IF(AQ11<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ11>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS11=\"\",\"\",AS11<1.5,\"High impact\",AS11>2.5,\"Low impact\",AND(AS11>=1.5,AS11<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS11=\"\",\"\",AS11>2.5,1,AND(AS11>=1.5,AS11<=2.5),2,AS11<1.5,3)","v":""},null,{"$f":"IF(B11=\"\",\"\",IF(OR(AE11=\"\",AT11=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE11,AU11)))","v":""}]
[{"$f":"IF('Census match'!A11=\"\",\"\",'Census match'!A11)","v":""},{"$f":"IF('Census match'!B11=\"\",\"\",'Census match'!B11)","v":""},{"$f":"IF(AND(NOT(A12=\"\"),'Census match'!E11=\"\"),\"No Census match\",'Census match'!E11)","v":""},{"$f":"'Census match'!J11","v":""},{"$f":"IF($D12=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D12,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D12=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D12,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C11=\"\",D12=\"\"),\"\",'Facility data'!C11)","v":""},{"$f":"IF(ISNUMBER($G12),IF($G12<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G12)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G12)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),('Cost models'!$F$4+'Cost models'!$E$4*$G12)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),IF($G12<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G12)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G12)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),IF($G12<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G12)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G12)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),_xlfn.IFS(AND($G12<='Cost models'!$C$7,$G12>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G12)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G12<='Cost models'!$C$7,$G12<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G12)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G12>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G12)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),IF($G12<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G12)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G12)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),_xlfn.IFS($G12<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G12)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G12>'Cost models'!$C$9,$G12<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G12)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G12>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G12)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G12),IF($G12<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G12)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G12)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B12=\"\",\"\",IF(ISNUMBER('Facility data'!D11),'Facility data'!D11,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D12)*ISNUMBER('Facility data'!$C11))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D12,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D12,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D12,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W12=\"\",\"\",W12=1,\"Low impact\",W12=2,\"Mid-range impact\",W12=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U12=\"\",\"\",U12<0.01,1,AND(U12>=0.01,U12<=0.02),2,U12>0.02,3)","v":""},null,{"$f":"IF(T12=\"\",\"\",T12/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ12)+(0.0062454442*$Y12)+(-0.0005191748*($AQ12*$Y12))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ12)+(0.0062454442*$Y12)+(-0.0005191748*($AQ12*$Y12))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ12)+(0.0062454442*$Y12)+(-0.0005191748*($AQ12*$Y12))),\"\")","v":""},{"$f":"_xlfn.IFS(Z12=\"\",\"\",Z12<1.5,\"Weak\",AND(Z12>=1.5,Z12<=2.5),\"Mid-Range\",Z12>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z12=\"\",\"\",Z12<1.5,1,AND(Z12>=1.5,Z12<=2.5),2,Z12>2.5,3)","v":""},null,{"$f":"IF(OR(W12=\"\",AB12=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB12,W12))","v":""},{"$f":"_xlfn.IFS(AD12=\"\",\"\",AD12=\"Impact Not Likely to be Substantial\",1,AD12=\"Impact Unclear\",2,AD12=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D12=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D12,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG12=\"\",\"\",IF(AG12>National_B_tables[Column3]*1.25,3,IF(AG12<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D12=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D12,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D12,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI12=\"\",\"\",IF(AI12>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI12<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D12=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D12,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D12,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK12=\"\",\"\",IF(AK12>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK12<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D12=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D12,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D12,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM12=\"\",\"\",IF(AM12>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM12<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D12=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D12,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D12,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D12,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D12=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D12,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ12=\"\",\"\",IF(AQ12<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ12>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS12=\"\",\"\",AS12<1.5,\"High impact\",AS12>2.5,\"Low impact\",AND(AS12>=1.5,AS12<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS12=\"\",\"\",AS12>2.5,1,AND(AS12>=1.5,AS12<=2.5),2,AS12<1.5,3)","v":""},null,{"$f":"IF(B12=\"\",\"\",IF(OR(AE12=\"\",AT12=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE12,AU12)))","v":""}]
[{"$f":"IF('Census match'!A12=\"\",\"\",'Census match'!A12)","v":""},{"$f":"IF('Census match'!B12=\"\",\"\",'Census match'!B12)","v":""},{"$f":"IF(AND(NOT(A13=\"\"),'Census match'!E12=\"\"),\"No Census match\",'Census match'!E12)","v":""},{"$f":"'Census match'!J12","v":""},{"$f":"IF($D13=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D13,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D13=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D13,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C12=\"\",D13=\"\"),\"\",'Facility data'!C12)","v":""},{"$f":"IF(ISNUMBER($G13),IF($G13<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G13)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G13)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),('Cost models'!$F$4+'Cost models'!$E$4*$G13)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),IF($G13<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G13)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G13)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),IF($G13<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G13)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G13)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),_xlfn.IFS(AND($G13<='Cost models'!$C$7,$G13>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G13)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G13<='Cost models'!$C$7,$G13<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G13)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G13>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G13)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),IF($G13<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G13)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G13)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),_xlfn.IFS($G13<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G13)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G13>'Cost models'!$C$9,$G13<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G13)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G13>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G13)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G13),IF($G13<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G13)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G13)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B13=\"\",\"\",IF(ISNUMBER('Facility data'!D12),'Facility data'!D12,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D13)*ISNUMBER('Facility data'!$C12))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D13,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D13,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D13,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W13=\"\",\"\",W13=1,\"Low impact\",W13=2,\"Mid-range impact\",W13=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U13=\"\",\"\",U13<0.01,1,AND(U13>=0.01,U13<=0.02),2,U13>0.02,3)","v":""},null,{"$f":"IF(T13=\"\",\"\",T13/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ13)+(0.0062454442*$Y13)+(-0.0005191748*($AQ13*$Y13))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ13)+(0.0062454442*$Y13)+(-0.0005191748*($AQ13*$Y13))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ13)+(0.0062454442*$Y13)+(-0.0005191748*($AQ13*$Y13))),\"\")","v":""},{"$f":"_xlfn.IFS(Z13=\"\",\"\",Z13<1.5,\"Weak\",AND(Z13>=1.5,Z13<=2.5),\"Mid-Range\",Z13>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z13=\"\",\"\",Z13<1.5,1,AND(Z13>=1.5,Z13<=2.5),2,Z13>2.5,3)","v":""},null,{"$f":"IF(OR(W13=\"\",AB13=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB13,W13))","v":""},{"$f":"_xlfn.IFS(AD13=\"\",\"\",AD13=\"Impact Not Likely to be Substantial\",1,AD13=\"Impact Unclear\",2,AD13=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D13=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D13,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG13=\"\",\"\",IF(AG13>National_B_tables[Column3]*1.25,3,IF(AG13<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D13=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D13,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D13,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI13=\"\",\"\",IF(AI13>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI13<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D13=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D13,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D13,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK13=\"\",\"\",IF(AK13>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK13<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D13=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D13,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D13,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM13=\"\",\"\",IF(AM13>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM13<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D13=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D13,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D13,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D13,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D13=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D13,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ13=\"\",\"\",IF(AQ13<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ13>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS13=\"\",\"\",AS13<1.5,\"High impact\",AS13>2.5,\"Low impact\",AND(AS13>=1.5,AS13<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS13=\"\",\"\",AS13>2.5,1,AND(AS13>=1.5,AS13<=2.5),2,AS13<1.5,3)","v":""},null,{"$f":"IF(B13=\"\",\"\",IF(OR(AE13=\"\",AT13=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE13,AU13)))","v":""}]
[{"$f":"IF('Census match'!A13=\"\",\"\",'Census match'!A13)","v":""},{"$f":"IF('Census match'!B13=\"\",\"\",'Census match'!B13)","v":""},{"$f":"IF(AND(NOT(A14=\"\"),'Census match'!E13=\"\"),\"No Census match\",'Census match'!E13)","v":""},{"$f":"'Census match'!J13","v":""},{"$f":"IF($D14=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D14,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D14=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D14,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C13=\"\",D14=\"\"),\"\",'Facility data'!C13)","v":""},{"$f":"IF(ISNUMBER($G14),IF($G14<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G14)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G14)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),('Cost models'!$F$4+'Cost models'!$E$4*$G14)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),IF($G14<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G14)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G14)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),IF($G14<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G14)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G14)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),_xlfn.IFS(AND($G14<='Cost models'!$C$7,$G14>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G14)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G14<='Cost models'!$C$7,$G14<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G14)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G14>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G14)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),IF($G14<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G14)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G14)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),_xlfn.IFS($G14<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G14)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G14>'Cost models'!$C$9,$G14<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G14)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G14>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G14)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G14),IF($G14<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G14)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G14)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B14=\"\",\"\",IF(ISNUMBER('Facility data'!D13),'Facility data'!D13,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D14)*ISNUMBER('Facility data'!$C13))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D14,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D14,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D14,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W14=\"\",\"\",W14=1,\"Low impact\",W14=2,\"Mid-range impact\",W14=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U14=\"\",\"\",U14<0.01,1,AND(U14>=0.01,U14<=0.02),2,U14>0.02,3)","v":""},null,{"$f":"IF(T14=\"\",\"\",T14/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ14)+(0.0062454442*$Y14)+(-0.0005191748*($AQ14*$Y14))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ14)+(0.0062454442*$Y14)+(-0.0005191748*($AQ14*$Y14))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ14)+(0.0062454442*$Y14)+(-0.0005191748*($AQ14*$Y14))),\"\")","v":""},{"$f":"_xlfn.IFS(Z14=\"\",\"\",Z14<1.5,\"Weak\",AND(Z14>=1.5,Z14<=2.5),\"Mid-Range\",Z14>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z14=\"\",\"\",Z14<1.5,1,AND(Z14>=1.5,Z14<=2.5),2,Z14>2.5,3)","v":""},null,{"$f":"IF(OR(W14=\"\",AB14=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB14,W14))","v":""},{"$f":"_xlfn.IFS(AD14=\"\",\"\",AD14=\"Impact Not Likely to be Substantial\",1,AD14=\"Impact Unclear\",2,AD14=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D14=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D14,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG14=\"\",\"\",IF(AG14>National_B_tables[Column3]*1.25,3,IF(AG14<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D14=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D14,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D14,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI14=\"\",\"\",IF(AI14>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI14<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D14=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D14,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D14,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK14=\"\",\"\",IF(AK14>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK14<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D14=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D14,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D14,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM14=\"\",\"\",IF(AM14>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM14<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D14=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D14,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D14,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D14,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D14=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D14,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ14=\"\",\"\",IF(AQ14<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ14>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS14=\"\",\"\",AS14<1.5,\"High impact\",AS14>2.5,\"Low impact\",AND(AS14>=1.5,AS14<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS14=\"\",\"\",AS14>2.5,1,AND(AS14>=1.5,AS14<=2.5),2,AS14<1.5,3)","v":""},null,{"$f":"IF(B14=\"\",\"\",IF(OR(AE14=\"\",AT14=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE14,AU14)))","v":""}]
[{"$f":"IF('Census match'!A14=\"\",\"\",'Census match'!A14)","v":""},{"$f":"IF('Census match'!B14=\"\",\"\",'Census match'!B14)","v":""},{"$f":"IF(AND(NOT(A15=\"\"),'Census match'!E14=\"\"),\"No Census match\",'Census match'!E14)","v":""},{"$f":"'Census match'!J14","v":""},{"$f":"IF($D15=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D15,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D15=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D15,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C14=\"\",D15=\"\"),\"\",'Facility data'!C14)","v":""},{"$f":"IF(ISNUMBER($G15),IF($G15<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G15)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G15)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),('Cost models'!$F$4+'Cost models'!$E$4*$G15)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),IF($G15<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G15)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G15)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),IF($G15<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G15)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G15)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),_xlfn.IFS(AND($G15<='Cost models'!$C$7,$G15>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G15)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G15<='Cost models'!$C$7,$G15<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G15)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G15>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G15)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),IF($G15<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G15)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G15)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),_xlfn.IFS($G15<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G15)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G15>'Cost models'!$C$9,$G15<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G15)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G15>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G15)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G15),IF($G15<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G15)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G15)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B15=\"\",\"\",IF(ISNUMBER('Facility data'!D14),'Facility data'!D14,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D15)*ISNUMBER('Facility data'!$C14))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D15,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D15,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D15,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W15=\"\",\"\",W15=1,\"Low impact\",W15=2,\"Mid-range impact\",W15=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U15=\"\",\"\",U15<0.01,1,AND(U15>=0.01,U15<=0.02),2,U15>0.02,3)","v":""},null,{"$f":"IF(T15=\"\",\"\",T15/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ15)+(0.0062454442*$Y15)+(-0.0005191748*($AQ15*$Y15))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ15)+(0.0062454442*$Y15)+(-0.0005191748*($AQ15*$Y15))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ15)+(0.0062454442*$Y15)+(-0.0005191748*($AQ15*$Y15))),\"\")","v":""},{"$f":"_xlfn.IFS(Z15=\"\",\"\",Z15<1.5,\"Weak\",AND(Z15>=1.5,Z15<=2.5),\"Mid-Range\",Z15>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z15=\"\",\"\",Z15<1.5,1,AND(Z15>=1.5,Z15<=2.5),2,Z15>2.5,3)","v":""},null,{"$f":"IF(OR(W15=\"\",AB15=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB15,W15))","v":""},{"$f":"_xlfn.IFS(AD15=\"\",\"\",AD15=\"Impact Not Likely to be Substantial\",1,AD15=\"Impact Unclear\",2,AD15=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D15=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D15,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG15=\"\",\"\",IF(AG15>National_B_tables[Column3]*1.25,3,IF(AG15<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D15=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D15,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D15,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI15=\"\",\"\",IF(AI15>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI15<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D15=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D15,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D15,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK15=\"\",\"\",IF(AK15>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK15<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D15=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D15,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D15,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM15=\"\",\"\",IF(AM15>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM15<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D15=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D15,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D15,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D15,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D15=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D15,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ15=\"\",\"\",IF(AQ15<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ15>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS15=\"\",\"\",AS15<1.5,\"High impact\",AS15>2.5,\"Low impact\",AND(AS15>=1.5,AS15<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS15=\"\",\"\",AS15>2.5,1,AND(AS15>=1.5,AS15<=2.5),2,AS15<1.5,3)","v":""},null,{"$f":"IF(B15=\"\",\"\",IF(OR(AE15=\"\",AT15=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE15,AU15)))","v":""}]
[{"$f":"IF('Census match'!A15=\"\",\"\",'Census match'!A15)","v":""},{"$f":"IF('Census match'!B15=\"\",\"\",'Census match'!B15)","v":""},{"$f":"IF(AND(NOT(A16=\"\"),'Census match'!E15=\"\"),\"No Census match\",'Census match'!E15)","v":""},{"$f":"'Census match'!J15","v":""},{"$f":"IF($D16=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D16,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D16=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D16,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C15=\"\",D16=\"\"),\"\",'Facility data'!C15)","v":""},{"$f":"IF(ISNUMBER($G16),IF($G16<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G16)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G16)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),('Cost models'!$F$4+'Cost models'!$E$4*$G16)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),IF($G16<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G16)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G16)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),IF($G16<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G16)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G16)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),_xlfn.IFS(AND($G16<='Cost models'!$C$7,$G16>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G16)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G16<='Cost models'!$C$7,$G16<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G16)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G16>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G16)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),IF($G16<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G16)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G16)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),_xlfn.IFS($G16<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G16)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G16>'Cost models'!$C$9,$G16<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G16)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G16>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G16)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G16),IF($G16<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G16)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G16)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B16=\"\",\"\",IF(ISNUMBER('Facility data'!D15),'Facility data'!D15,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D16)*ISNUMBER('Facility data'!$C15))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D16,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D16,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D16,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W16=\"\",\"\",W16=1,\"Low impact\",W16=2,\"Mid-range impact\",W16=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U16=\"\",\"\",U16<0.01,1,AND(U16>=0.01,U16<=0.02),2,U16>0.02,3)","v":""},null,{"$f":"IF(T16=\"\",\"\",T16/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ16)+(0.0062454442*$Y16)+(-0.0005191748*($AQ16*$Y16))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ16)+(0.0062454442*$Y16)+(-0.0005191748*($AQ16*$Y16))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ16)+(0.0062454442*$Y16)+(-0.0005191748*($AQ16*$Y16))),\"\")","v":""},{"$f":"_xlfn.IFS(Z16=\"\",\"\",Z16<1.5,\"Weak\",AND(Z16>=1.5,Z16<=2.5),\"Mid-Range\",Z16>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z16=\"\",\"\",Z16<1.5,1,AND(Z16>=1.5,Z16<=2.5),2,Z16>2.5,3)","v":""},null,{"$f":"IF(OR(W16=\"\",AB16=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB16,W16))","v":""},{"$f":"_xlfn.IFS(AD16=\"\",\"\",AD16=\"Impact Not Likely to be Substantial\",1,AD16=\"Impact Unclear\",2,AD16=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D16=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D16,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG16=\"\",\"\",IF(AG16>National_B_tables[Column3]*1.25,3,IF(AG16<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D16=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D16,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D16,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI16=\"\",\"\",IF(AI16>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI16<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D16=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D16,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D16,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK16=\"\",\"\",IF(AK16>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK16<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D16=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D16,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D16,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM16=\"\",\"\",IF(AM16>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM16<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D16=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D16,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D16,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D16,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D16=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D16,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ16=\"\",\"\",IF(AQ16<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ16>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS16=\"\",\"\",AS16<1.5,\"High impact\",AS16>2.5,\"Low impact\",AND(AS16>=1.5,AS16<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS16=\"\",\"\",AS16>2.5,1,AND(AS16>=1.5,AS16<=2.5),2,AS16<1.5,3)","v":""},null,{"$f":"IF(B16=\"\",\"\",IF(OR(AE16=\"\",AT16=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE16,AU16)))","v":""}]
[{"$f":"IF('Census match'!A16=\"\",\"\",'Census match'!A16)","v":""},{"$f":"IF('Census match'!B16=\"\",\"\",'Census match'!B16)","v":""},{"$f":"IF(AND(NOT(A17=\"\"),'Census match'!E16=\"\"),\"No Census match\",'Census match'!E16)","v":""},{"$f":"'Census match'!J16","v":""},{"$f":"IF($D17=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D17,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D17=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D17,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C16=\"\",D17=\"\"),\"\",'Facility data'!C16)","v":""},{"$f":"IF(ISNUMBER($G17),IF($G17<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G17)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G17)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),('Cost models'!$F$4+'Cost models'!$E$4*$G17)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),IF($G17<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G17)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G17)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),IF($G17<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G17)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G17)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),_xlfn.IFS(AND($G17<='Cost models'!$C$7,$G17>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G17)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G17<='Cost models'!$C$7,$G17<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G17)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G17>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G17)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),IF($G17<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G17)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G17)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),_xlfn.IFS($G17<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G17)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G17>'Cost models'!$C$9,$G17<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G17)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G17>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G17)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G17),IF($G17<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G17)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G17)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B17=\"\",\"\",IF(ISNUMBER('Facility data'!D16),'Facility data'!D16,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D17)*ISNUMBER('Facility data'!$C16))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D17,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D17,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D17,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W17=\"\",\"\",W17=1,\"Low impact\",W17=2,\"Mid-range impact\",W17=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U17=\"\",\"\",U17<0.01,1,AND(U17>=0.01,U17<=0.02),2,U17>0.02,3)","v":""},null,{"$f":"IF(T17=\"\",\"\",T17/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ17)+(0.0062454442*$Y17)+(-0.0005191748*($AQ17*$Y17))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ17)+(0.0062454442*$Y17)+(-0.0005191748*($AQ17*$Y17))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ17)+(0.0062454442*$Y17)+(-0.0005191748*($AQ17*$Y17))),\"\")","v":""},{"$f":"_xlfn.IFS(Z17=\"\",\"\",Z17<1.5,\"Weak\",AND(Z17>=1.5,Z17<=2.5),\"Mid-Range\",Z17>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z17=\"\",\"\",Z17<1.5,1,AND(Z17>=1.5,Z17<=2.5),2,Z17>2.5,3)","v":""},null,{"$f":"IF(OR(W17=\"\",AB17=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB17,W17))","v":""},{"$f":"_xlfn.IFS(AD17=\"\",\"\",AD17=\"Impact Not Likely to be Substantial\",1,AD17=\"Impact Unclear\",2,AD17=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D17=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D17,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG17=\"\",\"\",IF(AG17>National_B_tables[Column3]*1.25,3,IF(AG17<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D17=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D17,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D17,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI17=\"\",\"\",IF(AI17>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI17<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D17=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D17,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D17,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK17=\"\",\"\",IF(AK17>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK17<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D17=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D17,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D17,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM17=\"\",\"\",IF(AM17>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM17<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D17=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D17,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D17,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D17,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D17=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D17,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ17=\"\",\"\",IF(AQ17<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ17>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS17=\"\",\"\",AS17<1.5,\"High impact\",AS17>2.5,\"Low impact\",AND(AS17>=1.5,AS17<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS17=\"\",\"\",AS17>2.5,1,AND(AS17>=1.5,AS17<=2.5),2,AS17<1.5,3)","v":""},null,{"$f":"IF(B17=\"\",\"\",IF(OR(AE17=\"\",AT17=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE17,AU17)))","v":""}]
[{"$f":"IF('Census match'!A17=\"\",\"\",'Census match'!A17)","v":""},{"$f":"IF('Census match'!B17=\"\",\"\",'Census match'!B17)","v":""},{"$f":"IF(AND(NOT(A18=\"\"),'Census match'!E17=\"\"),\"No Census match\",'Census match'!E17)","v":""},{"$f":"'Census match'!J17","v":""},{"$f":"IF($D18=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D18,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D18=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D18,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C17=\"\",D18=\"\"),\"\",'Facility data'!C17)","v":""},{"$f":"IF(ISNUMBER($G18),IF($G18<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G18)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G18)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),('Cost models'!$F$4+'Cost models'!$E$4*$G18)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),IF($G18<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G18)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G18)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),IF($G18<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G18)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G18)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),_xlfn.IFS(AND($G18<='Cost models'!$C$7,$G18>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G18)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G18<='Cost models'!$C$7,$G18<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G18)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G18>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G18)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),IF($G18<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G18)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G18)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),_xlfn.IFS($G18<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G18)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G18>'Cost models'!$C$9,$G18<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G18)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G18>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G18)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G18),IF($G18<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G18)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G18)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B18=\"\",\"\",IF(ISNUMBER('Facility data'!D17),'Facility data'!D17,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D18)*ISNUMBER('Facility data'!$C17))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D18,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D18,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D18,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W18=\"\",\"\",W18=1,\"Low impact\",W18=2,\"Mid-range impact\",W18=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U18=\"\",\"\",U18<0.01,1,AND(U18>=0.01,U18<=0.02),2,U18>0.02,3)","v":""},null,{"$f":"IF(T18=\"\",\"\",T18/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ18)+(0.0062454442*$Y18)+(-0.0005191748*($AQ18*$Y18))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ18)+(0.0062454442*$Y18)+(-0.0005191748*($AQ18*$Y18))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ18)+(0.0062454442*$Y18)+(-0.0005191748*($AQ18*$Y18))),\"\")","v":""},{"$f":"_xlfn.IFS(Z18=\"\",\"\",Z18<1.5,\"Weak\",AND(Z18>=1.5,Z18<=2.5),\"Mid-Range\",Z18>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z18=\"\",\"\",Z18<1.5,1,AND(Z18>=1.5,Z18<=2.5),2,Z18>2.5,3)","v":""},null,{"$f":"IF(OR(W18=\"\",AB18=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB18,W18))","v":""},{"$f":"_xlfn.IFS(AD18=\"\",\"\",AD18=\"Impact Not Likely to be Substantial\",1,AD18=\"Impact Unclear\",2,AD18=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D18=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D18,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG18=\"\",\"\",IF(AG18>National_B_tables[Column3]*1.25,3,IF(AG18<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D18=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D18,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D18,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI18=\"\",\"\",IF(AI18>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI18<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D18=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D18,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D18,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK18=\"\",\"\",IF(AK18>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK18<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D18=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D18,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D18,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM18=\"\",\"\",IF(AM18>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM18<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D18=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D18,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D18,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D18,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D18=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D18,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ18=\"\",\"\",IF(AQ18<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ18>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS18=\"\",\"\",AS18<1.5,\"High impact\",AS18>2.5,\"Low impact\",AND(AS18>=1.5,AS18<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS18=\"\",\"\",AS18>2.5,1,AND(AS18>=1.5,AS18<=2.5),2,AS18<1.5,3)","v":""},null,{"$f":"IF(B18=\"\",\"\",IF(OR(AE18=\"\",AT18=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE18,AU18)))","v":""}]
[{"$f":"IF('Census match'!A18=\"\",\"\",'Census match'!A18)","v":""},{"$f":"IF('Census match'!B18=\"\",\"\",'Census match'!B18)","v":""},{"$f":"IF(AND(NOT(A19=\"\"),'Census match'!E18=\"\"),\"No Census match\",'Census match'!E18)","v":""},{"$f":"'Census match'!J18","v":""},{"$f":"IF($D19=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D19,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D19=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D19,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C18=\"\",D19=\"\"),\"\",'Facility data'!C18)","v":""},{"$f":"IF(ISNUMBER($G19),IF($G19<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G19)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G19)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),('Cost models'!$F$4+'Cost models'!$E$4*$G19)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),IF($G19<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G19)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G19)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),IF($G19<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G19)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G19)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),_xlfn.IFS(AND($G19<='Cost models'!$C$7,$G19>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G19)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G19<='Cost models'!$C$7,$G19<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G19)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G19>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G19)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),IF($G19<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G19)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G19)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),_xlfn.IFS($G19<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G19)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G19>'Cost models'!$C$9,$G19<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G19)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G19>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G19)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G19),IF($G19<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G19)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G19)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B19=\"\",\"\",IF(ISNUMBER('Facility data'!D18),'Facility data'!D18,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D19)*ISNUMBER('Facility data'!$C18))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D19,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D19,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D19,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W19=\"\",\"\",W19=1,\"Low impact\",W19=2,\"Mid-range impact\",W19=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U19=\"\",\"\",U19<0.01,1,AND(U19>=0.01,U19<=0.02),2,U19>0.02,3)","v":""},null,{"$f":"IF(T19=\"\",\"\",T19/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ19)+(0.0062454442*$Y19)+(-0.0005191748*($AQ19*$Y19))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ19)+(0.0062454442*$Y19)+(-0.0005191748*($AQ19*$Y19))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ19)+(0.0062454442*$Y19)+(-0.0005191748*($AQ19*$Y19))),\"\")","v":""},{"$f":"_xlfn.IFS(Z19=\"\",\"\",Z19<1.5,\"Weak\",AND(Z19>=1.5,Z19<=2.5),\"Mid-Range\",Z19>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z19=\"\",\"\",Z19<1.5,1,AND(Z19>=1.5,Z19<=2.5),2,Z19>2.5,3)","v":""},null,{"$f":"IF(OR(W19=\"\",AB19=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB19,W19))","v":""},{"$f":"_xlfn.IFS(AD19=\"\",\"\",AD19=\"Impact Not Likely to be Substantial\",1,AD19=\"Impact Unclear\",2,AD19=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D19=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D19,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG19=\"\",\"\",IF(AG19>National_B_tables[Column3]*1.25,3,IF(AG19<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D19=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D19,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D19,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI19=\"\",\"\",IF(AI19>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI19<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D19=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D19,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D19,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK19=\"\",\"\",IF(AK19>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK19<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D19=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D19,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D19,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM19=\"\",\"\",IF(AM19>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM19<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D19=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D19,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D19,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D19,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D19=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D19,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ19=\"\",\"\",IF(AQ19<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ19>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS19=\"\",\"\",AS19<1.5,\"High impact\",AS19>2.5,\"Low impact\",AND(AS19>=1.5,AS19<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS19=\"\",\"\",AS19>2.5,1,AND(AS19>=1.5,AS19<=2.5),2,AS19<1.5,3)","v":""},null,{"$f":"IF(B19=\"\",\"\",IF(OR(AE19=\"\",AT19=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE19,AU19)))","v":""}]
[{"$f":"IF('Census match'!A19=\"\",\"\",'Census match'!A19)","v":""},{"$f":"IF('Census match'!B19=\"\",\"\",'Census match'!B19)","v":""},{"$f":"IF(AND(NOT(A20=\"\"),'Census match'!E19=\"\"),\"No Census match\",'Census match'!E19)","v":""},{"$f":"'Census match'!J19","v":""},{"$f":"IF($D20=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D20,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D20=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D20,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C19=\"\",D20=\"\"),\"\",'Facility data'!C19)","v":""},{"$f":"IF(ISNUMBER($G20),IF($G20<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G20)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G20)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),('Cost models'!$F$4+'Cost models'!$E$4*$G20)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),IF($G20<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G20)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G20)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),IF($G20<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G20)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G20)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),_xlfn.IFS(AND($G20<='Cost models'!$C$7,$G20>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G20)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G20<='Cost models'!$C$7,$G20<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G20)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G20>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G20)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),IF($G20<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G20)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G20)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),_xlfn.IFS($G20<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G20)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G20>'Cost models'!$C$9,$G20<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G20)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G20>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G20)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G20),IF($G20<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G20)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G20)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B20=\"\",\"\",IF(ISNUMBER('Facility data'!D19),'Facility data'!D19,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D20)*ISNUMBER('Facility data'!$C19))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D20,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D20,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D20,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W20=\"\",\"\",W20=1,\"Low impact\",W20=2,\"Mid-range impact\",W20=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U20=\"\",\"\",U20<0.01,1,AND(U20>=0.01,U20<=0.02),2,U20>0.02,3)","v":""},null,{"$f":"IF(T20=\"\",\"\",T20/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ20)+(0.0062454442*$Y20)+(-0.0005191748*($AQ20*$Y20))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ20)+(0.0062454442*$Y20)+(-0.0005191748*($AQ20*$Y20))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ20)+(0.0062454442*$Y20)+(-0.0005191748*($AQ20*$Y20))),\"\")","v":""},{"$f":"_xlfn.IFS(Z20=\"\",\"\",Z20<1.5,\"Weak\",AND(Z20>=1.5,Z20<=2.5),\"Mid-Range\",Z20>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z20=\"\",\"\",Z20<1.5,1,AND(Z20>=1.5,Z20<=2.5),2,Z20>2.5,3)","v":""},null,{"$f":"IF(OR(W20=\"\",AB20=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB20,W20))","v":""},{"$f":"_xlfn.IFS(AD20=\"\",\"\",AD20=\"Impact Not Likely to be Substantial\",1,AD20=\"Impact Unclear\",2,AD20=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D20=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D20,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG20=\"\",\"\",IF(AG20>National_B_tables[Column3]*1.25,3,IF(AG20<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D20=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D20,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D20,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI20=\"\",\"\",IF(AI20>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI20<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D20=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D20,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D20,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK20=\"\",\"\",IF(AK20>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK20<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D20=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D20,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D20,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM20=\"\",\"\",IF(AM20>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM20<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D20=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D20,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D20,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D20,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D20=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D20,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ20=\"\",\"\",IF(AQ20<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ20>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS20=\"\",\"\",AS20<1.5,\"High impact\",AS20>2.5,\"Low impact\",AND(AS20>=1.5,AS20<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS20=\"\",\"\",AS20>2.5,1,AND(AS20>=1.5,AS20<=2.5),2,AS20<1.5,3)","v":""},null,{"$f":"IF(B20=\"\",\"\",IF(OR(AE20=\"\",AT20=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE20,AU20)))","v":""}]
[{"$f":"IF('Census match'!A20=\"\",\"\",'Census match'!A20)","v":""},{"$f":"IF('Census match'!B20=\"\",\"\",'Census match'!B20)","v":""},{"$f":"IF(AND(NOT(A21=\"\"),'Census match'!E20=\"\"),\"No Census match\",'Census match'!E20)","v":""},{"$f":"'Census match'!J20","v":""},{"$f":"IF($D21=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D21,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D21=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D21,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C20=\"\",D21=\"\"),\"\",'Facility data'!C20)","v":""},{"$f":"IF(ISNUMBER($G21),IF($G21<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G21)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G21)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),('Cost models'!$F$4+'Cost models'!$E$4*$G21)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),IF($G21<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G21)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G21)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),IF($G21<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G21)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G21)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),_xlfn.IFS(AND($G21<='Cost models'!$C$7,$G21>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G21)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G21<='Cost models'!$C$7,$G21<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G21)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G21>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G21)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),IF($G21<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G21)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G21)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),_xlfn.IFS($G21<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G21)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G21>'Cost models'!$C$9,$G21<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G21)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G21>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G21)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G21),IF($G21<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G21)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G21)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B21=\"\",\"\",IF(ISNUMBER('Facility data'!D20),'Facility data'!D20,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D21)*ISNUMBER('Facility data'!$C20))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D21,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D21,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D21,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W21=\"\",\"\",W21=1,\"Low impact\",W21=2,\"Mid-range impact\",W21=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U21=\"\",\"\",U21<0.01,1,AND(U21>=0.01,U21<=0.02),2,U21>0.02,3)","v":""},null,{"$f":"IF(T21=\"\",\"\",T21/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ21)+(0.0062454442*$Y21)+(-0.0005191748*($AQ21*$Y21))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ21)+(0.0062454442*$Y21)+(-0.0005191748*($AQ21*$Y21))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ21)+(0.0062454442*$Y21)+(-0.0005191748*($AQ21*$Y21))),\"\")","v":""},{"$f":"_xlfn.IFS(Z21=\"\",\"\",Z21<1.5,\"Weak\",AND(Z21>=1.5,Z21<=2.5),\"Mid-Range\",Z21>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z21=\"\",\"\",Z21<1.5,1,AND(Z21>=1.5,Z21<=2.5),2,Z21>2.5,3)","v":""},null,{"$f":"IF(OR(W21=\"\",AB21=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB21,W21))","v":""},{"$f":"_xlfn.IFS(AD21=\"\",\"\",AD21=\"Impact Not Likely to be Substantial\",1,AD21=\"Impact Unclear\",2,AD21=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D21=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D21,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG21=\"\",\"\",IF(AG21>National_B_tables[Column3]*1.25,3,IF(AG21<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D21=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D21,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D21,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI21=\"\",\"\",IF(AI21>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI21<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D21=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D21,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D21,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK21=\"\",\"\",IF(AK21>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK21<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D21=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D21,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D21,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM21=\"\",\"\",IF(AM21>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM21<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D21=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D21,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D21,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D21,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D21=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D21,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ21=\"\",\"\",IF(AQ21<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ21>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS21=\"\",\"\",AS21<1.5,\"High impact\",AS21>2.5,\"Low impact\",AND(AS21>=1.5,AS21<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS21=\"\",\"\",AS21>2.5,1,AND(AS21>=1.5,AS21<=2.5),2,AS21<1.5,3)","v":""},null,{"$f":"IF(B21=\"\",\"\",IF(OR(AE21=\"\",AT21=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE21,AU21)))","v":""}]
[{"$f":"IF('Census match'!A21=\"\",\"\",'Census match'!A21)","v":""},{"$f":"IF('Census match'!B21=\"\",\"\",'Census match'!B21)","v":""},{"$f":"IF(AND(NOT(A22=\"\"),'Census match'!E21=\"\"),\"No Census match\",'Census match'!E21)","v":""},{"$f":"'Census match'!J21","v":""},{"$f":"IF($D22=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D22,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D22=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D22,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C21=\"\",D22=\"\"),\"\",'Facility data'!C21)","v":""},{"$f":"IF(ISNUMBER($G22),IF($G22<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G22)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G22)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),('Cost models'!$F$4+'Cost models'!$E$4*$G22)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),IF($G22<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G22)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G22)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),IF($G22<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G22)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G22)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),_xlfn.IFS(AND($G22<='Cost models'!$C$7,$G22>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G22)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G22<='Cost models'!$C$7,$G22<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G22)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G22>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G22)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),IF($G22<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G22)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G22)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),_xlfn.IFS($G22<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G22)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G22>'Cost models'!$C$9,$G22<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G22)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G22>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G22)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G22),IF($G22<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G22)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G22)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B22=\"\",\"\",IF(ISNUMBER('Facility data'!D21),'Facility data'!D21,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D22)*ISNUMBER('Facility data'!$C21))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D22,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D22,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D22,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W22=\"\",\"\",W22=1,\"Low impact\",W22=2,\"Mid-range impact\",W22=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U22=\"\",\"\",U22<0.01,1,AND(U22>=0.01,U22<=0.02),2,U22>0.02,3)","v":""},null,{"$f":"IF(T22=\"\",\"\",T22/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ22)+(0.0062454442*$Y22)+(-0.0005191748*($AQ22*$Y22))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ22)+(0.0062454442*$Y22)+(-0.0005191748*($AQ22*$Y22))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ22)+(0.0062454442*$Y22)+(-0.0005191748*($AQ22*$Y22))),\"\")","v":""},{"$f":"_xlfn.IFS(Z22=\"\",\"\",Z22<1.5,\"Weak\",AND(Z22>=1.5,Z22<=2.5),\"Mid-Range\",Z22>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z22=\"\",\"\",Z22<1.5,1,AND(Z22>=1.5,Z22<=2.5),2,Z22>2.5,3)","v":""},null,{"$f":"IF(OR(W22=\"\",AB22=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB22,W22))","v":""},{"$f":"_xlfn.IFS(AD22=\"\",\"\",AD22=\"Impact Not Likely to be Substantial\",1,AD22=\"Impact Unclear\",2,AD22=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D22=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D22,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG22=\"\",\"\",IF(AG22>National_B_tables[Column3]*1.25,3,IF(AG22<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D22=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D22,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D22,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI22=\"\",\"\",IF(AI22>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI22<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D22=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D22,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D22,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK22=\"\",\"\",IF(AK22>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK22<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D22=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D22,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D22,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM22=\"\",\"\",IF(AM22>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM22<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D22=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D22,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D22,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D22,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D22=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D22,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ22=\"\",\"\",IF(AQ22<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ22>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS22=\"\",\"\",AS22<1.5,\"High impact\",AS22>2.5,\"Low impact\",AND(AS22>=1.5,AS22<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS22=\"\",\"\",AS22>2.5,1,AND(AS22>=1.5,AS22<=2.5),2,AS22<1.5,3)","v":""},null,{"$f":"IF(B22=\"\",\"\",IF(OR(AE22=\"\",AT22=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE22,AU22)))","v":""}]
[{"$f":"IF('Census match'!A22=\"\",\"\",'Census match'!A22)","v":""},{"$f":"IF('Census match'!B22=\"\",\"\",'Census match'!B22)","v":""},{"$f":"IF(AND(NOT(A23=\"\"),'Census match'!E22=\"\"),\"No Census match\",'Census match'!E22)","v":""},{"$f":"'Census match'!J22","v":""},{"$f":"IF($D23=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D23,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D23=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D23,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C22=\"\",D23=\"\"),\"\",'Facility data'!C22)","v":""},{"$f":"IF(ISNUMBER($G23),IF($G23<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G23)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G23)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),('Cost models'!$F$4+'Cost models'!$E$4*$G23)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),IF($G23<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G23)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G23)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),IF($G23<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G23)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G23)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),_xlfn.IFS(AND($G23<='Cost models'!$C$7,$G23>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G23)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G23<='Cost models'!$C$7,$G23<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G23)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G23>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G23)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),IF($G23<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G23)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G23)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),_xlfn.IFS($G23<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G23)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G23>'Cost models'!$C$9,$G23<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G23)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G23>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G23)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G23),IF($G23<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G23)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G23)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B23=\"\",\"\",IF(ISNUMBER('Facility data'!D22),'Facility data'!D22,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D23)*ISNUMBER('Facility data'!$C22))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D23,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D23,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D23,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W23=\"\",\"\",W23=1,\"Low impact\",W23=2,\"Mid-range impact\",W23=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U23=\"\",\"\",U23<0.01,1,AND(U23>=0.01,U23<=0.02),2,U23>0.02,3)","v":""},null,{"$f":"IF(T23=\"\",\"\",T23/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ23)+(0.0062454442*$Y23)+(-0.0005191748*($AQ23*$Y23))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ23)+(0.0062454442*$Y23)+(-0.0005191748*($AQ23*$Y23))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ23)+(0.0062454442*$Y23)+(-0.0005191748*($AQ23*$Y23))),\"\")","v":""},{"$f":"_xlfn.IFS(Z23=\"\",\"\",Z23<1.5,\"Weak\",AND(Z23>=1.5,Z23<=2.5),\"Mid-Range\",Z23>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z23=\"\",\"\",Z23<1.5,1,AND(Z23>=1.5,Z23<=2.5),2,Z23>2.5,3)","v":""},null,{"$f":"IF(OR(W23=\"\",AB23=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB23,W23))","v":""},{"$f":"_xlfn.IFS(AD23=\"\",\"\",AD23=\"Impact Not Likely to be Substantial\",1,AD23=\"Impact Unclear\",2,AD23=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D23=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D23,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG23=\"\",\"\",IF(AG23>National_B_tables[Column3]*1.25,3,IF(AG23<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D23=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D23,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D23,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI23=\"\",\"\",IF(AI23>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI23<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D23=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D23,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D23,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK23=\"\",\"\",IF(AK23>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK23<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D23=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D23,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D23,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM23=\"\",\"\",IF(AM23>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM23<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D23=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D23,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D23,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D23,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D23=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D23,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ23=\"\",\"\",IF(AQ23<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ23>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS23=\"\",\"\",AS23<1.5,\"High impact\",AS23>2.5,\"Low impact\",AND(AS23>=1.5,AS23<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS23=\"\",\"\",AS23>2.5,1,AND(AS23>=1.5,AS23<=2.5),2,AS23<1.5,3)","v":""},null,{"$f":"IF(B23=\"\",\"\",IF(OR(AE23=\"\",AT23=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE23,AU23)))","v":""}]
[{"$f":"IF('Census match'!A23=\"\",\"\",'Census match'!A23)","v":""},{"$f":"IF('Census match'!B23=\"\",\"\",'Census match'!B23)","v":""},{"$f":"IF(AND(NOT(A24=\"\"),'Census match'!E23=\"\"),\"No Census match\",'Census match'!E23)","v":""},{"$f":"'Census match'!J23","v":""},{"$f":"IF($D24=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D24,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D24=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D24,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C23=\"\",D24=\"\"),\"\",'Facility data'!C23)","v":""},{"$f":"IF(ISNUMBER($G24),IF($G24<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G24)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G24)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),('Cost models'!$F$4+'Cost models'!$E$4*$G24)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),IF($G24<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G24)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G24)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),IF($G24<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G24)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G24)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),_xlfn.IFS(AND($G24<='Cost models'!$C$7,$G24>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G24)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G24<='Cost models'!$C$7,$G24<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G24)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G24>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G24)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),IF($G24<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G24)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G24)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),_xlfn.IFS($G24<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G24)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G24>'Cost models'!$C$9,$G24<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G24)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G24>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G24)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G24),IF($G24<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G24)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G24)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B24=\"\",\"\",IF(ISNUMBER('Facility data'!D23),'Facility data'!D23,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D24)*ISNUMBER('Facility data'!$C23))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D24,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D24,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D24,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W24=\"\",\"\",W24=1,\"Low impact\",W24=2,\"Mid-range impact\",W24=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U24=\"\",\"\",U24<0.01,1,AND(U24>=0.01,U24<=0.02),2,U24>0.02,3)","v":""},null,{"$f":"IF(T24=\"\",\"\",T24/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ24)+(0.0062454442*$Y24)+(-0.0005191748*($AQ24*$Y24))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ24)+(0.0062454442*$Y24)+(-0.0005191748*($AQ24*$Y24))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ24)+(0.0062454442*$Y24)+(-0.0005191748*($AQ24*$Y24))),\"\")","v":""},{"$f":"_xlfn.IFS(Z24=\"\",\"\",Z24<1.5,\"Weak\",AND(Z24>=1.5,Z24<=2.5),\"Mid-Range\",Z24>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z24=\"\",\"\",Z24<1.5,1,AND(Z24>=1.5,Z24<=2.5),2,Z24>2.5,3)","v":""},null,{"$f":"IF(OR(W24=\"\",AB24=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB24,W24))","v":""},{"$f":"_xlfn.IFS(AD24=\"\",\"\",AD24=\"Impact Not Likely to be Substantial\",1,AD24=\"Impact Unclear\",2,AD24=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D24=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D24,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG24=\"\",\"\",IF(AG24>National_B_tables[Column3]*1.25,3,IF(AG24<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D24=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D24,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D24,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI24=\"\",\"\",IF(AI24>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI24<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D24=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D24,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D24,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK24=\"\",\"\",IF(AK24>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK24<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D24=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D24,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D24,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM24=\"\",\"\",IF(AM24>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM24<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D24=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D24,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D24,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D24,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D24=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D24,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ24=\"\",\"\",IF(AQ24<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ24>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS24=\"\",\"\",AS24<1.5,\"High impact\",AS24>2.5,\"Low impact\",AND(AS24>=1.5,AS24<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS24=\"\",\"\",AS24>2.5,1,AND(AS24>=1.5,AS24<=2.5),2,AS24<1.5,3)","v":""},null,{"$f":"IF(B24=\"\",\"\",IF(OR(AE24=\"\",AT24=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE24,AU24)))","v":""}]
[{"$f":"IF('Census match'!A24=\"\",\"\",'Census match'!A24)","v":""},{"$f":"IF('Census match'!B24=\"\",\"\",'Census match'!B24)","v":""},{"$f":"IF(AND(NOT(A25=\"\"),'Census match'!E24=\"\"),\"No Census match\",'Census match'!E24)","v":""},{"$f":"'Census match'!J24","v":""},{"$f":"IF($D25=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D25,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D25=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D25,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C24=\"\",D25=\"\"),\"\",'Facility data'!C24)","v":""},{"$f":"IF(ISNUMBER($G25),IF($G25<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G25)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G25)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),('Cost models'!$F$4+'Cost models'!$E$4*$G25)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),IF($G25<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G25)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G25)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),IF($G25<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G25)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G25)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),_xlfn.IFS(AND($G25<='Cost models'!$C$7,$G25>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G25)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G25<='Cost models'!$C$7,$G25<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G25)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G25>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G25)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),IF($G25<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G25)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G25)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),_xlfn.IFS($G25<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G25)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G25>'Cost models'!$C$9,$G25<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G25)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G25>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G25)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G25),IF($G25<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G25)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G25)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B25=\"\",\"\",IF(ISNUMBER('Facility data'!D24),'Facility data'!D24,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D25)*ISNUMBER('Facility data'!$C24))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D25,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D25,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D25,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W25=\"\",\"\",W25=1,\"Low impact\",W25=2,\"Mid-range impact\",W25=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U25=\"\",\"\",U25<0.01,1,AND(U25>=0.01,U25<=0.02),2,U25>0.02,3)","v":""},null,{"$f":"IF(T25=\"\",\"\",T25/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ25)+(0.0062454442*$Y25)+(-0.0005191748*($AQ25*$Y25))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ25)+(0.0062454442*$Y25)+(-0.0005191748*($AQ25*$Y25))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ25)+(0.0062454442*$Y25)+(-0.0005191748*($AQ25*$Y25))),\"\")","v":""},{"$f":"_xlfn.IFS(Z25=\"\",\"\",Z25<1.5,\"Weak\",AND(Z25>=1.5,Z25<=2.5),\"Mid-Range\",Z25>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z25=\"\",\"\",Z25<1.5,1,AND(Z25>=1.5,Z25<=2.5),2,Z25>2.5,3)","v":""},null,{"$f":"IF(OR(W25=\"\",AB25=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB25,W25))","v":""},{"$f":"_xlfn.IFS(AD25=\"\",\"\",AD25=\"Impact Not Likely to be Substantial\",1,AD25=\"Impact Unclear\",2,AD25=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D25=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D25,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG25=\"\",\"\",IF(AG25>National_B_tables[Column3]*1.25,3,IF(AG25<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D25=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D25,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D25,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI25=\"\",\"\",IF(AI25>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI25<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D25=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D25,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D25,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK25=\"\",\"\",IF(AK25>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK25<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D25=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D25,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D25,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM25=\"\",\"\",IF(AM25>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM25<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D25=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D25,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D25,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D25,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D25=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D25,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ25=\"\",\"\",IF(AQ25<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ25>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS25=\"\",\"\",AS25<1.5,\"High impact\",AS25>2.5,\"Low impact\",AND(AS25>=1.5,AS25<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS25=\"\",\"\",AS25>2.5,1,AND(AS25>=1.5,AS25<=2.5),2,AS25<1.5,3)","v":""},null,{"$f":"IF(B25=\"\",\"\",IF(OR(AE25=\"\",AT25=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE25,AU25)))","v":""}]
[{"$f":"IF('Census match'!A25=\"\",\"\",'Census match'!A25)","v":""},{"$f":"IF('Census match'!B25=\"\",\"\",'Census match'!B25)","v":""},{"$f":"IF(AND(NOT(A26=\"\"),'Census match'!E25=\"\"),\"No Census match\",'Census match'!E25)","v":""},{"$f":"'Census match'!J25","v":""},{"$f":"IF($D26=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D26,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D26=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D26,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C25=\"\",D26=\"\"),\"\",'Facility data'!C25)","v":""},{"$f":"IF(ISNUMBER($G26),IF($G26<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G26)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G26)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),('Cost models'!$F$4+'Cost models'!$E$4*$G26)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),IF($G26<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G26)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G26)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),IF($G26<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G26)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G26)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),_xlfn.IFS(AND($G26<='Cost models'!$C$7,$G26>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G26)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G26<='Cost models'!$C$7,$G26<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G26)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G26>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G26)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),IF($G26<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G26)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G26)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),_xlfn.IFS($G26<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G26)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G26>'Cost models'!$C$9,$G26<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G26)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G26>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G26)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G26),IF($G26<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G26)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G26)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B26=\"\",\"\",IF(ISNUMBER('Facility data'!D25),'Facility data'!D25,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D26)*ISNUMBER('Facility data'!$C25))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D26,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D26,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D26,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W26=\"\",\"\",W26=1,\"Low impact\",W26=2,\"Mid-range impact\",W26=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U26=\"\",\"\",U26<0.01,1,AND(U26>=0.01,U26<=0.02),2,U26>0.02,3)","v":""},null,{"$f":"IF(T26=\"\",\"\",T26/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ26)+(0.0062454442*$Y26)+(-0.0005191748*($AQ26*$Y26))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ26)+(0.0062454442*$Y26)+(-0.0005191748*($AQ26*$Y26))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ26)+(0.0062454442*$Y26)+(-0.0005191748*($AQ26*$Y26))),\"\")","v":""},{"$f":"_xlfn.IFS(Z26=\"\",\"\",Z26<1.5,\"Weak\",AND(Z26>=1.5,Z26<=2.5),\"Mid-Range\",Z26>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z26=\"\",\"\",Z26<1.5,1,AND(Z26>=1.5,Z26<=2.5),2,Z26>2.5,3)","v":""},null,{"$f":"IF(OR(W26=\"\",AB26=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB26,W26))","v":""},{"$f":"_xlfn.IFS(AD26=\"\",\"\",AD26=\"Impact Not Likely to be Substantial\",1,AD26=\"Impact Unclear\",2,AD26=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D26=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D26,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG26=\"\",\"\",IF(AG26>National_B_tables[Column3]*1.25,3,IF(AG26<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D26=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D26,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D26,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI26=\"\",\"\",IF(AI26>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI26<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D26=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D26,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D26,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK26=\"\",\"\",IF(AK26>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK26<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D26=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D26,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D26,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM26=\"\",\"\",IF(AM26>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM26<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D26=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D26,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D26,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D26,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D26=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D26,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ26=\"\",\"\",IF(AQ26<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ26>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS26=\"\",\"\",AS26<1.5,\"High impact\",AS26>2.5,\"Low impact\",AND(AS26>=1.5,AS26<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS26=\"\",\"\",AS26>2.5,1,AND(AS26>=1.5,AS26<=2.5),2,AS26<1.5,3)","v":""},null,{"$f":"IF(B26=\"\",\"\",IF(OR(AE26=\"\",AT26=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE26,AU26)))","v":""}]
[{"$f":"IF('Census match'!A26=\"\",\"\",'Census match'!A26)","v":""},{"$f":"IF('Census match'!B26=\"\",\"\",'Census match'!B26)","v":""},{"$f":"IF(AND(NOT(A27=\"\"),'Census match'!E26=\"\"),\"No Census match\",'Census match'!E26)","v":""},{"$f":"'Census match'!J26","v":""},{"$f":"IF($D27=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D27,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D27=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D27,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C26=\"\",D27=\"\"),\"\",'Facility data'!C26)","v":""},{"$f":"IF(ISNUMBER($G27),IF($G27<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G27)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G27)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),('Cost models'!$F$4+'Cost models'!$E$4*$G27)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),IF($G27<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G27)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G27)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),IF($G27<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G27)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G27)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),_xlfn.IFS(AND($G27<='Cost models'!$C$7,$G27>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G27)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G27<='Cost models'!$C$7,$G27<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G27)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G27>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G27)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),IF($G27<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G27)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G27)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),_xlfn.IFS($G27<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G27)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G27>'Cost models'!$C$9,$G27<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G27)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G27>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G27)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G27),IF($G27<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G27)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G27)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B27=\"\",\"\",IF(ISNUMBER('Facility data'!D26),'Facility data'!D26,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D27)*ISNUMBER('Facility data'!$C26))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D27,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D27,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D27,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W27=\"\",\"\",W27=1,\"Low impact\",W27=2,\"Mid-range impact\",W27=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U27=\"\",\"\",U27<0.01,1,AND(U27>=0.01,U27<=0.02),2,U27>0.02,3)","v":""},null,{"$f":"IF(T27=\"\",\"\",T27/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ27)+(0.0062454442*$Y27)+(-0.0005191748*($AQ27*$Y27))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ27)+(0.0062454442*$Y27)+(-0.0005191748*($AQ27*$Y27))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ27)+(0.0062454442*$Y27)+(-0.0005191748*($AQ27*$Y27))),\"\")","v":""},{"$f":"_xlfn.IFS(Z27=\"\",\"\",Z27<1.5,\"Weak\",AND(Z27>=1.5,Z27<=2.5),\"Mid-Range\",Z27>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z27=\"\",\"\",Z27<1.5,1,AND(Z27>=1.5,Z27<=2.5),2,Z27>2.5,3)","v":""},null,{"$f":"IF(OR(W27=\"\",AB27=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB27,W27))","v":""},{"$f":"_xlfn.IFS(AD27=\"\",\"\",AD27=\"Impact Not Likely to be Substantial\",1,AD27=\"Impact Unclear\",2,AD27=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D27=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D27,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG27=\"\",\"\",IF(AG27>National_B_tables[Column3]*1.25,3,IF(AG27<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D27=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D27,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D27,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI27=\"\",\"\",IF(AI27>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI27<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D27=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D27,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D27,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK27=\"\",\"\",IF(AK27>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK27<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D27=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D27,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D27,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM27=\"\",\"\",IF(AM27>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM27<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D27=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D27,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D27,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D27,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D27=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D27,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ27=\"\",\"\",IF(AQ27<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ27>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS27=\"\",\"\",AS27<1.5,\"High impact\",AS27>2.5,\"Low impact\",AND(AS27>=1.5,AS27<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS27=\"\",\"\",AS27>2.5,1,AND(AS27>=1.5,AS27<=2.5),2,AS27<1.5,3)","v":""},null,{"$f":"IF(B27=\"\",\"\",IF(OR(AE27=\"\",AT27=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE27,AU27)))","v":""}]
[{"$f":"IF('Census match'!A27=\"\",\"\",'Census match'!A27)","v":""},{"$f":"IF('Census match'!B27=\"\",\"\",'Census match'!B27)","v":""},{"$f":"IF(AND(NOT(A28=\"\"),'Census match'!E27=\"\"),\"No Census match\",'Census match'!E27)","v":""},{"$f":"'Census match'!J27","v":""},{"$f":"IF($D28=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D28,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D28=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D28,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C27=\"\",D28=\"\"),\"\",'Facility data'!C27)","v":""},{"$f":"IF(ISNUMBER($G28),IF($G28<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G28)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G28)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),('Cost models'!$F$4+'Cost models'!$E$4*$G28)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),IF($G28<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G28)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G28)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),IF($G28<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G28)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G28)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),_xlfn.IFS(AND($G28<='Cost models'!$C$7,$G28>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G28)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G28<='Cost models'!$C$7,$G28<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G28)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G28>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G28)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),IF($G28<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G28)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G28)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),_xlfn.IFS($G28<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G28)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G28>'Cost models'!$C$9,$G28<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G28)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G28>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G28)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G28),IF($G28<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G28)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G28)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B28=\"\",\"\",IF(ISNUMBER('Facility data'!D27),'Facility data'!D27,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D28)*ISNUMBER('Facility data'!$C27))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D28,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D28,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D28,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W28=\"\",\"\",W28=1,\"Low impact\",W28=2,\"Mid-range impact\",W28=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U28=\"\",\"\",U28<0.01,1,AND(U28>=0.01,U28<=0.02),2,U28>0.02,3)","v":""},null,{"$f":"IF(T28=\"\",\"\",T28/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ28)+(0.0062454442*$Y28)+(-0.0005191748*($AQ28*$Y28))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ28)+(0.0062454442*$Y28)+(-0.0005191748*($AQ28*$Y28))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ28)+(0.0062454442*$Y28)+(-0.0005191748*($AQ28*$Y28))),\"\")","v":""},{"$f":"_xlfn.IFS(Z28=\"\",\"\",Z28<1.5,\"Weak\",AND(Z28>=1.5,Z28<=2.5),\"Mid-Range\",Z28>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z28=\"\",\"\",Z28<1.5,1,AND(Z28>=1.5,Z28<=2.5),2,Z28>2.5,3)","v":""},null,{"$f":"IF(OR(W28=\"\",AB28=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB28,W28))","v":""},{"$f":"_xlfn.IFS(AD28=\"\",\"\",AD28=\"Impact Not Likely to be Substantial\",1,AD28=\"Impact Unclear\",2,AD28=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D28=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D28,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG28=\"\",\"\",IF(AG28>National_B_tables[Column3]*1.25,3,IF(AG28<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D28=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D28,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D28,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI28=\"\",\"\",IF(AI28>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI28<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D28=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D28,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D28,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK28=\"\",\"\",IF(AK28>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK28<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D28=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D28,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D28,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM28=\"\",\"\",IF(AM28>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM28<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D28=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D28,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D28,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D28,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D28=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D28,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ28=\"\",\"\",IF(AQ28<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ28>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS28=\"\",\"\",AS28<1.5,\"High impact\",AS28>2.5,\"Low impact\",AND(AS28>=1.5,AS28<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS28=\"\",\"\",AS28>2.5,1,AND(AS28>=1.5,AS28<=2.5),2,AS28<1.5,3)","v":""},null,{"$f":"IF(B28=\"\",\"\",IF(OR(AE28=\"\",AT28=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE28,AU28)))","v":""}]
[{"$f":"IF('Census match'!A28=\"\",\"\",'Census match'!A28)","v":""},{"$f":"IF('Census match'!B28=\"\",\"\",'Census match'!B28)","v":""},{"$f":"IF(AND(NOT(A29=\"\"),'Census match'!E28=\"\"),\"No Census match\",'Census match'!E28)","v":""},{"$f":"'Census match'!J28","v":""},{"$f":"IF($D29=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D29,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D29=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D29,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C28=\"\",D29=\"\"),\"\",'Facility data'!C28)","v":""},{"$f":"IF(ISNUMBER($G29),IF($G29<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G29)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G29)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),('Cost models'!$F$4+'Cost models'!$E$4*$G29)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),IF($G29<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G29)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G29)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),IF($G29<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G29)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G29)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),_xlfn.IFS(AND($G29<='Cost models'!$C$7,$G29>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G29)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G29<='Cost models'!$C$7,$G29<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G29)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G29>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G29)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),IF($G29<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G29)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G29)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),_xlfn.IFS($G29<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G29)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G29>'Cost models'!$C$9,$G29<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G29)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G29>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G29)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G29),IF($G29<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G29)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G29)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B29=\"\",\"\",IF(ISNUMBER('Facility data'!D28),'Facility data'!D28,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D29)*ISNUMBER('Facility data'!$C28))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D29,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D29,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D29,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W29=\"\",\"\",W29=1,\"Low impact\",W29=2,\"Mid-range impact\",W29=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U29=\"\",\"\",U29<0.01,1,AND(U29>=0.01,U29<=0.02),2,U29>0.02,3)","v":""},null,{"$f":"IF(T29=\"\",\"\",T29/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ29)+(0.0062454442*$Y29)+(-0.0005191748*($AQ29*$Y29))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ29)+(0.0062454442*$Y29)+(-0.0005191748*($AQ29*$Y29))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ29)+(0.0062454442*$Y29)+(-0.0005191748*($AQ29*$Y29))),\"\")","v":""},{"$f":"_xlfn.IFS(Z29=\"\",\"\",Z29<1.5,\"Weak\",AND(Z29>=1.5,Z29<=2.5),\"Mid-Range\",Z29>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z29=\"\",\"\",Z29<1.5,1,AND(Z29>=1.5,Z29<=2.5),2,Z29>2.5,3)","v":""},null,{"$f":"IF(OR(W29=\"\",AB29=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB29,W29))","v":""},{"$f":"_xlfn.IFS(AD29=\"\",\"\",AD29=\"Impact Not Likely to be Substantial\",1,AD29=\"Impact Unclear\",2,AD29=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D29=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D29,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG29=\"\",\"\",IF(AG29>National_B_tables[Column3]*1.25,3,IF(AG29<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D29=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D29,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D29,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI29=\"\",\"\",IF(AI29>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI29<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D29=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D29,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D29,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK29=\"\",\"\",IF(AK29>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK29<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D29=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D29,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D29,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM29=\"\",\"\",IF(AM29>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM29<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D29=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D29,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D29,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D29,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D29=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D29,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ29=\"\",\"\",IF(AQ29<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ29>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS29=\"\",\"\",AS29<1.5,\"High impact\",AS29>2.5,\"Low impact\",AND(AS29>=1.5,AS29<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS29=\"\",\"\",AS29>2.5,1,AND(AS29>=1.5,AS29<=2.5),2,AS29<1.5,3)","v":""},null,{"$f":"IF(B29=\"\",\"\",IF(OR(AE29=\"\",AT29=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE29,AU29)))","v":""}]
[{"$f":"IF('Census match'!A29=\"\",\"\",'Census match'!A29)","v":""},{"$f":"IF('Census match'!B29=\"\",\"\",'Census match'!B29)","v":""},{"$f":"IF(AND(NOT(A30=\"\"),'Census match'!E29=\"\"),\"No Census match\",'Census match'!E29)","v":""},{"$f":"'Census match'!J29","v":""},{"$f":"IF($D30=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D30,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D30=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D30,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C29=\"\",D30=\"\"),\"\",'Facility data'!C29)","v":""},{"$f":"IF(ISNUMBER($G30),IF($G30<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G30)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G30)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),('Cost models'!$F$4+'Cost models'!$E$4*$G30)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),IF($G30<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G30)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G30)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),IF($G30<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G30)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G30)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),_xlfn.IFS(AND($G30<='Cost models'!$C$7,$G30>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G30)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G30<='Cost models'!$C$7,$G30<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G30)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G30>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G30)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),IF($G30<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G30)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G30)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),_xlfn.IFS($G30<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G30)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G30>'Cost models'!$C$9,$G30<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G30)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G30>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G30)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G30),IF($G30<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G30)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G30)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B30=\"\",\"\",IF(ISNUMBER('Facility data'!D29),'Facility data'!D29,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D30)*ISNUMBER('Facility data'!$C29))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D30,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D30,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D30,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W30=\"\",\"\",W30=1,\"Low impact\",W30=2,\"Mid-range impact\",W30=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U30=\"\",\"\",U30<0.01,1,AND(U30>=0.01,U30<=0.02),2,U30>0.02,3)","v":""},null,{"$f":"IF(T30=\"\",\"\",T30/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ30)+(0.0062454442*$Y30)+(-0.0005191748*($AQ30*$Y30))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ30)+(0.0062454442*$Y30)+(-0.0005191748*($AQ30*$Y30))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ30)+(0.0062454442*$Y30)+(-0.0005191748*($AQ30*$Y30))),\"\")","v":""},{"$f":"_xlfn.IFS(Z30=\"\",\"\",Z30<1.5,\"Weak\",AND(Z30>=1.5,Z30<=2.5),\"Mid-Range\",Z30>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z30=\"\",\"\",Z30<1.5,1,AND(Z30>=1.5,Z30<=2.5),2,Z30>2.5,3)","v":""},null,{"$f":"IF(OR(W30=\"\",AB30=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB30,W30))","v":""},{"$f":"_xlfn.IFS(AD30=\"\",\"\",AD30=\"Impact Not Likely to be Substantial\",1,AD30=\"Impact Unclear\",2,AD30=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D30=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D30,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG30=\"\",\"\",IF(AG30>National_B_tables[Column3]*1.25,3,IF(AG30<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D30=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D30,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D30,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI30=\"\",\"\",IF(AI30>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI30<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D30=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D30,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D30,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK30=\"\",\"\",IF(AK30>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK30<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D30=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D30,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D30,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM30=\"\",\"\",IF(AM30>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM30<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D30=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D30,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D30,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D30,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D30=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D30,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ30=\"\",\"\",IF(AQ30<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ30>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS30=\"\",\"\",AS30<1.5,\"High impact\",AS30>2.5,\"Low impact\",AND(AS30>=1.5,AS30<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS30=\"\",\"\",AS30>2.5,1,AND(AS30>=1.5,AS30<=2.5),2,AS30<1.5,3)","v":""},null,{"$f":"IF(B30=\"\",\"\",IF(OR(AE30=\"\",AT30=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE30,AU30)))","v":""}]
[{"$f":"IF('Census match'!A30=\"\",\"\",'Census match'!A30)","v":""},{"$f":"IF('Census match'!B30=\"\",\"\",'Census match'!B30)","v":""},{"$f":"IF(AND(NOT(A31=\"\"),'Census match'!E30=\"\"),\"No Census match\",'Census match'!E30)","v":""},{"$f":"'Census match'!J30","v":""},{"$f":"IF($D31=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D31,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D31=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D31,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C30=\"\",D31=\"\"),\"\",'Facility data'!C30)","v":""},{"$f":"IF(ISNUMBER($G31),IF($G31<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G31)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G31)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),('Cost models'!$F$4+'Cost models'!$E$4*$G31)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),IF($G31<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G31)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G31)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),IF($G31<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G31)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G31)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),_xlfn.IFS(AND($G31<='Cost models'!$C$7,$G31>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G31)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G31<='Cost models'!$C$7,$G31<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G31)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G31>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G31)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),IF($G31<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G31)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G31)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),_xlfn.IFS($G31<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G31)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G31>'Cost models'!$C$9,$G31<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G31)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G31>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G31)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G31),IF($G31<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G31)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G31)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B31=\"\",\"\",IF(ISNUMBER('Facility data'!D30),'Facility data'!D30,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D31)*ISNUMBER('Facility data'!$C30))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D31,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D31,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D31,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W31=\"\",\"\",W31=1,\"Low impact\",W31=2,\"Mid-range impact\",W31=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U31=\"\",\"\",U31<0.01,1,AND(U31>=0.01,U31<=0.02),2,U31>0.02,3)","v":""},null,{"$f":"IF(T31=\"\",\"\",T31/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ31)+(0.0062454442*$Y31)+(-0.0005191748*($AQ31*$Y31))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ31)+(0.0062454442*$Y31)+(-0.0005191748*($AQ31*$Y31))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ31)+(0.0062454442*$Y31)+(-0.0005191748*($AQ31*$Y31))),\"\")","v":""},{"$f":"_xlfn.IFS(Z31=\"\",\"\",Z31<1.5,\"Weak\",AND(Z31>=1.5,Z31<=2.5),\"Mid-Range\",Z31>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z31=\"\",\"\",Z31<1.5,1,AND(Z31>=1.5,Z31<=2.5),2,Z31>2.5,3)","v":""},null,{"$f":"IF(OR(W31=\"\",AB31=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB31,W31))","v":""},{"$f":"_xlfn.IFS(AD31=\"\",\"\",AD31=\"Impact Not Likely to be Substantial\",1,AD31=\"Impact Unclear\",2,AD31=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D31=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D31,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG31=\"\",\"\",IF(AG31>National_B_tables[Column3]*1.25,3,IF(AG31<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D31=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D31,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D31,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI31=\"\",\"\",IF(AI31>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI31<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D31=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D31,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D31,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK31=\"\",\"\",IF(AK31>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK31<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D31=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D31,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D31,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM31=\"\",\"\",IF(AM31>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM31<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D31=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D31,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D31,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D31,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D31=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D31,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ31=\"\",\"\",IF(AQ31<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ31>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS31=\"\",\"\",AS31<1.5,\"High impact\",AS31>2.5,\"Low impact\",AND(AS31>=1.5,AS31<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS31=\"\",\"\",AS31>2.5,1,AND(AS31>=1.5,AS31<=2.5),2,AS31<1.5,3)","v":""},null,{"$f":"IF(B31=\"\",\"\",IF(OR(AE31=\"\",AT31=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE31,AU31)))","v":""}]
[{"$f":"IF('Census match'!A31=\"\",\"\",'Census match'!A31)","v":""},{"$f":"IF('Census match'!B31=\"\",\"\",'Census match'!B31)","v":""},{"$f":"IF(AND(NOT(A32=\"\"),'Census match'!E31=\"\"),\"No Census match\",'Census match'!E31)","v":""},{"$f":"'Census match'!J31","v":""},{"$f":"IF($D32=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D32,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D32=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D32,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C31=\"\",D32=\"\"),\"\",'Facility data'!C31)","v":""},{"$f":"IF(ISNUMBER($G32),IF($G32<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G32)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G32)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),('Cost models'!$F$4+'Cost models'!$E$4*$G32)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),IF($G32<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G32)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G32)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),IF($G32<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G32)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G32)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),_xlfn.IFS(AND($G32<='Cost models'!$C$7,$G32>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G32)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G32<='Cost models'!$C$7,$G32<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G32)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G32>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G32)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),IF($G32<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G32)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G32)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),_xlfn.IFS($G32<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G32)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G32>'Cost models'!$C$9,$G32<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G32)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G32>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G32)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G32),IF($G32<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G32)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G32)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B32=\"\",\"\",IF(ISNUMBER('Facility data'!D31),'Facility data'!D31,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D32)*ISNUMBER('Facility data'!$C31))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D32,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D32,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D32,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W32=\"\",\"\",W32=1,\"Low impact\",W32=2,\"Mid-range impact\",W32=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U32=\"\",\"\",U32<0.01,1,AND(U32>=0.01,U32<=0.02),2,U32>0.02,3)","v":""},null,{"$f":"IF(T32=\"\",\"\",T32/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ32)+(0.0062454442*$Y32)+(-0.0005191748*($AQ32*$Y32))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ32)+(0.0062454442*$Y32)+(-0.0005191748*($AQ32*$Y32))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ32)+(0.0062454442*$Y32)+(-0.0005191748*($AQ32*$Y32))),\"\")","v":""},{"$f":"_xlfn.IFS(Z32=\"\",\"\",Z32<1.5,\"Weak\",AND(Z32>=1.5,Z32<=2.5),\"Mid-Range\",Z32>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z32=\"\",\"\",Z32<1.5,1,AND(Z32>=1.5,Z32<=2.5),2,Z32>2.5,3)","v":""},null,{"$f":"IF(OR(W32=\"\",AB32=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB32,W32))","v":""},{"$f":"_xlfn.IFS(AD32=\"\",\"\",AD32=\"Impact Not Likely to be Substantial\",1,AD32=\"Impact Unclear\",2,AD32=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D32=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D32,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG32=\"\",\"\",IF(AG32>National_B_tables[Column3]*1.25,3,IF(AG32<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D32=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D32,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D32,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI32=\"\",\"\",IF(AI32>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI32<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D32=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D32,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D32,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK32=\"\",\"\",IF(AK32>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK32<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D32=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D32,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D32,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM32=\"\",\"\",IF(AM32>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM32<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D32=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D32,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D32,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D32,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D32=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D32,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ32=\"\",\"\",IF(AQ32<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ32>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS32=\"\",\"\",AS32<1.5,\"High impact\",AS32>2.5,\"Low impact\",AND(AS32>=1.5,AS32<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS32=\"\",\"\",AS32>2.5,1,AND(AS32>=1.5,AS32<=2.5),2,AS32<1.5,3)","v":""},null,{"$f":"IF(B32=\"\",\"\",IF(OR(AE32=\"\",AT32=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE32,AU32)))","v":""}]
[{"$f":"IF('Census match'!A32=\"\",\"\",'Census match'!A32)","v":""},{"$f":"IF('Census match'!B32=\"\",\"\",'Census match'!B32)","v":""},{"$f":"IF(AND(NOT(A33=\"\"),'Census match'!E32=\"\"),\"No Census match\",'Census match'!E32)","v":""},{"$f":"'Census match'!J32","v":""},{"$f":"IF($D33=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D33,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D33=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D33,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C32=\"\",D33=\"\"),\"\",'Facility data'!C32)","v":""},{"$f":"IF(ISNUMBER($G33),IF($G33<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G33)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G33)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),('Cost models'!$F$4+'Cost models'!$E$4*$G33)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),IF($G33<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G33)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G33)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),IF($G33<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G33)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G33)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),_xlfn.IFS(AND($G33<='Cost models'!$C$7,$G33>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G33)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G33<='Cost models'!$C$7,$G33<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G33)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G33>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G33)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),IF($G33<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G33)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G33)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),_xlfn.IFS($G33<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G33)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G33>'Cost models'!$C$9,$G33<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G33)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G33>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G33)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G33),IF($G33<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G33)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G33)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B33=\"\",\"\",IF(ISNUMBER('Facility data'!D32),'Facility data'!D32,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D33)*ISNUMBER('Facility data'!$C32))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D33,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D33,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D33,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W33=\"\",\"\",W33=1,\"Low impact\",W33=2,\"Mid-range impact\",W33=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U33=\"\",\"\",U33<0.01,1,AND(U33>=0.01,U33<=0.02),2,U33>0.02,3)","v":""},null,{"$f":"IF(T33=\"\",\"\",T33/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ33)+(0.0062454442*$Y33)+(-0.0005191748*($AQ33*$Y33))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ33)+(0.0062454442*$Y33)+(-0.0005191748*($AQ33*$Y33))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ33)+(0.0062454442*$Y33)+(-0.0005191748*($AQ33*$Y33))),\"\")","v":""},{"$f":"_xlfn.IFS(Z33=\"\",\"\",Z33<1.5,\"Weak\",AND(Z33>=1.5,Z33<=2.5),\"Mid-Range\",Z33>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z33=\"\",\"\",Z33<1.5,1,AND(Z33>=1.5,Z33<=2.5),2,Z33>2.5,3)","v":""},null,{"$f":"IF(OR(W33=\"\",AB33=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB33,W33))","v":""},{"$f":"_xlfn.IFS(AD33=\"\",\"\",AD33=\"Impact Not Likely to be Substantial\",1,AD33=\"Impact Unclear\",2,AD33=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D33=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D33,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG33=\"\",\"\",IF(AG33>National_B_tables[Column3]*1.25,3,IF(AG33<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D33=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D33,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D33,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI33=\"\",\"\",IF(AI33>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI33<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D33=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D33,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D33,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK33=\"\",\"\",IF(AK33>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK33<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D33=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D33,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D33,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM33=\"\",\"\",IF(AM33>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM33<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D33=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D33,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D33,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D33,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D33=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D33,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ33=\"\",\"\",IF(AQ33<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ33>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS33=\"\",\"\",AS33<1.5,\"High impact\",AS33>2.5,\"Low impact\",AND(AS33>=1.5,AS33<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS33=\"\",\"\",AS33>2.5,1,AND(AS33>=1.5,AS33<=2.5),2,AS33<1.5,3)","v":""},null,{"$f":"IF(B33=\"\",\"\",IF(OR(AE33=\"\",AT33=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE33,AU33)))","v":""}]
[{"$f":"IF('Census match'!A33=\"\",\"\",'Census match'!A33)","v":""},{"$f":"IF('Census match'!B33=\"\",\"\",'Census match'!B33)","v":""},{"$f":"IF(AND(NOT(A34=\"\"),'Census match'!E33=\"\"),\"No Census match\",'Census match'!E33)","v":""},{"$f":"'Census match'!J33","v":""},{"$f":"IF($D34=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D34,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D34=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D34,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C33=\"\",D34=\"\"),\"\",'Facility data'!C33)","v":""},{"$f":"IF(ISNUMBER($G34),IF($G34<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G34)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G34)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),('Cost models'!$F$4+'Cost models'!$E$4*$G34)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),IF($G34<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G34)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G34)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),IF($G34<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G34)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G34)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),_xlfn.IFS(AND($G34<='Cost models'!$C$7,$G34>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G34)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G34<='Cost models'!$C$7,$G34<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G34)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G34>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G34)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),IF($G34<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G34)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G34)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),_xlfn.IFS($G34<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G34)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G34>'Cost models'!$C$9,$G34<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G34)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G34>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G34)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G34),IF($G34<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G34)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G34)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B34=\"\",\"\",IF(ISNUMBER('Facility data'!D33),'Facility data'!D33,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D34)*ISNUMBER('Facility data'!$C33))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D34,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D34,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D34,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W34=\"\",\"\",W34=1,\"Low impact\",W34=2,\"Mid-range impact\",W34=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U34=\"\",\"\",U34<0.01,1,AND(U34>=0.01,U34<=0.02),2,U34>0.02,3)","v":""},null,{"$f":"IF(T34=\"\",\"\",T34/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ34)+(0.0062454442*$Y34)+(-0.0005191748*($AQ34*$Y34))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ34)+(0.0062454442*$Y34)+(-0.0005191748*($AQ34*$Y34))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ34)+(0.0062454442*$Y34)+(-0.0005191748*($AQ34*$Y34))),\"\")","v":""},{"$f":"_xlfn.IFS(Z34=\"\",\"\",Z34<1.5,\"Weak\",AND(Z34>=1.5,Z34<=2.5),\"Mid-Range\",Z34>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z34=\"\",\"\",Z34<1.5,1,AND(Z34>=1.5,Z34<=2.5),2,Z34>2.5,3)","v":""},null,{"$f":"IF(OR(W34=\"\",AB34=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB34,W34))","v":""},{"$f":"_xlfn.IFS(AD34=\"\",\"\",AD34=\"Impact Not Likely to be Substantial\",1,AD34=\"Impact Unclear\",2,AD34=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D34=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D34,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG34=\"\",\"\",IF(AG34>National_B_tables[Column3]*1.25,3,IF(AG34<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D34=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D34,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D34,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI34=\"\",\"\",IF(AI34>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI34<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D34=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D34,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D34,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK34=\"\",\"\",IF(AK34>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK34<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D34=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D34,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D34,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM34=\"\",\"\",IF(AM34>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM34<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D34=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D34,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D34,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D34,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D34=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D34,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ34=\"\",\"\",IF(AQ34<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ34>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS34=\"\",\"\",AS34<1.5,\"High impact\",AS34>2.5,\"Low impact\",AND(AS34>=1.5,AS34<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS34=\"\",\"\",AS34>2.5,1,AND(AS34>=1.5,AS34<=2.5),2,AS34<1.5,3)","v":""},null,{"$f":"IF(B34=\"\",\"\",IF(OR(AE34=\"\",AT34=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE34,AU34)))","v":""}]
[{"$f":"IF('Census match'!A34=\"\",\"\",'Census match'!A34)","v":""},{"$f":"IF('Census match'!B34=\"\",\"\",'Census match'!B34)","v":""},{"$f":"IF(AND(NOT(A35=\"\"),'Census match'!E34=\"\"),\"No Census match\",'Census match'!E34)","v":""},{"$f":"'Census match'!J34","v":""},{"$f":"IF($D35=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D35,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D35=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D35,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C34=\"\",D35=\"\"),\"\",'Facility data'!C34)","v":""},{"$f":"IF(ISNUMBER($G35),IF($G35<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G35)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G35)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),('Cost models'!$F$4+'Cost models'!$E$4*$G35)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),IF($G35<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G35)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G35)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),IF($G35<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G35)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G35)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),_xlfn.IFS(AND($G35<='Cost models'!$C$7,$G35>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G35)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G35<='Cost models'!$C$7,$G35<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G35)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G35>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G35)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),IF($G35<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G35)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G35)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),_xlfn.IFS($G35<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G35)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G35>'Cost models'!$C$9,$G35<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G35)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G35>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G35)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G35),IF($G35<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G35)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G35)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B35=\"\",\"\",IF(ISNUMBER('Facility data'!D34),'Facility data'!D34,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D35)*ISNUMBER('Facility data'!$C34))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D35,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D35,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D35,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W35=\"\",\"\",W35=1,\"Low impact\",W35=2,\"Mid-range impact\",W35=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U35=\"\",\"\",U35<0.01,1,AND(U35>=0.01,U35<=0.02),2,U35>0.02,3)","v":""},null,{"$f":"IF(T35=\"\",\"\",T35/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ35)+(0.0062454442*$Y35)+(-0.0005191748*($AQ35*$Y35))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ35)+(0.0062454442*$Y35)+(-0.0005191748*($AQ35*$Y35))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ35)+(0.0062454442*$Y35)+(-0.0005191748*($AQ35*$Y35))),\"\")","v":""},{"$f":"_xlfn.IFS(Z35=\"\",\"\",Z35<1.5,\"Weak\",AND(Z35>=1.5,Z35<=2.5),\"Mid-Range\",Z35>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z35=\"\",\"\",Z35<1.5,1,AND(Z35>=1.5,Z35<=2.5),2,Z35>2.5,3)","v":""},null,{"$f":"IF(OR(W35=\"\",AB35=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB35,W35))","v":""},{"$f":"_xlfn.IFS(AD35=\"\",\"\",AD35=\"Impact Not Likely to be Substantial\",1,AD35=\"Impact Unclear\",2,AD35=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D35=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D35,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG35=\"\",\"\",IF(AG35>National_B_tables[Column3]*1.25,3,IF(AG35<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D35=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D35,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D35,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI35=\"\",\"\",IF(AI35>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI35<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D35=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D35,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D35,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK35=\"\",\"\",IF(AK35>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK35<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D35=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D35,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D35,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM35=\"\",\"\",IF(AM35>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM35<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D35=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D35,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D35,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D35,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D35=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D35,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF(AQ35<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ35>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS35=\"\",\"\",AS35<1.5,\"High impact\",AS35>2.5,\"Low impact\",AND(AS35>=1.5,AS35<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS35=\"\",\"\",AS35>2.5,1,AND(AS35>=1.5,AS35<=2.5),2,AS35<1.5,3)","v":""},null,{"$f":"IF(B35=\"\",\"\",IF(OR(AE35=\"\",AT35=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE35,AU35)))","v":""}]
[{"$f":"IF('Census match'!A35=\"\",\"\",'Census match'!A35)","v":""},{"$f":"IF('Census match'!B35=\"\",\"\",'Census match'!B35)","v":""},{"$f":"IF(AND(NOT(A36=\"\"),'Census match'!E35=\"\"),\"No Census match\",'Census match'!E35)","v":""},{"$f":"'Census match'!J35","v":""},{"$f":"IF($D36=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D36,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D36=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D36,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C35=\"\",D36=\"\"),\"\",'Facility data'!C35)","v":""},{"$f":"IF(ISNUMBER($G36),IF($G36<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G36)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G36)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),('Cost models'!$F$4+'Cost models'!$E$4*$G36)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),IF($G36<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G36)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G36)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),IF($G36<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G36)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G36)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),_xlfn.IFS(AND($G36<='Cost models'!$C$7,$G36>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G36)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G36<='Cost models'!$C$7,$G36<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G36)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G36>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G36)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),IF($G36<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G36)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G36)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),_xlfn.IFS($G36<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G36)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G36>'Cost models'!$C$9,$G36<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G36)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G36>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G36)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G36),IF($G36<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G36)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G36)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B36=\"\",\"\",IF(ISNUMBER('Facility data'!D35),'Facility data'!D35,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D36)*ISNUMBER('Facility data'!$C35))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D36,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D36,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D36,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W36=\"\",\"\",W36=1,\"Low impact\",W36=2,\"Mid-range impact\",W36=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U36=\"\",\"\",U36<0.01,1,AND(U36>=0.01,U36<=0.02),2,U36>0.02,3)","v":""},null,{"$f":"IF(T36=\"\",\"\",T36/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ36)+(0.0062454442*$Y36)+(-0.0005191748*($AQ36*$Y36))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ36)+(0.0062454442*$Y36)+(-0.0005191748*($AQ36*$Y36))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ36)+(0.0062454442*$Y36)+(-0.0005191748*($AQ36*$Y36))),\"\")","v":""},{"$f":"_xlfn.IFS(Z36=\"\",\"\",Z36<1.5,\"Weak\",AND(Z36>=1.5,Z36<=2.5),\"Mid-Range\",Z36>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z36=\"\",\"\",Z36<1.5,1,AND(Z36>=1.5,Z36<=2.5),2,Z36>2.5,3)","v":""},null,{"$f":"IF(OR(W36=\"\",AB36=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB36,W36))","v":""},{"$f":"_xlfn.IFS(AD36=\"\",\"\",AD36=\"Impact Not Likely to be Substantial\",1,AD36=\"Impact Unclear\",2,AD36=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D36=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D36,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG36=\"\",\"\",IF(AG36>National_B_tables[Column3]*1.25,3,IF(AG36<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D36=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D36,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D36,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI36=\"\",\"\",IF(AI36>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI36<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D36=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D36,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D36,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK36=\"\",\"\",IF(AK36>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK36<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D36=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D36,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D36,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM36=\"\",\"\",IF(AM36>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM36<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D36=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D36,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D36,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D36,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D36=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D36,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ36=\"\",\"\",IF(AQ36<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ36>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS36=\"\",\"\",AS36<1.5,\"High impact\",AS36>2.5,\"Low impact\",AND(AS36>=1.5,AS36<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS36=\"\",\"\",AS36>2.5,1,AND(AS36>=1.5,AS36<=2.5),2,AS36<1.5,3)","v":""},null,{"$f":"IF(B36=\"\",\"\",IF(OR(AE36=\"\",AT36=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE36,AU36)))","v":""}]
[{"$f":"IF('Census match'!A36=\"\",\"\",'Census match'!A36)","v":""},{"$f":"IF('Census match'!B36=\"\",\"\",'Census match'!B36)","v":""},{"$f":"IF(AND(NOT(A37=\"\"),'Census match'!E36=\"\"),\"No Census match\",'Census match'!E36)","v":""},{"$f":"'Census match'!J36","v":""},{"$f":"IF($D37=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D37,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D37=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D37,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C36=\"\",D37=\"\"),\"\",'Facility data'!C36)","v":""},{"$f":"IF(ISNUMBER($G37),IF($G37<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G37)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G37)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),('Cost models'!$F$4+'Cost models'!$E$4*$G37)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),IF($G37<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G37)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G37)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),IF($G37<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G37)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G37)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),_xlfn.IFS(AND($G37<='Cost models'!$C$7,$G37>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G37)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G37<='Cost models'!$C$7,$G37<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G37)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G37>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G37)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),IF($G37<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G37)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G37)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),_xlfn.IFS($G37<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G37)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G37>'Cost models'!$C$9,$G37<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G37)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G37>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G37)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G37),IF($G37<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G37)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G37)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B37=\"\",\"\",IF(ISNUMBER('Facility data'!D36),'Facility data'!D36,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D37)*ISNUMBER('Facility data'!$C36))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D37,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D37,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D37,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W37=\"\",\"\",W37=1,\"Low impact\",W37=2,\"Mid-range impact\",W37=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U37=\"\",\"\",U37<0.01,1,AND(U37>=0.01,U37<=0.02),2,U37>0.02,3)","v":""},null,{"$f":"IF(T37=\"\",\"\",T37/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ37)+(0.0062454442*$Y37)+(-0.0005191748*($AQ37*$Y37))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ37)+(0.0062454442*$Y37)+(-0.0005191748*($AQ37*$Y37))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ37)+(0.0062454442*$Y37)+(-0.0005191748*($AQ37*$Y37))),\"\")","v":""},{"$f":"_xlfn.IFS(Z37=\"\",\"\",Z37<1.5,\"Weak\",AND(Z37>=1.5,Z37<=2.5),\"Mid-Range\",Z37>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z37=\"\",\"\",Z37<1.5,1,AND(Z37>=1.5,Z37<=2.5),2,Z37>2.5,3)","v":""},null,{"$f":"IF(OR(W37=\"\",AB37=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB37,W37))","v":""},{"$f":"_xlfn.IFS(AD37=\"\",\"\",AD37=\"Impact Not Likely to be Substantial\",1,AD37=\"Impact Unclear\",2,AD37=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D37=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D37,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG37=\"\",\"\",IF(AG37>National_B_tables[Column3]*1.25,3,IF(AG37<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D37=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D37,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D37,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI37=\"\",\"\",IF(AI37>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI37<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D37=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D37,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D37,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK37=\"\",\"\",IF(AK37>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK37<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D37=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D37,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D37,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM37=\"\",\"\",IF(AM37>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM37<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D37=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D37,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D37,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D37,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D37=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D37,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ37=\"\",\"\",IF(AQ37<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ37>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS37=\"\",\"\",AS37<1.5,\"High impact\",AS37>2.5,\"Low impact\",AND(AS37>=1.5,AS37<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS37=\"\",\"\",AS37>2.5,1,AND(AS37>=1.5,AS37<=2.5),2,AS37<1.5,3)","v":""},null,{"$f":"IF(B37=\"\",\"\",IF(OR(AE37=\"\",AT37=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE37,AU37)))","v":""}]
[{"$f":"IF('Census match'!A37=\"\",\"\",'Census match'!A37)","v":""},{"$f":"IF('Census match'!B37=\"\",\"\",'Census match'!B37)","v":""},{"$f":"IF(AND(NOT(A38=\"\"),'Census match'!E37=\"\"),\"No Census match\",'Census match'!E37)","v":""},{"$f":"'Census match'!J37","v":""},{"$f":"IF($D38=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D38,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D38=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D38,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C37=\"\",D38=\"\"),\"\",'Facility data'!C37)","v":""},{"$f":"IF(ISNUMBER($G38),IF($G38<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G38)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G38)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),('Cost models'!$F$4+'Cost models'!$E$4*$G38)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),IF($G38<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G38)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G38)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),IF($G38<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G38)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G38)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),_xlfn.IFS(AND($G38<='Cost models'!$C$7,$G38>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G38)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G38<='Cost models'!$C$7,$G38<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G38)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G38>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G38)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),IF($G38<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G38)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G38)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),_xlfn.IFS($G38<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G38)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G38>'Cost models'!$C$9,$G38<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G38)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G38>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G38)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G38),IF($G38<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G38)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G38)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B38=\"\",\"\",IF(ISNUMBER('Facility data'!D37),'Facility data'!D37,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D38)*ISNUMBER('Facility data'!$C37))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D38,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D38,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D38,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W38=\"\",\"\",W38=1,\"Low impact\",W38=2,\"Mid-range impact\",W38=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U38=\"\",\"\",U38<0.01,1,AND(U38>=0.01,U38<=0.02),2,U38>0.02,3)","v":""},null,{"$f":"IF(T38=\"\",\"\",T38/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ38)+(0.0062454442*$Y38)+(-0.0005191748*($AQ38*$Y38))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ38)+(0.0062454442*$Y38)+(-0.0005191748*($AQ38*$Y38))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ38)+(0.0062454442*$Y38)+(-0.0005191748*($AQ38*$Y38))),\"\")","v":""},{"$f":"_xlfn.IFS(Z38=\"\",\"\",Z38<1.5,\"Weak\",AND(Z38>=1.5,Z38<=2.5),\"Mid-Range\",Z38>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z38=\"\",\"\",Z38<1.5,1,AND(Z38>=1.5,Z38<=2.5),2,Z38>2.5,3)","v":""},null,{"$f":"IF(OR(W38=\"\",AB38=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB38,W38))","v":""},{"$f":"_xlfn.IFS(AD38=\"\",\"\",AD38=\"Impact Not Likely to be Substantial\",1,AD38=\"Impact Unclear\",2,AD38=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D38=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D38,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG38=\"\",\"\",IF(AG38>National_B_tables[Column3]*1.25,3,IF(AG38<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D38=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D38,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D38,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI38=\"\",\"\",IF(AI38>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI38<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D38=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D38,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D38,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK38=\"\",\"\",IF(AK38>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK38<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D38=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D38,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D38,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM38=\"\",\"\",IF(AM38>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM38<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D38=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D38,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D38,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D38,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D38=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D38,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ38=\"\",\"\",IF(AQ38<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ38>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS38=\"\",\"\",AS38<1.5,\"High impact\",AS38>2.5,\"Low impact\",AND(AS38>=1.5,AS38<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS38=\"\",\"\",AS38>2.5,1,AND(AS38>=1.5,AS38<=2.5),2,AS38<1.5,3)","v":""},null,{"$f":"IF(B38=\"\",\"\",IF(OR(AE38=\"\",AT38=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE38,AU38)))","v":""}]
[{"$f":"IF('Census match'!A38=\"\",\"\",'Census match'!A38)","v":""},{"$f":"IF('Census match'!B38=\"\",\"\",'Census match'!B38)","v":""},{"$f":"IF(AND(NOT(A39=\"\"),'Census match'!E38=\"\"),\"No Census match\",'Census match'!E38)","v":""},{"$f":"'Census match'!J38","v":""},{"$f":"IF($D39=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D39,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D39=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D39,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C38=\"\",D39=\"\"),\"\",'Facility data'!C38)","v":""},{"$f":"IF(ISNUMBER($G39),IF($G39<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G39)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G39)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),('Cost models'!$F$4+'Cost models'!$E$4*$G39)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),IF($G39<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G39)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G39)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),IF($G39<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G39)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G39)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),_xlfn.IFS(AND($G39<='Cost models'!$C$7,$G39>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G39)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G39<='Cost models'!$C$7,$G39<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G39)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G39>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G39)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),IF($G39<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G39)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G39)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),_xlfn.IFS($G39<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G39)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G39>'Cost models'!$C$9,$G39<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G39)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G39>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G39)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G39),IF($G39<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G39)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G39)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B39=\"\",\"\",IF(ISNUMBER('Facility data'!D38),'Facility data'!D38,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D39)*ISNUMBER('Facility data'!$C38))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D39,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D39,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D39,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W39=\"\",\"\",W39=1,\"Low impact\",W39=2,\"Mid-range impact\",W39=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U39=\"\",\"\",U39<0.01,1,AND(U39>=0.01,U39<=0.02),2,U39>0.02,3)","v":""},null,{"$f":"IF(T39=\"\",\"\",T39/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ39)+(0.0062454442*$Y39)+(-0.0005191748*($AQ39*$Y39))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ39)+(0.0062454442*$Y39)+(-0.0005191748*($AQ39*$Y39))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ39)+(0.0062454442*$Y39)+(-0.0005191748*($AQ39*$Y39))),\"\")","v":""},{"$f":"_xlfn.IFS(Z39=\"\",\"\",Z39<1.5,\"Weak\",AND(Z39>=1.5,Z39<=2.5),\"Mid-Range\",Z39>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z39=\"\",\"\",Z39<1.5,1,AND(Z39>=1.5,Z39<=2.5),2,Z39>2.5,3)","v":""},null,{"$f":"IF(OR(W39=\"\",AB39=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB39,W39))","v":""},{"$f":"_xlfn.IFS(AD39=\"\",\"\",AD39=\"Impact Not Likely to be Substantial\",1,AD39=\"Impact Unclear\",2,AD39=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D39=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D39,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG39=\"\",\"\",IF(AG39>National_B_tables[Column3]*1.25,3,IF(AG39<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D39=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D39,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D39,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI39=\"\",\"\",IF(AI39>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI39<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D39=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D39,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D39,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK39=\"\",\"\",IF(AK39>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK39<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D39=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D39,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D39,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM39=\"\",\"\",IF(AM39>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM39<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D39=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D39,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D39,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D39,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D39=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D39,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ39=\"\",\"\",IF(AQ39<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ39>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS39=\"\",\"\",AS39<1.5,\"High impact\",AS39>2.5,\"Low impact\",AND(AS39>=1.5,AS39<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS39=\"\",\"\",AS39>2.5,1,AND(AS39>=1.5,AS39<=2.5),2,AS39<1.5,3)","v":""},null,{"$f":"IF(B39=\"\",\"\",IF(OR(AE39=\"\",AT39=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE39,AU39)))","v":""}]
[{"$f":"IF('Census match'!A39=\"\",\"\",'Census match'!A39)","v":""},{"$f":"IF('Census match'!B39=\"\",\"\",'Census match'!B39)","v":""},{"$f":"IF(AND(NOT(A40=\"\"),'Census match'!E39=\"\"),\"No Census match\",'Census match'!E39)","v":""},{"$f":"'Census match'!J39","v":""},{"$f":"IF($D40=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D40,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D40=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D40,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C39=\"\",D40=\"\"),\"\",'Facility data'!C39)","v":""},{"$f":"IF(ISNUMBER($G40),IF($G40<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G40)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G40)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),('Cost models'!$F$4+'Cost models'!$E$4*$G40)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),IF($G40<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G40)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G40)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),IF($G40<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G40)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G40)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),_xlfn.IFS(AND($G40<='Cost models'!$C$7,$G40>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G40)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G40<='Cost models'!$C$7,$G40<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G40)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G40>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G40)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),IF($G40<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G40)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G40)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),_xlfn.IFS($G40<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G40)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G40>'Cost models'!$C$9,$G40<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G40)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G40>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G40)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G40),IF($G40<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G40)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G40)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B40=\"\",\"\",IF(ISNUMBER('Facility data'!D39),'Facility data'!D39,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D40)*ISNUMBER('Facility data'!$C39))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D40,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D40,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D40,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W40=\"\",\"\",W40=1,\"Low impact\",W40=2,\"Mid-range impact\",W40=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U40=\"\",\"\",U40<0.01,1,AND(U40>=0.01,U40<=0.02),2,U40>0.02,3)","v":""},null,{"$f":"IF(T40=\"\",\"\",T40/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ40)+(0.0062454442*$Y40)+(-0.0005191748*($AQ40*$Y40))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ40)+(0.0062454442*$Y40)+(-0.0005191748*($AQ40*$Y40))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ40)+(0.0062454442*$Y40)+(-0.0005191748*($AQ40*$Y40))),\"\")","v":""},{"$f":"_xlfn.IFS(Z40=\"\",\"\",Z40<1.5,\"Weak\",AND(Z40>=1.5,Z40<=2.5),\"Mid-Range\",Z40>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z40=\"\",\"\",Z40<1.5,1,AND(Z40>=1.5,Z40<=2.5),2,Z40>2.5,3)","v":""},null,{"$f":"IF(OR(W40=\"\",AB40=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB40,W40))","v":""},{"$f":"_xlfn.IFS(AD40=\"\",\"\",AD40=\"Impact Not Likely to be Substantial\",1,AD40=\"Impact Unclear\",2,AD40=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D40=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D40,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG40=\"\",\"\",IF(AG40>National_B_tables[Column3]*1.25,3,IF(AG40<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D40=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D40,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D40,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI40=\"\",\"\",IF(AI40>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI40<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D40=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D40,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D40,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK40=\"\",\"\",IF(AK40>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK40<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D40=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D40,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D40,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM40=\"\",\"\",IF(AM40>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM40<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D40=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D40,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D40,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D40,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D40=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D40,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ40=\"\",\"\",IF(AQ40<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ40>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS40=\"\",\"\",AS40<1.5,\"High impact\",AS40>2.5,\"Low impact\",AND(AS40>=1.5,AS40<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS40=\"\",\"\",AS40>2.5,1,AND(AS40>=1.5,AS40<=2.5),2,AS40<1.5,3)","v":""},null,{"$f":"IF(B40=\"\",\"\",IF(OR(AE40=\"\",AT40=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE40,AU40)))","v":""}]
[{"$f":"IF('Census match'!A40=\"\",\"\",'Census match'!A40)","v":""},{"$f":"IF('Census match'!B40=\"\",\"\",'Census match'!B40)","v":""},{"$f":"IF(AND(NOT(A41=\"\"),'Census match'!E40=\"\"),\"No Census match\",'Census match'!E40)","v":""},{"$f":"'Census match'!J40","v":""},{"$f":"IF($D41=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D41,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D41=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D41,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C40=\"\",D41=\"\"),\"\",'Facility data'!C40)","v":""},{"$f":"IF(ISNUMBER($G41),IF($G41<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G41)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G41)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),('Cost models'!$F$4+'Cost models'!$E$4*$G41)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),IF($G41<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G41)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G41)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),IF($G41<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G41)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G41)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),_xlfn.IFS(AND($G41<='Cost models'!$C$7,$G41>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G41)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G41<='Cost models'!$C$7,$G41<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G41)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G41>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G41)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),IF($G41<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G41)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G41)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),_xlfn.IFS($G41<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G41)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G41>'Cost models'!$C$9,$G41<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G41)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G41>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G41)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G41),IF($G41<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G41)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G41)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B41=\"\",\"\",IF(ISNUMBER('Facility data'!D40),'Facility data'!D40,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D41)*ISNUMBER('Facility data'!$C40))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D41,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D41,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D41,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W41=\"\",\"\",W41=1,\"Low impact\",W41=2,\"Mid-range impact\",W41=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U41=\"\",\"\",U41<0.01,1,AND(U41>=0.01,U41<=0.02),2,U41>0.02,3)","v":""},null,{"$f":"IF(T41=\"\",\"\",T41/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ41)+(0.0062454442*$Y41)+(-0.0005191748*($AQ41*$Y41))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ41)+(0.0062454442*$Y41)+(-0.0005191748*($AQ41*$Y41))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ41)+(0.0062454442*$Y41)+(-0.0005191748*($AQ41*$Y41))),\"\")","v":""},{"$f":"_xlfn.IFS(Z41=\"\",\"\",Z41<1.5,\"Weak\",AND(Z41>=1.5,Z41<=2.5),\"Mid-Range\",Z41>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z41=\"\",\"\",Z41<1.5,1,AND(Z41>=1.5,Z41<=2.5),2,Z41>2.5,3)","v":""},null,{"$f":"IF(OR(W41=\"\",AB41=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB41,W41))","v":""},{"$f":"_xlfn.IFS(AD41=\"\",\"\",AD41=\"Impact Not Likely to be Substantial\",1,AD41=\"Impact Unclear\",2,AD41=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D41=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D41,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG41=\"\",\"\",IF(AG41>National_B_tables[Column3]*1.25,3,IF(AG41<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D41=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D41,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D41,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI41=\"\",\"\",IF(AI41>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI41<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D41=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D41,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D41,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK41=\"\",\"\",IF(AK41>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK41<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D41=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D41,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D41,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM41=\"\",\"\",IF(AM41>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM41<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D41=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D41,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D41,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D41,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D41=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D41,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ41=\"\",\"\",IF(AQ41<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ41>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS41=\"\",\"\",AS41<1.5,\"High impact\",AS41>2.5,\"Low impact\",AND(AS41>=1.5,AS41<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS41=\"\",\"\",AS41>2.5,1,AND(AS41>=1.5,AS41<=2.5),2,AS41<1.5,3)","v":""},null,{"$f":"IF(B41=\"\",\"\",IF(OR(AE41=\"\",AT41=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE41,AU41)))","v":""}]
[{"$f":"IF('Census match'!A41=\"\",\"\",'Census match'!A41)","v":""},{"$f":"IF('Census match'!B41=\"\",\"\",'Census match'!B41)","v":""},{"$f":"IF(AND(NOT(A42=\"\"),'Census match'!E41=\"\"),\"No Census match\",'Census match'!E41)","v":""},{"$f":"'Census match'!J41","v":""},{"$f":"IF($D42=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D42,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D42=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D42,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C41=\"\",D42=\"\"),\"\",'Facility data'!C41)","v":""},{"$f":"IF(ISNUMBER($G42),IF($G42<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G42)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G42)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),('Cost models'!$F$4+'Cost models'!$E$4*$G42)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),IF($G42<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G42)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G42)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),IF($G42<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G42)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G42)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),_xlfn.IFS(AND($G42<='Cost models'!$C$7,$G42>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G42)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G42<='Cost models'!$C$7,$G42<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G42)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G42>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G42)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),IF($G42<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G42)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G42)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),_xlfn.IFS($G42<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G42)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G42>'Cost models'!$C$9,$G42<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G42)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G42>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G42)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G42),IF($G42<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G42)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G42)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B42=\"\",\"\",IF(ISNUMBER('Facility data'!D41),'Facility data'!D41,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D42)*ISNUMBER('Facility data'!$C41))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D42,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D42,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D42,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W42=\"\",\"\",W42=1,\"Low impact\",W42=2,\"Mid-range impact\",W42=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U42=\"\",\"\",U42<0.01,1,AND(U42>=0.01,U42<=0.02),2,U42>0.02,3)","v":""},null,{"$f":"IF(T42=\"\",\"\",T42/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ42)+(0.0062454442*$Y42)+(-0.0005191748*($AQ42*$Y42))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ42)+(0.0062454442*$Y42)+(-0.0005191748*($AQ42*$Y42))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ42)+(0.0062454442*$Y42)+(-0.0005191748*($AQ42*$Y42))),\"\")","v":""},{"$f":"_xlfn.IFS(Z42=\"\",\"\",Z42<1.5,\"Weak\",AND(Z42>=1.5,Z42<=2.5),\"Mid-Range\",Z42>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z42=\"\",\"\",Z42<1.5,1,AND(Z42>=1.5,Z42<=2.5),2,Z42>2.5,3)","v":""},null,{"$f":"IF(OR(W42=\"\",AB42=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB42,W42))","v":""},{"$f":"_xlfn.IFS(AD42=\"\",\"\",AD42=\"Impact Not Likely to be Substantial\",1,AD42=\"Impact Unclear\",2,AD42=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D42=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D42,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG42=\"\",\"\",IF(AG42>National_B_tables[Column3]*1.25,3,IF(AG42<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D42=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D42,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D42,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI42=\"\",\"\",IF(AI42>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI42<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D42=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D42,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D42,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK42=\"\",\"\",IF(AK42>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK42<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D42=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D42,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D42,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM42=\"\",\"\",IF(AM42>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM42<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D42=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D42,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D42,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D42,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D42=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D42,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ42=\"\",\"\",IF(AQ42<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ42>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS42=\"\",\"\",AS42<1.5,\"High impact\",AS42>2.5,\"Low impact\",AND(AS42>=1.5,AS42<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS42=\"\",\"\",AS42>2.5,1,AND(AS42>=1.5,AS42<=2.5),2,AS42<1.5,3)","v":""},null,{"$f":"IF(B42=\"\",\"\",IF(OR(AE42=\"\",AT42=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE42,AU42)))","v":""}]
[{"$f":"IF('Census match'!A42=\"\",\"\",'Census match'!A42)","v":""},{"$f":"IF('Census match'!B42=\"\",\"\",'Census match'!B42)","v":""},{"$f":"IF(AND(NOT(A43=\"\"),'Census match'!E42=\"\"),\"No Census match\",'Census match'!E42)","v":""},{"$f":"'Census match'!J42","v":""},{"$f":"IF($D43=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D43,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D43=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D43,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C42=\"\",D43=\"\"),\"\",'Facility data'!C42)","v":""},{"$f":"IF(ISNUMBER($G43),IF($G43<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G43)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G43)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),('Cost models'!$F$4+'Cost models'!$E$4*$G43)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),IF($G43<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G43)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G43)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),IF($G43<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G43)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G43)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),_xlfn.IFS(AND($G43<='Cost models'!$C$7,$G43>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G43)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G43<='Cost models'!$C$7,$G43<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G43)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G43>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G43)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),IF($G43<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G43)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G43)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),_xlfn.IFS($G43<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G43)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G43>'Cost models'!$C$9,$G43<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G43)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G43>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G43)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G43),IF($G43<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G43)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G43)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B43=\"\",\"\",IF(ISNUMBER('Facility data'!D42),'Facility data'!D42,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D43)*ISNUMBER('Facility data'!$C42))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D43,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D43,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D43,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W43=\"\",\"\",W43=1,\"Low impact\",W43=2,\"Mid-range impact\",W43=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U43=\"\",\"\",U43<0.01,1,AND(U43>=0.01,U43<=0.02),2,U43>0.02,3)","v":""},null,{"$f":"IF(T43=\"\",\"\",T43/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ43)+(0.0062454442*$Y43)+(-0.0005191748*($AQ43*$Y43))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ43)+(0.0062454442*$Y43)+(-0.0005191748*($AQ43*$Y43))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ43)+(0.0062454442*$Y43)+(-0.0005191748*($AQ43*$Y43))),\"\")","v":""},{"$f":"_xlfn.IFS(Z43=\"\",\"\",Z43<1.5,\"Weak\",AND(Z43>=1.5,Z43<=2.5),\"Mid-Range\",Z43>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z43=\"\",\"\",Z43<1.5,1,AND(Z43>=1.5,Z43<=2.5),2,Z43>2.5,3)","v":""},null,{"$f":"IF(OR(W43=\"\",AB43=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB43,W43))","v":""},{"$f":"_xlfn.IFS(AD43=\"\",\"\",AD43=\"Impact Not Likely to be Substantial\",1,AD43=\"Impact Unclear\",2,AD43=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D43=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D43,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG43=\"\",\"\",IF(AG43>National_B_tables[Column3]*1.25,3,IF(AG43<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D43=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D43,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D43,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI43=\"\",\"\",IF(AI43>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI43<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D43=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D43,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D43,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK43=\"\",\"\",IF(AK43>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK43<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D43=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D43,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D43,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM43=\"\",\"\",IF(AM43>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM43<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D43=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D43,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D43,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D43,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D43=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D43,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ43=\"\",\"\",IF(AQ43<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ43>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS43=\"\",\"\",AS43<1.5,\"High impact\",AS43>2.5,\"Low impact\",AND(AS43>=1.5,AS43<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS43=\"\",\"\",AS43>2.5,1,AND(AS43>=1.5,AS43<=2.5),2,AS43<1.5,3)","v":""},null,{"$f":"IF(B43=\"\",\"\",IF(OR(AE43=\"\",AT43=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE43,AU43)))","v":""}]
[{"$f":"IF('Census match'!A43=\"\",\"\",'Census match'!A43)","v":""},{"$f":"IF('Census match'!B43=\"\",\"\",'Census match'!B43)","v":""},{"$f":"IF(AND(NOT(A44=\"\"),'Census match'!E43=\"\"),\"No Census match\",'Census match'!E43)","v":""},{"$f":"'Census match'!J43","v":""},{"$f":"IF($D44=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D44,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D44=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D44,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C43=\"\",D44=\"\"),\"\",'Facility data'!C43)","v":""},{"$f":"IF(ISNUMBER($G44),IF($G44<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G44)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G44)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),('Cost models'!$F$4+'Cost models'!$E$4*$G44)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),IF($G44<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G44)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G44)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),IF($G44<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G44)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G44)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),_xlfn.IFS(AND($G44<='Cost models'!$C$7,$G44>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G44)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G44<='Cost models'!$C$7,$G44<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G44)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G44>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G44)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),IF($G44<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G44)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G44)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),_xlfn.IFS($G44<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G44)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G44>'Cost models'!$C$9,$G44<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G44)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G44>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G44)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G44),IF($G44<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G44)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G44)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B44=\"\",\"\",IF(ISNUMBER('Facility data'!D43),'Facility data'!D43,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D44)*ISNUMBER('Facility data'!$C43))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D44,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D44,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D44,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W44=\"\",\"\",W44=1,\"Low impact\",W44=2,\"Mid-range impact\",W44=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U44=\"\",\"\",U44<0.01,1,AND(U44>=0.01,U44<=0.02),2,U44>0.02,3)","v":""},null,{"$f":"IF(T44=\"\",\"\",T44/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ44)+(0.0062454442*$Y44)+(-0.0005191748*($AQ44*$Y44))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ44)+(0.0062454442*$Y44)+(-0.0005191748*($AQ44*$Y44))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ44)+(0.0062454442*$Y44)+(-0.0005191748*($AQ44*$Y44))),\"\")","v":""},{"$f":"_xlfn.IFS(Z44=\"\",\"\",Z44<1.5,\"Weak\",AND(Z44>=1.5,Z44<=2.5),\"Mid-Range\",Z44>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z44=\"\",\"\",Z44<1.5,1,AND(Z44>=1.5,Z44<=2.5),2,Z44>2.5,3)","v":""},null,{"$f":"IF(OR(W44=\"\",AB44=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB44,W44))","v":""},{"$f":"_xlfn.IFS(AD44=\"\",\"\",AD44=\"Impact Not Likely to be Substantial\",1,AD44=\"Impact Unclear\",2,AD44=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D44=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D44,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG44=\"\",\"\",IF(AG44>National_B_tables[Column3]*1.25,3,IF(AG44<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D44=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D44,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D44,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI44=\"\",\"\",IF(AI44>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI44<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D44=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D44,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D44,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK44=\"\",\"\",IF(AK44>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK44<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D44=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D44,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D44,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM44=\"\",\"\",IF(AM44>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM44<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D44=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D44,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D44,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D44,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D44=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D44,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ44=\"\",\"\",IF(AQ44<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ44>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS44=\"\",\"\",AS44<1.5,\"High impact\",AS44>2.5,\"Low impact\",AND(AS44>=1.5,AS44<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS44=\"\",\"\",AS44>2.5,1,AND(AS44>=1.5,AS44<=2.5),2,AS44<1.5,3)","v":""},null,{"$f":"IF(B44=\"\",\"\",IF(OR(AE44=\"\",AT44=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE44,AU44)))","v":""}]
[{"$f":"IF('Census match'!A44=\"\",\"\",'Census match'!A44)","v":""},{"$f":"IF('Census match'!B44=\"\",\"\",'Census match'!B44)","v":""},{"$f":"IF(AND(NOT(A45=\"\"),'Census match'!E44=\"\"),\"No Census match\",'Census match'!E44)","v":""},{"$f":"'Census match'!J44","v":""},{"$f":"IF($D45=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D45,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D45=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D45,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C44=\"\",D45=\"\"),\"\",'Facility data'!C44)","v":""},{"$f":"IF(ISNUMBER($G45),IF($G45<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G45)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G45)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),('Cost models'!$F$4+'Cost models'!$E$4*$G45)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),IF($G45<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G45)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G45)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),IF($G45<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G45)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G45)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),_xlfn.IFS(AND($G45<='Cost models'!$C$7,$G45>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G45)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G45<='Cost models'!$C$7,$G45<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G45)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G45>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G45)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),IF($G45<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G45)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G45)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),_xlfn.IFS($G45<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G45)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G45>'Cost models'!$C$9,$G45<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G45)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G45>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G45)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G45),IF($G45<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G45)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G45)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B45=\"\",\"\",IF(ISNUMBER('Facility data'!D44),'Facility data'!D44,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D45)*ISNUMBER('Facility data'!$C44))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D45,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D45,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D45,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W45=\"\",\"\",W45=1,\"Low impact\",W45=2,\"Mid-range impact\",W45=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U45=\"\",\"\",U45<0.01,1,AND(U45>=0.01,U45<=0.02),2,U45>0.02,3)","v":""},null,{"$f":"IF(T45=\"\",\"\",T45/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ45)+(0.0062454442*$Y45)+(-0.0005191748*($AQ45*$Y45))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ45)+(0.0062454442*$Y45)+(-0.0005191748*($AQ45*$Y45))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ45)+(0.0062454442*$Y45)+(-0.0005191748*($AQ45*$Y45))),\"\")","v":""},{"$f":"_xlfn.IFS(Z45=\"\",\"\",Z45<1.5,\"Weak\",AND(Z45>=1.5,Z45<=2.5),\"Mid-Range\",Z45>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z45=\"\",\"\",Z45<1.5,1,AND(Z45>=1.5,Z45<=2.5),2,Z45>2.5,3)","v":""},null,{"$f":"IF(OR(W45=\"\",AB45=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB45,W45))","v":""},{"$f":"_xlfn.IFS(AD45=\"\",\"\",AD45=\"Impact Not Likely to be Substantial\",1,AD45=\"Impact Unclear\",2,AD45=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D45=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D45,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG45=\"\",\"\",IF(AG45>National_B_tables[Column3]*1.25,3,IF(AG45<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D45=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D45,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D45,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI45=\"\",\"\",IF(AI45>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI45<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D45=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D45,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D45,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK45=\"\",\"\",IF(AK45>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK45<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D45=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D45,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D45,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM45=\"\",\"\",IF(AM45>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM45<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D45=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D45,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D45,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D45,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D45=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D45,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ45=\"\",\"\",IF(AQ45<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ45>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS45=\"\",\"\",AS45<1.5,\"High impact\",AS45>2.5,\"Low impact\",AND(AS45>=1.5,AS45<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS45=\"\",\"\",AS45>2.5,1,AND(AS45>=1.5,AS45<=2.5),2,AS45<1.5,3)","v":""},null,{"$f":"IF(B45=\"\",\"\",IF(OR(AE45=\"\",AT45=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE45,AU45)))","v":""}]
[{"$f":"IF('Census match'!A45=\"\",\"\",'Census match'!A45)","v":""},{"$f":"IF('Census match'!B45=\"\",\"\",'Census match'!B45)","v":""},{"$f":"IF(AND(NOT(A46=\"\"),'Census match'!E45=\"\"),\"No Census match\",'Census match'!E45)","v":""},{"$f":"'Census match'!J45","v":""},{"$f":"IF($D46=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D46,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D46=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D46,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C45=\"\",D46=\"\"),\"\",'Facility data'!C45)","v":""},{"$f":"IF(ISNUMBER($G46),IF($G46<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G46)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G46)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),('Cost models'!$F$4+'Cost models'!$E$4*$G46)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),IF($G46<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G46)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G46)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),IF($G46<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G46)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G46)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),_xlfn.IFS(AND($G46<='Cost models'!$C$7,$G46>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G46)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G46<='Cost models'!$C$7,$G46<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G46)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G46>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G46)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),IF($G46<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G46)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G46)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),_xlfn.IFS($G46<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G46)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G46>'Cost models'!$C$9,$G46<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G46)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G46>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G46)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G46),IF($G46<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G46)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G46)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B46=\"\",\"\",IF(ISNUMBER('Facility data'!D45),'Facility data'!D45,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D46)*ISNUMBER('Facility data'!$C45))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D46,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D46,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D46,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W46=\"\",\"\",W46=1,\"Low impact\",W46=2,\"Mid-range impact\",W46=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U46=\"\",\"\",U46<0.01,1,AND(U46>=0.01,U46<=0.02),2,U46>0.02,3)","v":""},null,{"$f":"IF(T46=\"\",\"\",T46/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ46)+(0.0062454442*$Y46)+(-0.0005191748*($AQ46*$Y46))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ46)+(0.0062454442*$Y46)+(-0.0005191748*($AQ46*$Y46))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ46)+(0.0062454442*$Y46)+(-0.0005191748*($AQ46*$Y46))),\"\")","v":""},{"$f":"_xlfn.IFS(Z46=\"\",\"\",Z46<1.5,\"Weak\",AND(Z46>=1.5,Z46<=2.5),\"Mid-Range\",Z46>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z46=\"\",\"\",Z46<1.5,1,AND(Z46>=1.5,Z46<=2.5),2,Z46>2.5,3)","v":""},null,{"$f":"IF(OR(W46=\"\",AB46=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB46,W46))","v":""},{"$f":"_xlfn.IFS(AD46=\"\",\"\",AD46=\"Impact Not Likely to be Substantial\",1,AD46=\"Impact Unclear\",2,AD46=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D46=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D46,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG46=\"\",\"\",IF(AG46>National_B_tables[Column3]*1.25,3,IF(AG46<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D46=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D46,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D46,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI46=\"\",\"\",IF(AI46>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI46<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D46=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D46,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D46,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK46=\"\",\"\",IF(AK46>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK46<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D46=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D46,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D46,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM46=\"\",\"\",IF(AM46>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM46<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D46=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D46,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D46,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D46,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D46=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D46,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ46=\"\",\"\",IF(AQ46<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ46>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS46=\"\",\"\",AS46<1.5,\"High impact\",AS46>2.5,\"Low impact\",AND(AS46>=1.5,AS46<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS46=\"\",\"\",AS46>2.5,1,AND(AS46>=1.5,AS46<=2.5),2,AS46<1.5,3)","v":""},null,{"$f":"IF(B46=\"\",\"\",IF(OR(AE46=\"\",AT46=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE46,AU46)))","v":""}]
[{"$f":"IF('Census match'!A46=\"\",\"\",'Census match'!A46)","v":""},{"$f":"IF('Census match'!B46=\"\",\"\",'Census match'!B46)","v":""},{"$f":"IF(AND(NOT(A47=\"\"),'Census match'!E46=\"\"),\"No Census match\",'Census match'!E46)","v":""},{"$f":"'Census match'!J46","v":""},{"$f":"IF($D47=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D47,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D47=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D47,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C46=\"\",D47=\"\"),\"\",'Facility data'!C46)","v":""},{"$f":"IF(ISNUMBER($G47),IF($G47<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G47)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G47)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),('Cost models'!$F$4+'Cost models'!$E$4*$G47)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),IF($G47<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G47)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G47)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),IF($G47<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G47)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G47)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),_xlfn.IFS(AND($G47<='Cost models'!$C$7,$G47>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G47)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G47<='Cost models'!$C$7,$G47<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G47)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G47>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G47)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),IF($G47<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G47)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G47)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),_xlfn.IFS($G47<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G47)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G47>'Cost models'!$C$9,$G47<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G47)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G47>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G47)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G47),IF($G47<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G47)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G47)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B47=\"\",\"\",IF(ISNUMBER('Facility data'!D46),'Facility data'!D46,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D47)*ISNUMBER('Facility data'!$C46))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D47,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D47,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D47,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W47=\"\",\"\",W47=1,\"Low impact\",W47=2,\"Mid-range impact\",W47=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U47=\"\",\"\",U47<0.01,1,AND(U47>=0.01,U47<=0.02),2,U47>0.02,3)","v":""},null,{"$f":"IF(T47=\"\",\"\",T47/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ47)+(0.0062454442*$Y47)+(-0.0005191748*($AQ47*$Y47))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ47)+(0.0062454442*$Y47)+(-0.0005191748*($AQ47*$Y47))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ47)+(0.0062454442*$Y47)+(-0.0005191748*($AQ47*$Y47))),\"\")","v":""},{"$f":"_xlfn.IFS(Z47=\"\",\"\",Z47<1.5,\"Weak\",AND(Z47>=1.5,Z47<=2.5),\"Mid-Range\",Z47>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z47=\"\",\"\",Z47<1.5,1,AND(Z47>=1.5,Z47<=2.5),2,Z47>2.5,3)","v":""},null,{"$f":"IF(OR(W47=\"\",AB47=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB47,W47))","v":""},{"$f":"_xlfn.IFS(AD47=\"\",\"\",AD47=\"Impact Not Likely to be Substantial\",1,AD47=\"Impact Unclear\",2,AD47=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D47=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D47,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG47=\"\",\"\",IF(AG47>National_B_tables[Column3]*1.25,3,IF(AG47<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D47=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D47,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D47,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI47=\"\",\"\",IF(AI47>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI47<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D47=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D47,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D47,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK47=\"\",\"\",IF(AK47>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK47<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D47=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D47,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D47,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM47=\"\",\"\",IF(AM47>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM47<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D47=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D47,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D47,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D47,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D47=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D47,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ47=\"\",\"\",IF(AQ47<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ47>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS47=\"\",\"\",AS47<1.5,\"High impact\",AS47>2.5,\"Low impact\",AND(AS47>=1.5,AS47<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS47=\"\",\"\",AS47>2.5,1,AND(AS47>=1.5,AS47<=2.5),2,AS47<1.5,3)","v":""},null,{"$f":"IF(B47=\"\",\"\",IF(OR(AE47=\"\",AT47=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE47,AU47)))","v":""}]
[{"$f":"IF('Census match'!A47=\"\",\"\",'Census match'!A47)","v":""},{"$f":"IF('Census match'!B47=\"\",\"\",'Census match'!B47)","v":""},{"$f":"IF(AND(NOT(A48=\"\"),'Census match'!E47=\"\"),\"No Census match\",'Census match'!E47)","v":""},{"$f":"'Census match'!J47","v":""},{"$f":"IF($D48=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D48,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D48=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D48,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C47=\"\",D48=\"\"),\"\",'Facility data'!C47)","v":""},{"$f":"IF(ISNUMBER($G48),IF($G48<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G48)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G48)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),('Cost models'!$F$4+'Cost models'!$E$4*$G48)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),IF($G48<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G48)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G48)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),IF($G48<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G48)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G48)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),_xlfn.IFS(AND($G48<='Cost models'!$C$7,$G48>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G48)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G48<='Cost models'!$C$7,$G48<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G48)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G48>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G48)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),IF($G48<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G48)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G48)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),_xlfn.IFS($G48<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G48)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G48>'Cost models'!$C$9,$G48<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G48)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G48>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G48)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G48),IF($G48<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G48)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G48)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B48=\"\",\"\",IF(ISNUMBER('Facility data'!D47),'Facility data'!D47,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D48)*ISNUMBER('Facility data'!$C47))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D48,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D48,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D48,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W48=\"\",\"\",W48=1,\"Low impact\",W48=2,\"Mid-range impact\",W48=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U48=\"\",\"\",U48<0.01,1,AND(U48>=0.01,U48<=0.02),2,U48>0.02,3)","v":""},null,{"$f":"IF(T48=\"\",\"\",T48/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ48)+(0.0062454442*$Y48)+(-0.0005191748*($AQ48*$Y48))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ48)+(0.0062454442*$Y48)+(-0.0005191748*($AQ48*$Y48))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ48)+(0.0062454442*$Y48)+(-0.0005191748*($AQ48*$Y48))),\"\")","v":""},{"$f":"_xlfn.IFS(Z48=\"\",\"\",Z48<1.5,\"Weak\",AND(Z48>=1.5,Z48<=2.5),\"Mid-Range\",Z48>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z48=\"\",\"\",Z48<1.5,1,AND(Z48>=1.5,Z48<=2.5),2,Z48>2.5,3)","v":""},null,{"$f":"IF(OR(W48=\"\",AB48=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB48,W48))","v":""},{"$f":"_xlfn.IFS(AD48=\"\",\"\",AD48=\"Impact Not Likely to be Substantial\",1,AD48=\"Impact Unclear\",2,AD48=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D48=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D48,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG48=\"\",\"\",IF(AG48>National_B_tables[Column3]*1.25,3,IF(AG48<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D48=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D48,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D48,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI48=\"\",\"\",IF(AI48>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI48<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D48=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D48,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D48,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK48=\"\",\"\",IF(AK48>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK48<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D48=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D48,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D48,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM48=\"\",\"\",IF(AM48>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM48<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D48=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D48,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D48,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D48,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D48=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D48,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ48=\"\",\"\",IF(AQ48<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ48>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS48=\"\",\"\",AS48<1.5,\"High impact\",AS48>2.5,\"Low impact\",AND(AS48>=1.5,AS48<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS48=\"\",\"\",AS48>2.5,1,AND(AS48>=1.5,AS48<=2.5),2,AS48<1.5,3)","v":""},null,{"$f":"IF(B48=\"\",\"\",IF(OR(AE48=\"\",AT48=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE48,AU48)))","v":""}]
[{"$f":"IF('Census match'!A48=\"\",\"\",'Census match'!A48)","v":""},{"$f":"IF('Census match'!B48=\"\",\"\",'Census match'!B48)","v":""},{"$f":"IF(AND(NOT(A49=\"\"),'Census match'!E48=\"\"),\"No Census match\",'Census match'!E48)","v":""},{"$f":"'Census match'!J48","v":""},{"$f":"IF($D49=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D49,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D49=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D49,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C48=\"\",D49=\"\"),\"\",'Facility data'!C48)","v":""},{"$f":"IF(ISNUMBER($G49),IF($G49<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G49)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G49)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),('Cost models'!$F$4+'Cost models'!$E$4*$G49)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),IF($G49<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G49)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G49)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),IF($G49<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G49)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G49)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),_xlfn.IFS(AND($G49<='Cost models'!$C$7,$G49>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G49)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G49<='Cost models'!$C$7,$G49<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G49)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G49>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G49)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),IF($G49<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G49)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G49)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),_xlfn.IFS($G49<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G49)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G49>'Cost models'!$C$9,$G49<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G49)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G49>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G49)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G49),IF($G49<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G49)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G49)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B49=\"\",\"\",IF(ISNUMBER('Facility data'!D48),'Facility data'!D48,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D49)*ISNUMBER('Facility data'!$C48))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D49,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D49,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D49,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W49=\"\",\"\",W49=1,\"Low impact\",W49=2,\"Mid-range impact\",W49=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U49=\"\",\"\",U49<0.01,1,AND(U49>=0.01,U49<=0.02),2,U49>0.02,3)","v":""},null,{"$f":"IF(T49=\"\",\"\",T49/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ49)+(0.0062454442*$Y49)+(-0.0005191748*($AQ49*$Y49))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ49)+(0.0062454442*$Y49)+(-0.0005191748*($AQ49*$Y49))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ49)+(0.0062454442*$Y49)+(-0.0005191748*($AQ49*$Y49))),\"\")","v":""},{"$f":"_xlfn.IFS(Z49=\"\",\"\",Z49<1.5,\"Weak\",AND(Z49>=1.5,Z49<=2.5),\"Mid-Range\",Z49>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z49=\"\",\"\",Z49<1.5,1,AND(Z49>=1.5,Z49<=2.5),2,Z49>2.5,3)","v":""},null,{"$f":"IF(OR(W49=\"\",AB49=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB49,W49))","v":""},{"$f":"_xlfn.IFS(AD49=\"\",\"\",AD49=\"Impact Not Likely to be Substantial\",1,AD49=\"Impact Unclear\",2,AD49=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D49=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D49,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG49=\"\",\"\",IF(AG49>National_B_tables[Column3]*1.25,3,IF(AG49<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D49=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D49,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D49,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI49=\"\",\"\",IF(AI49>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI49<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D49=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D49,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D49,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK49=\"\",\"\",IF(AK49>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK49<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D49=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D49,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D49,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM49=\"\",\"\",IF(AM49>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM49<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D49=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D49,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D49,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D49,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D49=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D49,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ49=\"\",\"\",IF(AQ49<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ49>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS49=\"\",\"\",AS49<1.5,\"High impact\",AS49>2.5,\"Low impact\",AND(AS49>=1.5,AS49<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS49=\"\",\"\",AS49>2.5,1,AND(AS49>=1.5,AS49<=2.5),2,AS49<1.5,3)","v":""},null,{"$f":"IF(B49=\"\",\"\",IF(OR(AE49=\"\",AT49=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE49,AU49)))","v":""}]
[{"$f":"IF('Census match'!A49=\"\",\"\",'Census match'!A49)","v":""},{"$f":"IF('Census match'!B49=\"\",\"\",'Census match'!B49)","v":""},{"$f":"IF(AND(NOT(A50=\"\"),'Census match'!E49=\"\"),\"No Census match\",'Census match'!E49)","v":""},{"$f":"'Census match'!J49","v":""},{"$f":"IF($D50=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D50,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D50=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D50,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C49=\"\",D50=\"\"),\"\",'Facility data'!C49)","v":""},{"$f":"IF(ISNUMBER($G50),IF($G50<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G50)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G50)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),('Cost models'!$F$4+'Cost models'!$E$4*$G50)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),IF($G50<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G50)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G50)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),IF($G50<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G50)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G50)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),_xlfn.IFS(AND($G50<='Cost models'!$C$7,$G50>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G50)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G50<='Cost models'!$C$7,$G50<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G50)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G50>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G50)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),IF($G50<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G50)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G50)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),_xlfn.IFS($G50<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G50)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G50>'Cost models'!$C$9,$G50<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G50)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G50>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G50)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G50),IF($G50<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G50)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G50)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B50=\"\",\"\",IF(ISNUMBER('Facility data'!D49),'Facility data'!D49,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D50)*ISNUMBER('Facility data'!$C49))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D50,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D50,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D50,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W50=\"\",\"\",W50=1,\"Low impact\",W50=2,\"Mid-range impact\",W50=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U50=\"\",\"\",U50<0.01,1,AND(U50>=0.01,U50<=0.02),2,U50>0.02,3)","v":""},null,{"$f":"IF(T50=\"\",\"\",T50/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ50)+(0.0062454442*$Y50)+(-0.0005191748*($AQ50*$Y50))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ50)+(0.0062454442*$Y50)+(-0.0005191748*($AQ50*$Y50))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ50)+(0.0062454442*$Y50)+(-0.0005191748*($AQ50*$Y50))),\"\")","v":""},{"$f":"_xlfn.IFS(Z50=\"\",\"\",Z50<1.5,\"Weak\",AND(Z50>=1.5,Z50<=2.5),\"Mid-Range\",Z50>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z50=\"\",\"\",Z50<1.5,1,AND(Z50>=1.5,Z50<=2.5),2,Z50>2.5,3)","v":""},null,{"$f":"IF(OR(W50=\"\",AB50=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB50,W50))","v":""},{"$f":"_xlfn.IFS(AD50=\"\",\"\",AD50=\"Impact Not Likely to be Substantial\",1,AD50=\"Impact Unclear\",2,AD50=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D50=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D50,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG50=\"\",\"\",IF(AG50>National_B_tables[Column3]*1.25,3,IF(AG50<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D50=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D50,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D50,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI50=\"\",\"\",IF(AI50>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI50<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D50=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D50,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D50,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK50=\"\",\"\",IF(AK50>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK50<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D50=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D50,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D50,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM50=\"\",\"\",IF(AM50>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM50<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D50=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D50,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D50,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D50,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D50=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D50,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ50=\"\",\"\",IF(AQ50<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ50>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS50=\"\",\"\",AS50<1.5,\"High impact\",AS50>2.5,\"Low impact\",AND(AS50>=1.5,AS50<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS50=\"\",\"\",AS50>2.5,1,AND(AS50>=1.5,AS50<=2.5),2,AS50<1.5,3)","v":""},null,{"$f":"IF(B50=\"\",\"\",IF(OR(AE50=\"\",AT50=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE50,AU50)))","v":""}]
[{"$f":"IF('Census match'!A50=\"\",\"\",'Census match'!A50)","v":""},{"$f":"IF('Census match'!B50=\"\",\"\",'Census match'!B50)","v":""},{"$f":"IF(AND(NOT(A51=\"\"),'Census match'!E50=\"\"),\"No Census match\",'Census match'!E50)","v":""},{"$f":"'Census match'!J50","v":""},{"$f":"IF($D51=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D51,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D51=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D51,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C50=\"\",D51=\"\"),\"\",'Facility data'!C50)","v":""},{"$f":"IF(ISNUMBER($G51),IF($G51<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G51)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G51)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),('Cost models'!$F$4+'Cost models'!$E$4*$G51)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),IF($G51<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G51)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G51)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),IF($G51<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G51)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G51)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),_xlfn.IFS(AND($G51<='Cost models'!$C$7,$G51>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G51)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G51<='Cost models'!$C$7,$G51<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G51)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G51>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G51)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),IF($G51<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G51)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G51)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),_xlfn.IFS($G51<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G51)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G51>'Cost models'!$C$9,$G51<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G51)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G51>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G51)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G51),IF($G51<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G51)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G51)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B51=\"\",\"\",IF(ISNUMBER('Facility data'!D50),'Facility data'!D50,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D51)*ISNUMBER('Facility data'!$C50))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D51,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D51,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D51,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W51=\"\",\"\",W51=1,\"Low impact\",W51=2,\"Mid-range impact\",W51=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U51=\"\",\"\",U51<0.01,1,AND(U51>=0.01,U51<=0.02),2,U51>0.02,3)","v":""},null,{"$f":"IF(T51=\"\",\"\",T51/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ51)+(0.0062454442*$Y51)+(-0.0005191748*($AQ51*$Y51))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ51)+(0.0062454442*$Y51)+(-0.0005191748*($AQ51*$Y51))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ51)+(0.0062454442*$Y51)+(-0.0005191748*($AQ51*$Y51))),\"\")","v":""},{"$f":"_xlfn.IFS(Z51=\"\",\"\",Z51<1.5,\"Weak\",AND(Z51>=1.5,Z51<=2.5),\"Mid-Range\",Z51>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z51=\"\",\"\",Z51<1.5,1,AND(Z51>=1.5,Z51<=2.5),2,Z51>2.5,3)","v":""},null,{"$f":"IF(OR(W51=\"\",AB51=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB51,W51))","v":""},{"$f":"_xlfn.IFS(AD51=\"\",\"\",AD51=\"Impact Not Likely to be Substantial\",1,AD51=\"Impact Unclear\",2,AD51=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D51=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D51,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG51=\"\",\"\",IF(AG51>National_B_tables[Column3]*1.25,3,IF(AG51<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D51=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D51,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D51,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI51=\"\",\"\",IF(AI51>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI51<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D51=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D51,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D51,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK51=\"\",\"\",IF(AK51>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK51<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D51=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D51,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D51,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM51=\"\",\"\",IF(AM51>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM51<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D51=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D51,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D51,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D51,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D51=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D51,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ51=\"\",\"\",IF(AQ51<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ51>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS51=\"\",\"\",AS51<1.5,\"High impact\",AS51>2.5,\"Low impact\",AND(AS51>=1.5,AS51<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS51=\"\",\"\",AS51>2.5,1,AND(AS51>=1.5,AS51<=2.5),2,AS51<1.5,3)","v":""},null,{"$f":"IF(B51=\"\",\"\",IF(OR(AE51=\"\",AT51=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE51,AU51)))","v":""}]
[{"$f":"IF('Census match'!A51=\"\",\"\",'Census match'!A51)","v":""},{"$f":"IF('Census match'!B51=\"\",\"\",'Census match'!B51)","v":""},{"$f":"IF(AND(NOT(A52=\"\"),'Census match'!E51=\"\"),\"No Census match\",'Census match'!E51)","v":""},{"$f":"'Census match'!J51","v":""},{"$f":"IF($D52=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D52,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D52=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D52,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C51=\"\",D52=\"\"),\"\",'Facility data'!C51)","v":""},{"$f":"IF(ISNUMBER($G52),IF($G52<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G52)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G52)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),('Cost models'!$F$4+'Cost models'!$E$4*$G52)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),IF($G52<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G52)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G52)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),IF($G52<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G52)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G52)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),_xlfn.IFS(AND($G52<='Cost models'!$C$7,$G52>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G52)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G52<='Cost models'!$C$7,$G52<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G52)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G52>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G52)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),IF($G52<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G52)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G52)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),_xlfn.IFS($G52<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G52)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G52>'Cost models'!$C$9,$G52<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G52)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G52>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G52)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G52),IF($G52<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G52)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G52)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B52=\"\",\"\",IF(ISNUMBER('Facility data'!D51),'Facility data'!D51,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D52)*ISNUMBER('Facility data'!$C51))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D52,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D52,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D52,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W52=\"\",\"\",W52=1,\"Low impact\",W52=2,\"Mid-range impact\",W52=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U52=\"\",\"\",U52<0.01,1,AND(U52>=0.01,U52<=0.02),2,U52>0.02,3)","v":""},null,{"$f":"IF(T52=\"\",\"\",T52/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ52)+(0.0062454442*$Y52)+(-0.0005191748*($AQ52*$Y52))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ52)+(0.0062454442*$Y52)+(-0.0005191748*($AQ52*$Y52))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ52)+(0.0062454442*$Y52)+(-0.0005191748*($AQ52*$Y52))),\"\")","v":""},{"$f":"_xlfn.IFS(Z52=\"\",\"\",Z52<1.5,\"Weak\",AND(Z52>=1.5,Z52<=2.5),\"Mid-Range\",Z52>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z52=\"\",\"\",Z52<1.5,1,AND(Z52>=1.5,Z52<=2.5),2,Z52>2.5,3)","v":""},null,{"$f":"IF(OR(W52=\"\",AB52=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB52,W52))","v":""},{"$f":"_xlfn.IFS(AD52=\"\",\"\",AD52=\"Impact Not Likely to be Substantial\",1,AD52=\"Impact Unclear\",2,AD52=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D52=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D52,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG52=\"\",\"\",IF(AG52>National_B_tables[Column3]*1.25,3,IF(AG52<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D52=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D52,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D52,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI52=\"\",\"\",IF(AI52>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI52<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D52=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D52,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D52,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK52=\"\",\"\",IF(AK52>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK52<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D52=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D52,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D52,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM52=\"\",\"\",IF(AM52>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM52<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D52=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D52,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D52,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D52,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D52=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D52,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ52=\"\",\"\",IF(AQ52<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ52>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS52=\"\",\"\",AS52<1.5,\"High impact\",AS52>2.5,\"Low impact\",AND(AS52>=1.5,AS52<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS52=\"\",\"\",AS52>2.5,1,AND(AS52>=1.5,AS52<=2.5),2,AS52<1.5,3)","v":""},null,{"$f":"IF(B52=\"\",\"\",IF(OR(AE52=\"\",AT52=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE52,AU52)))","v":""}]
[{"$f":"IF('Census match'!A52=\"\",\"\",'Census match'!A52)","v":""},{"$f":"IF('Census match'!B52=\"\",\"\",'Census match'!B52)","v":""},{"$f":"IF(AND(NOT(A53=\"\"),'Census match'!E52=\"\"),\"No Census match\",'Census match'!E52)","v":""},{"$f":"'Census match'!J52","v":""},{"$f":"IF($D53=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D53,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D53=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D53,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C52=\"\",D53=\"\"),\"\",'Facility data'!C52)","v":""},{"$f":"IF(ISNUMBER($G53),IF($G53<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G53)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G53)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),('Cost models'!$F$4+'Cost models'!$E$4*$G53)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),IF($G53<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G53)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G53)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),IF($G53<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G53)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G53)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),_xlfn.IFS(AND($G53<='Cost models'!$C$7,$G53>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G53)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G53<='Cost models'!$C$7,$G53<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G53)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G53>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G53)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),IF($G53<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G53)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G53)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),_xlfn.IFS($G53<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G53)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G53>'Cost models'!$C$9,$G53<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G53)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G53>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G53)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G53),IF($G53<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G53)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G53)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B53=\"\",\"\",IF(ISNUMBER('Facility data'!D52),'Facility data'!D52,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D53)*ISNUMBER('Facility data'!$C52))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D53,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D53,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D53,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W53=\"\",\"\",W53=1,\"Low impact\",W53=2,\"Mid-range impact\",W53=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U53=\"\",\"\",U53<0.01,1,AND(U53>=0.01,U53<=0.02),2,U53>0.02,3)","v":""},null,{"$f":"IF(T53=\"\",\"\",T53/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ53)+(0.0062454442*$Y53)+(-0.0005191748*($AQ53*$Y53))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ53)+(0.0062454442*$Y53)+(-0.0005191748*($AQ53*$Y53))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ53)+(0.0062454442*$Y53)+(-0.0005191748*($AQ53*$Y53))),\"\")","v":""},{"$f":"_xlfn.IFS(Z53=\"\",\"\",Z53<1.5,\"Weak\",AND(Z53>=1.5,Z53<=2.5),\"Mid-Range\",Z53>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z53=\"\",\"\",Z53<1.5,1,AND(Z53>=1.5,Z53<=2.5),2,Z53>2.5,3)","v":""},null,{"$f":"IF(OR(W53=\"\",AB53=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB53,W53))","v":""},{"$f":"_xlfn.IFS(AD53=\"\",\"\",AD53=\"Impact Not Likely to be Substantial\",1,AD53=\"Impact Unclear\",2,AD53=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D53=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D53,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG53=\"\",\"\",IF(AG53>National_B_tables[Column3]*1.25,3,IF(AG53<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D53=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D53,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D53,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI53=\"\",\"\",IF(AI53>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI53<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D53=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D53,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D53,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK53=\"\",\"\",IF(AK53>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK53<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D53=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D53,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D53,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM53=\"\",\"\",IF(AM53>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM53<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D53=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D53,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D53,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D53,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D53=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D53,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ53=\"\",\"\",IF(AQ53<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ53>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS53=\"\",\"\",AS53<1.5,\"High impact\",AS53>2.5,\"Low impact\",AND(AS53>=1.5,AS53<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS53=\"\",\"\",AS53>2.5,1,AND(AS53>=1.5,AS53<=2.5),2,AS53<1.5,3)","v":""},null,{"$f":"IF(B53=\"\",\"\",IF(OR(AE53=\"\",AT53=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE53,AU53)))","v":""}]
[{"$f":"IF('Census match'!A53=\"\",\"\",'Census match'!A53)","v":""},{"$f":"IF('Census match'!B53=\"\",\"\",'Census match'!B53)","v":""},{"$f":"IF(AND(NOT(A54=\"\"),'Census match'!E53=\"\"),\"No Census match\",'Census match'!E53)","v":""},{"$f":"'Census match'!J53","v":""},{"$f":"IF($D54=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D54,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D54=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D54,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C53=\"\",D54=\"\"),\"\",'Facility data'!C53)","v":""},{"$f":"IF(ISNUMBER($G54),IF($G54<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G54)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G54)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),('Cost models'!$F$4+'Cost models'!$E$4*$G54)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),IF($G54<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G54)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G54)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),IF($G54<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G54)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G54)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),_xlfn.IFS(AND($G54<='Cost models'!$C$7,$G54>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G54)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G54<='Cost models'!$C$7,$G54<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G54)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G54>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G54)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),IF($G54<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G54)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G54)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),_xlfn.IFS($G54<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G54)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G54>'Cost models'!$C$9,$G54<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G54)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G54>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G54)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G54),IF($G54<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G54)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G54)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B54=\"\",\"\",IF(ISNUMBER('Facility data'!D53),'Facility data'!D53,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D54)*ISNUMBER('Facility data'!$C53))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D54,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D54,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D54,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W54=\"\",\"\",W54=1,\"Low impact\",W54=2,\"Mid-range impact\",W54=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U54=\"\",\"\",U54<0.01,1,AND(U54>=0.01,U54<=0.02),2,U54>0.02,3)","v":""},null,{"$f":"IF(T54=\"\",\"\",T54/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ54)+(0.0062454442*$Y54)+(-0.0005191748*($AQ54*$Y54))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ54)+(0.0062454442*$Y54)+(-0.0005191748*($AQ54*$Y54))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ54)+(0.0062454442*$Y54)+(-0.0005191748*($AQ54*$Y54))),\"\")","v":""},{"$f":"_xlfn.IFS(Z54=\"\",\"\",Z54<1.5,\"Weak\",AND(Z54>=1.5,Z54<=2.5),\"Mid-Range\",Z54>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z54=\"\",\"\",Z54<1.5,1,AND(Z54>=1.5,Z54<=2.5),2,Z54>2.5,3)","v":""},null,{"$f":"IF(OR(W54=\"\",AB54=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB54,W54))","v":""},{"$f":"_xlfn.IFS(AD54=\"\",\"\",AD54=\"Impact Not Likely to be Substantial\",1,AD54=\"Impact Unclear\",2,AD54=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D54=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D54,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG54=\"\",\"\",IF(AG54>National_B_tables[Column3]*1.25,3,IF(AG54<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D54=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D54,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D54,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI54=\"\",\"\",IF(AI54>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI54<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D54=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D54,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D54,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK54=\"\",\"\",IF(AK54>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK54<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D54=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D54,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D54,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM54=\"\",\"\",IF(AM54>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM54<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D54=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D54,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D54,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D54,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D54=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D54,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ54=\"\",\"\",IF(AQ54<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ54>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS54=\"\",\"\",AS54<1.5,\"High impact\",AS54>2.5,\"Low impact\",AND(AS54>=1.5,AS54<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS54=\"\",\"\",AS54>2.5,1,AND(AS54>=1.5,AS54<=2.5),2,AS54<1.5,3)","v":""},null,{"$f":"IF(B54=\"\",\"\",IF(OR(AE54=\"\",AT54=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE54,AU54)))","v":""}]
[{"$f":"IF('Census match'!A54=\"\",\"\",'Census match'!A54)","v":""},{"$f":"IF('Census match'!B54=\"\",\"\",'Census match'!B54)","v":""},{"$f":"IF(AND(NOT(A55=\"\"),'Census match'!E54=\"\"),\"No Census match\",'Census match'!E54)","v":""},{"$f":"'Census match'!J54","v":""},{"$f":"IF($D55=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D55,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D55=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D55,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C54=\"\",D55=\"\"),\"\",'Facility data'!C54)","v":""},{"$f":"IF(ISNUMBER($G55),IF($G55<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G55)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G55)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),('Cost models'!$F$4+'Cost models'!$E$4*$G55)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),IF($G55<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G55)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G55)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),IF($G55<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G55)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G55)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),_xlfn.IFS(AND($G55<='Cost models'!$C$7,$G55>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G55)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G55<='Cost models'!$C$7,$G55<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G55)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G55>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G55)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),IF($G55<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G55)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G55)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),_xlfn.IFS($G55<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G55)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G55>'Cost models'!$C$9,$G55<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G55)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G55>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G55)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G55),IF($G55<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G55)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G55)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B55=\"\",\"\",IF(ISNUMBER('Facility data'!D54),'Facility data'!D54,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D55)*ISNUMBER('Facility data'!$C54))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D55,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D55,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D55,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W55=\"\",\"\",W55=1,\"Low impact\",W55=2,\"Mid-range impact\",W55=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U55=\"\",\"\",U55<0.01,1,AND(U55>=0.01,U55<=0.02),2,U55>0.02,3)","v":""},null,{"$f":"IF(T55=\"\",\"\",T55/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ55)+(0.0062454442*$Y55)+(-0.0005191748*($AQ55*$Y55))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ55)+(0.0062454442*$Y55)+(-0.0005191748*($AQ55*$Y55))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ55)+(0.0062454442*$Y55)+(-0.0005191748*($AQ55*$Y55))),\"\")","v":""},{"$f":"_xlfn.IFS(Z55=\"\",\"\",Z55<1.5,\"Weak\",AND(Z55>=1.5,Z55<=2.5),\"Mid-Range\",Z55>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z55=\"\",\"\",Z55<1.5,1,AND(Z55>=1.5,Z55<=2.5),2,Z55>2.5,3)","v":""},null,{"$f":"IF(OR(W55=\"\",AB55=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB55,W55))","v":""},{"$f":"_xlfn.IFS(AD55=\"\",\"\",AD55=\"Impact Not Likely to be Substantial\",1,AD55=\"Impact Unclear\",2,AD55=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D55=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D55,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG55=\"\",\"\",IF(AG55>National_B_tables[Column3]*1.25,3,IF(AG55<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D55=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D55,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D55,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI55=\"\",\"\",IF(AI55>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI55<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D55=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D55,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D55,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK55=\"\",\"\",IF(AK55>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK55<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D55=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D55,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D55,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM55=\"\",\"\",IF(AM55>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM55<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D55=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D55,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D55,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D55,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D55=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D55,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ55=\"\",\"\",IF(AQ55<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ55>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS55=\"\",\"\",AS55<1.5,\"High impact\",AS55>2.5,\"Low impact\",AND(AS55>=1.5,AS55<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS55=\"\",\"\",AS55>2.5,1,AND(AS55>=1.5,AS55<=2.5),2,AS55<1.5,3)","v":""},null,{"$f":"IF(B55=\"\",\"\",IF(OR(AE55=\"\",AT55=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE55,AU55)))","v":""}]
[{"$f":"IF('Census match'!A55=\"\",\"\",'Census match'!A55)","v":""},{"$f":"IF('Census match'!B55=\"\",\"\",'Census match'!B55)","v":""},{"$f":"IF(AND(NOT(A56=\"\"),'Census match'!E55=\"\"),\"No Census match\",'Census match'!E55)","v":""},{"$f":"'Census match'!J55","v":""},{"$f":"IF($D56=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D56,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D56=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D56,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C55=\"\",D56=\"\"),\"\",'Facility data'!C55)","v":""},{"$f":"IF(ISNUMBER($G56),IF($G56<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G56)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G56)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),('Cost models'!$F$4+'Cost models'!$E$4*$G56)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),IF($G56<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G56)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G56)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),IF($G56<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G56)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G56)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),_xlfn.IFS(AND($G56<='Cost models'!$C$7,$G56>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G56)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G56<='Cost models'!$C$7,$G56<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G56)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G56>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G56)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),IF($G56<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G56)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G56)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),_xlfn.IFS($G56<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G56)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G56>'Cost models'!$C$9,$G56<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G56)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G56>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G56)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G56),IF($G56<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G56)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G56)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B56=\"\",\"\",IF(ISNUMBER('Facility data'!D55),'Facility data'!D55,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D56)*ISNUMBER('Facility data'!$C55))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D56,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D56,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D56,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W56=\"\",\"\",W56=1,\"Low impact\",W56=2,\"Mid-range impact\",W56=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U56=\"\",\"\",U56<0.01,1,AND(U56>=0.01,U56<=0.02),2,U56>0.02,3)","v":""},null,{"$f":"IF(T56=\"\",\"\",T56/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ56)+(0.0062454442*$Y56)+(-0.0005191748*($AQ56*$Y56))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ56)+(0.0062454442*$Y56)+(-0.0005191748*($AQ56*$Y56))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ56)+(0.0062454442*$Y56)+(-0.0005191748*($AQ56*$Y56))),\"\")","v":""},{"$f":"_xlfn.IFS(Z56=\"\",\"\",Z56<1.5,\"Weak\",AND(Z56>=1.5,Z56<=2.5),\"Mid-Range\",Z56>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z56=\"\",\"\",Z56<1.5,1,AND(Z56>=1.5,Z56<=2.5),2,Z56>2.5,3)","v":""},null,{"$f":"IF(OR(W56=\"\",AB56=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB56,W56))","v":""},{"$f":"_xlfn.IFS(AD56=\"\",\"\",AD56=\"Impact Not Likely to be Substantial\",1,AD56=\"Impact Unclear\",2,AD56=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D56=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D56,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG56=\"\",\"\",IF(AG56>National_B_tables[Column3]*1.25,3,IF(AG56<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D56=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D56,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D56,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI56=\"\",\"\",IF(AI56>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI56<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D56=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D56,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D56,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK56=\"\",\"\",IF(AK56>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK56<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D56=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D56,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D56,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM56=\"\",\"\",IF(AM56>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM56<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D56=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D56,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D56,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D56,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D56=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D56,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ56=\"\",\"\",IF(AQ56<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ56>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS56=\"\",\"\",AS56<1.5,\"High impact\",AS56>2.5,\"Low impact\",AND(AS56>=1.5,AS56<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS56=\"\",\"\",AS56>2.5,1,AND(AS56>=1.5,AS56<=2.5),2,AS56<1.5,3)","v":""},null,{"$f":"IF(B56=\"\",\"\",IF(OR(AE56=\"\",AT56=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE56,AU56)))","v":""}]
[{"$f":"IF('Census match'!A56=\"\",\"\",'Census match'!A56)","v":""},{"$f":"IF('Census match'!B56=\"\",\"\",'Census match'!B56)","v":""},{"$f":"IF(AND(NOT(A57=\"\"),'Census match'!E56=\"\"),\"No Census match\",'Census match'!E56)","v":""},{"$f":"'Census match'!J56","v":""},{"$f":"IF($D57=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D57,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D57=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D57,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C56=\"\",D57=\"\"),\"\",'Facility data'!C56)","v":""},{"$f":"IF(ISNUMBER($G57),IF($G57<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G57)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G57)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),('Cost models'!$F$4+'Cost models'!$E$4*$G57)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),IF($G57<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G57)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G57)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),IF($G57<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G57)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G57)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),_xlfn.IFS(AND($G57<='Cost models'!$C$7,$G57>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G57)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G57<='Cost models'!$C$7,$G57<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G57)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G57>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G57)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),IF($G57<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G57)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G57)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),_xlfn.IFS($G57<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G57)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G57>'Cost models'!$C$9,$G57<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G57)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G57>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G57)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G57),IF($G57<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G57)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G57)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B57=\"\",\"\",IF(ISNUMBER('Facility data'!D56),'Facility data'!D56,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D57)*ISNUMBER('Facility data'!$C56))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D57,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D57,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D57,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W57=\"\",\"\",W57=1,\"Low impact\",W57=2,\"Mid-range impact\",W57=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U57=\"\",\"\",U57<0.01,1,AND(U57>=0.01,U57<=0.02),2,U57>0.02,3)","v":""},null,{"$f":"IF(T57=\"\",\"\",T57/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ57)+(0.0062454442*$Y57)+(-0.0005191748*($AQ57*$Y57))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ57)+(0.0062454442*$Y57)+(-0.0005191748*($AQ57*$Y57))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ57)+(0.0062454442*$Y57)+(-0.0005191748*($AQ57*$Y57))),\"\")","v":""},{"$f":"_xlfn.IFS(Z57=\"\",\"\",Z57<1.5,\"Weak\",AND(Z57>=1.5,Z57<=2.5),\"Mid-Range\",Z57>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z57=\"\",\"\",Z57<1.5,1,AND(Z57>=1.5,Z57<=2.5),2,Z57>2.5,3)","v":""},null,{"$f":"IF(OR(W57=\"\",AB57=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB57,W57))","v":""},{"$f":"_xlfn.IFS(AD57=\"\",\"\",AD57=\"Impact Not Likely to be Substantial\",1,AD57=\"Impact Unclear\",2,AD57=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D57=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D57,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG57=\"\",\"\",IF(AG57>National_B_tables[Column3]*1.25,3,IF(AG57<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D57=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D57,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D57,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI57=\"\",\"\",IF(AI57>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI57<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D57=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D57,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D57,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK57=\"\",\"\",IF(AK57>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK57<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D57=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D57,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D57,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM57=\"\",\"\",IF(AM57>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM57<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D57=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D57,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D57,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D57,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D57=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D57,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ57=\"\",\"\",IF(AQ57<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ57>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS57=\"\",\"\",AS57<1.5,\"High impact\",AS57>2.5,\"Low impact\",AND(AS57>=1.5,AS57<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS57=\"\",\"\",AS57>2.5,1,AND(AS57>=1.5,AS57<=2.5),2,AS57<1.5,3)","v":""},null,{"$f":"IF(B57=\"\",\"\",IF(OR(AE57=\"\",AT57=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE57,AU57)))","v":""}]
[{"$f":"IF('Census match'!A57=\"\",\"\",'Census match'!A57)","v":""},{"$f":"IF('Census match'!B57=\"\",\"\",'Census match'!B57)","v":""},{"$f":"IF(AND(NOT(A58=\"\"),'Census match'!E57=\"\"),\"No Census match\",'Census match'!E57)","v":""},{"$f":"'Census match'!J57","v":""},{"$f":"IF($D58=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D58,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D58=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D58,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C57=\"\",D58=\"\"),\"\",'Facility data'!C57)","v":""},{"$f":"IF(ISNUMBER($G58),IF($G58<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G58)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G58)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),('Cost models'!$F$4+'Cost models'!$E$4*$G58)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),IF($G58<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G58)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G58)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),IF($G58<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G58)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G58)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),_xlfn.IFS(AND($G58<='Cost models'!$C$7,$G58>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G58)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G58<='Cost models'!$C$7,$G58<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G58)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G58>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G58)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),IF($G58<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G58)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G58)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),_xlfn.IFS($G58<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G58)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G58>'Cost models'!$C$9,$G58<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G58)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G58>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G58)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G58),IF($G58<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G58)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G58)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B58=\"\",\"\",IF(ISNUMBER('Facility data'!D57),'Facility data'!D57,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D58)*ISNUMBER('Facility data'!$C57))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D58,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D58,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D58,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W58=\"\",\"\",W58=1,\"Low impact\",W58=2,\"Mid-range impact\",W58=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U58=\"\",\"\",U58<0.01,1,AND(U58>=0.01,U58<=0.02),2,U58>0.02,3)","v":""},null,{"$f":"IF(T58=\"\",\"\",T58/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ58)+(0.0062454442*$Y58)+(-0.0005191748*($AQ58*$Y58))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ58)+(0.0062454442*$Y58)+(-0.0005191748*($AQ58*$Y58))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ58)+(0.0062454442*$Y58)+(-0.0005191748*($AQ58*$Y58))),\"\")","v":""},{"$f":"_xlfn.IFS(Z58=\"\",\"\",Z58<1.5,\"Weak\",AND(Z58>=1.5,Z58<=2.5),\"Mid-Range\",Z58>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z58=\"\",\"\",Z58<1.5,1,AND(Z58>=1.5,Z58<=2.5),2,Z58>2.5,3)","v":""},null,{"$f":"IF(OR(W58=\"\",AB58=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB58,W58))","v":""},{"$f":"_xlfn.IFS(AD58=\"\",\"\",AD58=\"Impact Not Likely to be Substantial\",1,AD58=\"Impact Unclear\",2,AD58=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D58=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D58,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG58=\"\",\"\",IF(AG58>National_B_tables[Column3]*1.25,3,IF(AG58<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D58=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D58,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D58,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI58=\"\",\"\",IF(AI58>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI58<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D58=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D58,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D58,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK58=\"\",\"\",IF(AK58>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK58<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D58=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D58,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D58,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM58=\"\",\"\",IF(AM58>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM58<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D58=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D58,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D58,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D58,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D58=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D58,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ58=\"\",\"\",IF(AQ58<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ58>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS58=\"\",\"\",AS58<1.5,\"High impact\",AS58>2.5,\"Low impact\",AND(AS58>=1.5,AS58<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS58=\"\",\"\",AS58>2.5,1,AND(AS58>=1.5,AS58<=2.5),2,AS58<1.5,3)","v":""},null,{"$f":"IF(B58=\"\",\"\",IF(OR(AE58=\"\",AT58=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE58,AU58)))","v":""}]
[{"$f":"IF('Census match'!A58=\"\",\"\",'Census match'!A58)","v":""},{"$f":"IF('Census match'!B58=\"\",\"\",'Census match'!B58)","v":""},{"$f":"IF(AND(NOT(A59=\"\"),'Census match'!E58=\"\"),\"No Census match\",'Census match'!E58)","v":""},{"$f":"'Census match'!J58","v":""},{"$f":"IF($D59=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D59,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D59=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D59,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C58=\"\",D59=\"\"),\"\",'Facility data'!C58)","v":""},{"$f":"IF(ISNUMBER($G59),IF($G59<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G59)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G59)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),('Cost models'!$F$4+'Cost models'!$E$4*$G59)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),IF($G59<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G59)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G59)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),IF($G59<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G59)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G59)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),_xlfn.IFS(AND($G59<='Cost models'!$C$7,$G59>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G59)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G59<='Cost models'!$C$7,$G59<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G59)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G59>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G59)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),IF($G59<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G59)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G59)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),_xlfn.IFS($G59<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G59)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G59>'Cost models'!$C$9,$G59<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G59)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G59>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G59)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G59),IF($G59<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G59)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G59)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B59=\"\",\"\",IF(ISNUMBER('Facility data'!D58),'Facility data'!D58,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D59)*ISNUMBER('Facility data'!$C58))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D59,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D59,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D59,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W59=\"\",\"\",W59=1,\"Low impact\",W59=2,\"Mid-range impact\",W59=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U59=\"\",\"\",U59<0.01,1,AND(U59>=0.01,U59<=0.02),2,U59>0.02,3)","v":""},null,{"$f":"IF(T59=\"\",\"\",T59/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ59)+(0.0062454442*$Y59)+(-0.0005191748*($AQ59*$Y59))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ59)+(0.0062454442*$Y59)+(-0.0005191748*($AQ59*$Y59))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ59)+(0.0062454442*$Y59)+(-0.0005191748*($AQ59*$Y59))),\"\")","v":""},{"$f":"_xlfn.IFS(Z59=\"\",\"\",Z59<1.5,\"Weak\",AND(Z59>=1.5,Z59<=2.5),\"Mid-Range\",Z59>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z59=\"\",\"\",Z59<1.5,1,AND(Z59>=1.5,Z59<=2.5),2,Z59>2.5,3)","v":""},null,{"$f":"IF(OR(W59=\"\",AB59=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB59,W59))","v":""},{"$f":"_xlfn.IFS(AD59=\"\",\"\",AD59=\"Impact Not Likely to be Substantial\",1,AD59=\"Impact Unclear\",2,AD59=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D59=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D59,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG59=\"\",\"\",IF(AG59>National_B_tables[Column3]*1.25,3,IF(AG59<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D59=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D59,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D59,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI59=\"\",\"\",IF(AI59>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI59<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D59=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D59,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D59,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK59=\"\",\"\",IF(AK59>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK59<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D59=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D59,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D59,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM59=\"\",\"\",IF(AM59>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM59<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D59=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D59,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D59,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D59,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D59=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D59,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ59=\"\",\"\",IF(AQ59<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ59>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS59=\"\",\"\",AS59<1.5,\"High impact\",AS59>2.5,\"Low impact\",AND(AS59>=1.5,AS59<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS59=\"\",\"\",AS59>2.5,1,AND(AS59>=1.5,AS59<=2.5),2,AS59<1.5,3)","v":""},null,{"$f":"IF(B59=\"\",\"\",IF(OR(AE59=\"\",AT59=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE59,AU59)))","v":""}]
[{"$f":"IF('Census match'!A59=\"\",\"\",'Census match'!A59)","v":""},{"$f":"IF('Census match'!B59=\"\",\"\",'Census match'!B59)","v":""},{"$f":"IF(AND(NOT(A60=\"\"),'Census match'!E59=\"\"),\"No Census match\",'Census match'!E59)","v":""},{"$f":"'Census match'!J59","v":""},{"$f":"IF($D60=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D60,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D60=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D60,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C59=\"\",D60=\"\"),\"\",'Facility data'!C59)","v":""},{"$f":"IF(ISNUMBER($G60),IF($G60<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G60)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G60)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),('Cost models'!$F$4+'Cost models'!$E$4*$G60)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),IF($G60<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G60)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G60)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),IF($G60<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G60)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G60)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),_xlfn.IFS(AND($G60<='Cost models'!$C$7,$G60>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G60)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G60<='Cost models'!$C$7,$G60<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G60)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G60>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G60)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),IF($G60<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G60)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G60)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),_xlfn.IFS($G60<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G60)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G60>'Cost models'!$C$9,$G60<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G60)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G60>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G60)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G60),IF($G60<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G60)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G60)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B60=\"\",\"\",IF(ISNUMBER('Facility data'!D59),'Facility data'!D59,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D60)*ISNUMBER('Facility data'!$C59))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D60,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D60,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D60,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W60=\"\",\"\",W60=1,\"Low impact\",W60=2,\"Mid-range impact\",W60=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U60=\"\",\"\",U60<0.01,1,AND(U60>=0.01,U60<=0.02),2,U60>0.02,3)","v":""},null,{"$f":"IF(T60=\"\",\"\",T60/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ60)+(0.0062454442*$Y60)+(-0.0005191748*($AQ60*$Y60))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ60)+(0.0062454442*$Y60)+(-0.0005191748*($AQ60*$Y60))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ60)+(0.0062454442*$Y60)+(-0.0005191748*($AQ60*$Y60))),\"\")","v":""},{"$f":"_xlfn.IFS(Z60=\"\",\"\",Z60<1.5,\"Weak\",AND(Z60>=1.5,Z60<=2.5),\"Mid-Range\",Z60>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z60=\"\",\"\",Z60<1.5,1,AND(Z60>=1.5,Z60<=2.5),2,Z60>2.5,3)","v":""},null,{"$f":"IF(OR(W60=\"\",AB60=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB60,W60))","v":""},{"$f":"_xlfn.IFS(AD60=\"\",\"\",AD60=\"Impact Not Likely to be Substantial\",1,AD60=\"Impact Unclear\",2,AD60=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D60=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D60,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG60=\"\",\"\",IF(AG60>National_B_tables[Column3]*1.25,3,IF(AG60<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D60=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D60,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D60,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI60=\"\",\"\",IF(AI60>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI60<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D60=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D60,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D60,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK60=\"\",\"\",IF(AK60>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK60<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D60=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D60,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D60,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM60=\"\",\"\",IF(AM60>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM60<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D60=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D60,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D60,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D60,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D60=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D60,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ60=\"\",\"\",IF(AQ60<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ60>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS60=\"\",\"\",AS60<1.5,\"High impact\",AS60>2.5,\"Low impact\",AND(AS60>=1.5,AS60<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS60=\"\",\"\",AS60>2.5,1,AND(AS60>=1.5,AS60<=2.5),2,AS60<1.5,3)","v":""},null,{"$f":"IF(B60=\"\",\"\",IF(OR(AE60=\"\",AT60=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE60,AU60)))","v":""}]
[{"$f":"IF('Census match'!A60=\"\",\"\",'Census match'!A60)","v":""},{"$f":"IF('Census match'!B60=\"\",\"\",'Census match'!B60)","v":""},{"$f":"IF(AND(NOT(A61=\"\"),'Census match'!E60=\"\"),\"No Census match\",'Census match'!E60)","v":""},{"$f":"'Census match'!J60","v":""},{"$f":"IF($D61=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D61,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D61=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D61,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C60=\"\",D61=\"\"),\"\",'Facility data'!C60)","v":""},{"$f":"IF(ISNUMBER($G61),IF($G61<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G61)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G61)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),('Cost models'!$F$4+'Cost models'!$E$4*$G61)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),IF($G61<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G61)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G61)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),IF($G61<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G61)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G61)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),_xlfn.IFS(AND($G61<='Cost models'!$C$7,$G61>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G61)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G61<='Cost models'!$C$7,$G61<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G61)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G61>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G61)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),IF($G61<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G61)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G61)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),_xlfn.IFS($G61<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G61)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G61>'Cost models'!$C$9,$G61<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G61)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G61>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G61)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G61),IF($G61<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G61)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G61)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B61=\"\",\"\",IF(ISNUMBER('Facility data'!D60),'Facility data'!D60,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D61)*ISNUMBER('Facility data'!$C60))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D61,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D61,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D61,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W61=\"\",\"\",W61=1,\"Low impact\",W61=2,\"Mid-range impact\",W61=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U61=\"\",\"\",U61<0.01,1,AND(U61>=0.01,U61<=0.02),2,U61>0.02,3)","v":""},null,{"$f":"IF(T61=\"\",\"\",T61/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ61)+(0.0062454442*$Y61)+(-0.0005191748*($AQ61*$Y61))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ61)+(0.0062454442*$Y61)+(-0.0005191748*($AQ61*$Y61))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ61)+(0.0062454442*$Y61)+(-0.0005191748*($AQ61*$Y61))),\"\")","v":""},{"$f":"_xlfn.IFS(Z61=\"\",\"\",Z61<1.5,\"Weak\",AND(Z61>=1.5,Z61<=2.5),\"Mid-Range\",Z61>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z61=\"\",\"\",Z61<1.5,1,AND(Z61>=1.5,Z61<=2.5),2,Z61>2.5,3)","v":""},null,{"$f":"IF(OR(W61=\"\",AB61=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB61,W61))","v":""},{"$f":"_xlfn.IFS(AD61=\"\",\"\",AD61=\"Impact Not Likely to be Substantial\",1,AD61=\"Impact Unclear\",2,AD61=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D61=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D61,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG61=\"\",\"\",IF(AG61>National_B_tables[Column3]*1.25,3,IF(AG61<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D61=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D61,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D61,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI61=\"\",\"\",IF(AI61>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI61<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D61=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D61,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D61,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK61=\"\",\"\",IF(AK61>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK61<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D61=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D61,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D61,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM61=\"\",\"\",IF(AM61>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM61<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D61=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D61,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D61,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D61,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D61=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D61,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ61=\"\",\"\",IF(AQ61<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ61>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS61=\"\",\"\",AS61<1.5,\"High impact\",AS61>2.5,\"Low impact\",AND(AS61>=1.5,AS61<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS61=\"\",\"\",AS61>2.5,1,AND(AS61>=1.5,AS61<=2.5),2,AS61<1.5,3)","v":""},null,{"$f":"IF(B61=\"\",\"\",IF(OR(AE61=\"\",AT61=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE61,AU61)))","v":""}]
[{"$f":"IF('Census match'!A61=\"\",\"\",'Census match'!A61)","v":""},{"$f":"IF('Census match'!B61=\"\",\"\",'Census match'!B61)","v":""},{"$f":"IF(AND(NOT(A62=\"\"),'Census match'!E61=\"\"),\"No Census match\",'Census match'!E61)","v":""},{"$f":"'Census match'!J61","v":""},{"$f":"IF($D62=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D62,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D62=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D62,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C61=\"\",D62=\"\"),\"\",'Facility data'!C61)","v":""},{"$f":"IF(ISNUMBER($G62),IF($G62<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G62)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G62)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),('Cost models'!$F$4+'Cost models'!$E$4*$G62)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),IF($G62<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G62)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G62)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),IF($G62<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G62)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G62)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),_xlfn.IFS(AND($G62<='Cost models'!$C$7,$G62>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G62)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G62<='Cost models'!$C$7,$G62<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G62)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G62>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G62)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),IF($G62<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G62)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G62)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),_xlfn.IFS($G62<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G62)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G62>'Cost models'!$C$9,$G62<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G62)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G62>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G62)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G62),IF($G62<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G62)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G62)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B62=\"\",\"\",IF(ISNUMBER('Facility data'!D61),'Facility data'!D61,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D62)*ISNUMBER('Facility data'!$C61))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D62,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D62,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D62,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W62=\"\",\"\",W62=1,\"Low impact\",W62=2,\"Mid-range impact\",W62=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U62=\"\",\"\",U62<0.01,1,AND(U62>=0.01,U62<=0.02),2,U62>0.02,3)","v":""},null,{"$f":"IF(T62=\"\",\"\",T62/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ62)+(0.0062454442*$Y62)+(-0.0005191748*($AQ62*$Y62))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ62)+(0.0062454442*$Y62)+(-0.0005191748*($AQ62*$Y62))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ62)+(0.0062454442*$Y62)+(-0.0005191748*($AQ62*$Y62))),\"\")","v":""},{"$f":"_xlfn.IFS(Z62=\"\",\"\",Z62<1.5,\"Weak\",AND(Z62>=1.5,Z62<=2.5),\"Mid-Range\",Z62>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z62=\"\",\"\",Z62<1.5,1,AND(Z62>=1.5,Z62<=2.5),2,Z62>2.5,3)","v":""},null,{"$f":"IF(OR(W62=\"\",AB62=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB62,W62))","v":""},{"$f":"_xlfn.IFS(AD62=\"\",\"\",AD62=\"Impact Not Likely to be Substantial\",1,AD62=\"Impact Unclear\",2,AD62=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D62=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D62,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG62=\"\",\"\",IF(AG62>National_B_tables[Column3]*1.25,3,IF(AG62<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D62=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D62,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D62,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI62=\"\",\"\",IF(AI62>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI62<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D62=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D62,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D62,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK62=\"\",\"\",IF(AK62>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK62<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D62=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D62,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D62,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM62=\"\",\"\",IF(AM62>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM62<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D62=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D62,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D62,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D62,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D62=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D62,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ62=\"\",\"\",IF(AQ62<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ62>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS62=\"\",\"\",AS62<1.5,\"High impact\",AS62>2.5,\"Low impact\",AND(AS62>=1.5,AS62<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS62=\"\",\"\",AS62>2.5,1,AND(AS62>=1.5,AS62<=2.5),2,AS62<1.5,3)","v":""},null,{"$f":"IF(B62=\"\",\"\",IF(OR(AE62=\"\",AT62=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE62,AU62)))","v":""}]
[{"$f":"IF('Census match'!A62=\"\",\"\",'Census match'!A62)","v":""},{"$f":"IF('Census match'!B62=\"\",\"\",'Census match'!B62)","v":""},{"$f":"IF(AND(NOT(A63=\"\"),'Census match'!E62=\"\"),\"No Census match\",'Census match'!E62)","v":""},{"$f":"'Census match'!J62","v":""},{"$f":"IF($D63=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D63,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D63=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D63,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C62=\"\",D63=\"\"),\"\",'Facility data'!C62)","v":""},{"$f":"IF(ISNUMBER($G63),IF($G63<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G63)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G63)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),('Cost models'!$F$4+'Cost models'!$E$4*$G63)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),IF($G63<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G63)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G63)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),IF($G63<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G63)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G63)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),_xlfn.IFS(AND($G63<='Cost models'!$C$7,$G63>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G63)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G63<='Cost models'!$C$7,$G63<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G63)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G63>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G63)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),IF($G63<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G63)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G63)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),_xlfn.IFS($G63<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G63)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G63>'Cost models'!$C$9,$G63<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G63)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G63>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G63)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G63),IF($G63<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G63)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G63)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B63=\"\",\"\",IF(ISNUMBER('Facility data'!D62),'Facility data'!D62,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D63)*ISNUMBER('Facility data'!$C62))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D63,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D63,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D63,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W63=\"\",\"\",W63=1,\"Low impact\",W63=2,\"Mid-range impact\",W63=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U63=\"\",\"\",U63<0.01,1,AND(U63>=0.01,U63<=0.02),2,U63>0.02,3)","v":""},null,{"$f":"IF(T63=\"\",\"\",T63/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ63)+(0.0062454442*$Y63)+(-0.0005191748*($AQ63*$Y63))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ63)+(0.0062454442*$Y63)+(-0.0005191748*($AQ63*$Y63))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ63)+(0.0062454442*$Y63)+(-0.0005191748*($AQ63*$Y63))),\"\")","v":""},{"$f":"_xlfn.IFS(Z63=\"\",\"\",Z63<1.5,\"Weak\",AND(Z63>=1.5,Z63<=2.5),\"Mid-Range\",Z63>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z63=\"\",\"\",Z63<1.5,1,AND(Z63>=1.5,Z63<=2.5),2,Z63>2.5,3)","v":""},null,{"$f":"IF(OR(W63=\"\",AB63=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB63,W63))","v":""},{"$f":"_xlfn.IFS(AD63=\"\",\"\",AD63=\"Impact Not Likely to be Substantial\",1,AD63=\"Impact Unclear\",2,AD63=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D63=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D63,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG63=\"\",\"\",IF(AG63>National_B_tables[Column3]*1.25,3,IF(AG63<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D63=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D63,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D63,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI63=\"\",\"\",IF(AI63>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI63<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D63=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D63,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D63,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK63=\"\",\"\",IF(AK63>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK63<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D63=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D63,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D63,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM63=\"\",\"\",IF(AM63>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM63<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D63=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D63,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D63,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D63,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D63=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D63,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ63=\"\",\"\",IF(AQ63<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ63>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS63=\"\",\"\",AS63<1.5,\"High impact\",AS63>2.5,\"Low impact\",AND(AS63>=1.5,AS63<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS63=\"\",\"\",AS63>2.5,1,AND(AS63>=1.5,AS63<=2.5),2,AS63<1.5,3)","v":""},null,{"$f":"IF(B63=\"\",\"\",IF(OR(AE63=\"\",AT63=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE63,AU63)))","v":""}]
[{"$f":"IF('Census match'!A63=\"\",\"\",'Census match'!A63)","v":""},{"$f":"IF('Census match'!B63=\"\",\"\",'Census match'!B63)","v":""},{"$f":"IF(AND(NOT(A64=\"\"),'Census match'!E63=\"\"),\"No Census match\",'Census match'!E63)","v":""},{"$f":"'Census match'!J63","v":""},{"$f":"IF($D64=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D64,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D64=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D64,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C63=\"\",D64=\"\"),\"\",'Facility data'!C63)","v":""},{"$f":"IF(ISNUMBER($G64),IF($G64<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G64)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G64)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),('Cost models'!$F$4+'Cost models'!$E$4*$G64)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),IF($G64<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G64)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G64)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),IF($G64<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G64)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G64)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),_xlfn.IFS(AND($G64<='Cost models'!$C$7,$G64>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G64)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G64<='Cost models'!$C$7,$G64<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G64)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G64>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G64)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),IF($G64<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G64)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G64)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),_xlfn.IFS($G64<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G64)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G64>'Cost models'!$C$9,$G64<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G64)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G64>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G64)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G64),IF($G64<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G64)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G64)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B64=\"\",\"\",IF(ISNUMBER('Facility data'!D63),'Facility data'!D63,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D64)*ISNUMBER('Facility data'!$C63))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D64,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D64,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D64,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W64=\"\",\"\",W64=1,\"Low impact\",W64=2,\"Mid-range impact\",W64=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U64=\"\",\"\",U64<0.01,1,AND(U64>=0.01,U64<=0.02),2,U64>0.02,3)","v":""},null,{"$f":"IF(T64=\"\",\"\",T64/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ64)+(0.0062454442*$Y64)+(-0.0005191748*($AQ64*$Y64))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ64)+(0.0062454442*$Y64)+(-0.0005191748*($AQ64*$Y64))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ64)+(0.0062454442*$Y64)+(-0.0005191748*($AQ64*$Y64))),\"\")","v":""},{"$f":"_xlfn.IFS(Z64=\"\",\"\",Z64<1.5,\"Weak\",AND(Z64>=1.5,Z64<=2.5),\"Mid-Range\",Z64>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z64=\"\",\"\",Z64<1.5,1,AND(Z64>=1.5,Z64<=2.5),2,Z64>2.5,3)","v":""},null,{"$f":"IF(OR(W64=\"\",AB64=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB64,W64))","v":""},{"$f":"_xlfn.IFS(AD64=\"\",\"\",AD64=\"Impact Not Likely to be Substantial\",1,AD64=\"Impact Unclear\",2,AD64=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D64=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D64,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG64=\"\",\"\",IF(AG64>National_B_tables[Column3]*1.25,3,IF(AG64<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D64=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D64,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D64,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI64=\"\",\"\",IF(AI64>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI64<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D64=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D64,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D64,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK64=\"\",\"\",IF(AK64>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK64<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D64=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D64,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D64,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM64=\"\",\"\",IF(AM64>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM64<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D64=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D64,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D64,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D64,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D64=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D64,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ64=\"\",\"\",IF(AQ64<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ64>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS64=\"\",\"\",AS64<1.5,\"High impact\",AS64>2.5,\"Low impact\",AND(AS64>=1.5,AS64<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS64=\"\",\"\",AS64>2.5,1,AND(AS64>=1.5,AS64<=2.5),2,AS64<1.5,3)","v":""},null,{"$f":"IF(B64=\"\",\"\",IF(OR(AE64=\"\",AT64=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE64,AU64)))","v":""}]
[{"$f":"IF('Census match'!A64=\"\",\"\",'Census match'!A64)","v":""},{"$f":"IF('Census match'!B64=\"\",\"\",'Census match'!B64)","v":""},{"$f":"IF(AND(NOT(A65=\"\"),'Census match'!E64=\"\"),\"No Census match\",'Census match'!E64)","v":""},{"$f":"'Census match'!J64","v":""},{"$f":"IF($D65=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D65,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D65=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D65,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C64=\"\",D65=\"\"),\"\",'Facility data'!C64)","v":""},{"$f":"IF(ISNUMBER($G65),IF($G65<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G65)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G65)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),('Cost models'!$F$4+'Cost models'!$E$4*$G65)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),IF($G65<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G65)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G65)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),IF($G65<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G65)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G65)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),_xlfn.IFS(AND($G65<='Cost models'!$C$7,$G65>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G65)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G65<='Cost models'!$C$7,$G65<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G65)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G65>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G65)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),IF($G65<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G65)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G65)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),_xlfn.IFS($G65<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G65)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G65>'Cost models'!$C$9,$G65<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G65)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G65>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G65)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G65),IF($G65<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G65)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G65)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B65=\"\",\"\",IF(ISNUMBER('Facility data'!D64),'Facility data'!D64,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D65)*ISNUMBER('Facility data'!$C64))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D65,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D65,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D65,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W65=\"\",\"\",W65=1,\"Low impact\",W65=2,\"Mid-range impact\",W65=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U65=\"\",\"\",U65<0.01,1,AND(U65>=0.01,U65<=0.02),2,U65>0.02,3)","v":""},null,{"$f":"IF(T65=\"\",\"\",T65/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ65)+(0.0062454442*$Y65)+(-0.0005191748*($AQ65*$Y65))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ65)+(0.0062454442*$Y65)+(-0.0005191748*($AQ65*$Y65))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ65)+(0.0062454442*$Y65)+(-0.0005191748*($AQ65*$Y65))),\"\")","v":""},{"$f":"_xlfn.IFS(Z65=\"\",\"\",Z65<1.5,\"Weak\",AND(Z65>=1.5,Z65<=2.5),\"Mid-Range\",Z65>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z65=\"\",\"\",Z65<1.5,1,AND(Z65>=1.5,Z65<=2.5),2,Z65>2.5,3)","v":""},null,{"$f":"IF(OR(W65=\"\",AB65=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB65,W65))","v":""},{"$f":"_xlfn.IFS(AD65=\"\",\"\",AD65=\"Impact Not Likely to be Substantial\",1,AD65=\"Impact Unclear\",2,AD65=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D65=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D65,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG65=\"\",\"\",IF(AG65>National_B_tables[Column3]*1.25,3,IF(AG65<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D65=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D65,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D65,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI65=\"\",\"\",IF(AI65>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI65<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D65=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D65,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D65,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK65=\"\",\"\",IF(AK65>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK65<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D65=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D65,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D65,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM65=\"\",\"\",IF(AM65>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM65<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D65=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D65,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D65,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D65,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D65=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D65,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ65=\"\",\"\",IF(AQ65<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ65>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS65=\"\",\"\",AS65<1.5,\"High impact\",AS65>2.5,\"Low impact\",AND(AS65>=1.5,AS65<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS65=\"\",\"\",AS65>2.5,1,AND(AS65>=1.5,AS65<=2.5),2,AS65<1.5,3)","v":""},null,{"$f":"IF(B65=\"\",\"\",IF(OR(AE65=\"\",AT65=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE65,AU65)))","v":""}]
[{"$f":"IF('Census match'!A65=\"\",\"\",'Census match'!A65)","v":""},{"$f":"IF('Census match'!B65=\"\",\"\",'Census match'!B65)","v":""},{"$f":"IF(AND(NOT(A66=\"\"),'Census match'!E65=\"\"),\"No Census match\",'Census match'!E65)","v":""},{"$f":"'Census match'!J65","v":""},{"$f":"IF($D66=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D66,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D66=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D66,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C65=\"\",D66=\"\"),\"\",'Facility data'!C65)","v":""},{"$f":"IF(ISNUMBER($G66),IF($G66<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G66)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G66)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),('Cost models'!$F$4+'Cost models'!$E$4*$G66)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),IF($G66<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G66)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G66)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),IF($G66<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G66)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G66)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),_xlfn.IFS(AND($G66<='Cost models'!$C$7,$G66>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G66)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G66<='Cost models'!$C$7,$G66<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G66)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G66>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G66)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),IF($G66<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G66)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G66)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),_xlfn.IFS($G66<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G66)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G66>'Cost models'!$C$9,$G66<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G66)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G66>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G66)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G66),IF($G66<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G66)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G66)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B66=\"\",\"\",IF(ISNUMBER('Facility data'!D65),'Facility data'!D65,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D66)*ISNUMBER('Facility data'!$C65))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D66,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D66,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D66,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W66=\"\",\"\",W66=1,\"Low impact\",W66=2,\"Mid-range impact\",W66=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U66=\"\",\"\",U66<0.01,1,AND(U66>=0.01,U66<=0.02),2,U66>0.02,3)","v":""},null,{"$f":"IF(T66=\"\",\"\",T66/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ66)+(0.0062454442*$Y66)+(-0.0005191748*($AQ66*$Y66))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ66)+(0.0062454442*$Y66)+(-0.0005191748*($AQ66*$Y66))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ66)+(0.0062454442*$Y66)+(-0.0005191748*($AQ66*$Y66))),\"\")","v":""},{"$f":"_xlfn.IFS(Z66=\"\",\"\",Z66<1.5,\"Weak\",AND(Z66>=1.5,Z66<=2.5),\"Mid-Range\",Z66>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z66=\"\",\"\",Z66<1.5,1,AND(Z66>=1.5,Z66<=2.5),2,Z66>2.5,3)","v":""},null,{"$f":"IF(OR(W66=\"\",AB66=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB66,W66))","v":""},{"$f":"_xlfn.IFS(AD66=\"\",\"\",AD66=\"Impact Not Likely to be Substantial\",1,AD66=\"Impact Unclear\",2,AD66=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D66=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D66,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG66=\"\",\"\",IF(AG66>National_B_tables[Column3]*1.25,3,IF(AG66<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D66=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D66,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D66,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI66=\"\",\"\",IF(AI66>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI66<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D66=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D66,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D66,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK66=\"\",\"\",IF(AK66>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK66<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D66=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D66,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D66,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM66=\"\",\"\",IF(AM66>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM66<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D66=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D66,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D66,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D66,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D66=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D66,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ66=\"\",\"\",IF(AQ66<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ66>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS66=\"\",\"\",AS66<1.5,\"High impact\",AS66>2.5,\"Low impact\",AND(AS66>=1.5,AS66<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS66=\"\",\"\",AS66>2.5,1,AND(AS66>=1.5,AS66<=2.5),2,AS66<1.5,3)","v":""},null,{"$f":"IF(B66=\"\",\"\",IF(OR(AE66=\"\",AT66=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE66,AU66)))","v":""}]
[{"$f":"IF('Census match'!A66=\"\",\"\",'Census match'!A66)","v":""},{"$f":"IF('Census match'!B66=\"\",\"\",'Census match'!B66)","v":""},{"$f":"IF(AND(NOT(A67=\"\"),'Census match'!E66=\"\"),\"No Census match\",'Census match'!E66)","v":""},{"$f":"'Census match'!J66","v":""},{"$f":"IF($D67=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D67,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D67=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D67,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C66=\"\",D67=\"\"),\"\",'Facility data'!C66)","v":""},{"$f":"IF(ISNUMBER($G67),IF($G67<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G67)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G67)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),('Cost models'!$F$4+'Cost models'!$E$4*$G67)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),IF($G67<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G67)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G67)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),IF($G67<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G67)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G67)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),_xlfn.IFS(AND($G67<='Cost models'!$C$7,$G67>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G67)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G67<='Cost models'!$C$7,$G67<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G67)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G67>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G67)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),IF($G67<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G67)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G67)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),_xlfn.IFS($G67<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G67)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G67>'Cost models'!$C$9,$G67<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G67)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G67>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G67)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G67),IF($G67<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G67)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G67)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B67=\"\",\"\",IF(ISNUMBER('Facility data'!D66),'Facility data'!D66,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D67)*ISNUMBER('Facility data'!$C66))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D67,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D67,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D67,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q67),ISNUMBER($T67),$T67>0),(Q67+$S67)/$T67,\"\")","v":""},{"$f":"_xlfn.IFS(W67=\"\",\"\",W67=1,\"Low impact\",W67=2,\"Mid-range impact\",W67=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U67=\"\",\"\",U67<0.01,1,AND(U67>=0.01,U67<=0.02),2,U67>0.02,3)","v":""},null,{"$f":"IF(T67=\"\",\"\",T67/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ67)+(0.0062454442*$Y67)+(-0.0005191748*($AQ67*$Y67))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ67)+(0.0062454442*$Y67)+(-0.0005191748*($AQ67*$Y67))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ67)+(0.0062454442*$Y67)+(-0.0005191748*($AQ67*$Y67))),\"\")","v":""},{"$f":"_xlfn.IFS(Z67=\"\",\"\",Z67<1.5,\"Weak\",AND(Z67>=1.5,Z67<=2.5),\"Mid-Range\",Z67>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z67=\"\",\"\",Z67<1.5,1,AND(Z67>=1.5,Z67<=2.5),2,Z67>2.5,3)","v":""},null,{"$f":"IF(OR(W67=\"\",AB67=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB67,W67))","v":""},{"$f":"_xlfn.IFS(AD67=\"\",\"\",AD67=\"Impact Not Likely to be Substantial\",1,AD67=\"Impact Unclear\",2,AD67=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D67=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D67,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG67=\"\",\"\",IF(AG67>National_B_tables[Column3]*1.25,3,IF(AG67<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D67=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D67,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D67,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI67=\"\",\"\",IF(AI67>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI67<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D67=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D67,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D67,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK67=\"\",\"\",IF(AK67>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK67<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D67=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D67,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D67,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM67=\"\",\"\",IF(AM67>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM67<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D67=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D67,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D67,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D67,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D67=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D67,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ67=\"\",\"\",IF(AQ67<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ67>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS67=\"\",\"\",AS67<1.5,\"High impact\",AS67>2.5,\"Low impact\",AND(AS67>=1.5,AS67<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS67=\"\",\"\",AS67>2.5,1,AND(AS67>=1.5,AS67<=2.5),2,AS67<1.5,3)","v":""},null,{"$f":"IF(B67=\"\",\"\",IF(OR(AE67=\"\",AT67=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE67,AU67)))","v":""}]
[{"$f":"IF('Census match'!A67=\"\",\"\",'Census match'!A67)","v":""},{"$f":"IF('Census match'!B67=\"\",\"\",'Census match'!B67)","v":""},{"$f":"IF(AND(NOT(A68=\"\"),'Census match'!E67=\"\"),\"No Census match\",'Census match'!E67)","v":""},{"$f":"'Census match'!J67","v":""},{"$f":"IF($D68=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D68,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D68=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D68,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C67=\"\",D68=\"\"),\"\",'Facility data'!C67)","v":""},{"$f":"IF(ISNUMBER($G68),IF($G68<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G68)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G68)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),('Cost models'!$F$4+'Cost models'!$E$4*$G68)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),IF($G68<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G68)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G68)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),IF($G68<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G68)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G68)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),_xlfn.IFS(AND($G68<='Cost models'!$C$7,$G68>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G68)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G68<='Cost models'!$C$7,$G68<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G68)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G68>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G68)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),IF($G68<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G68)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G68)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),_xlfn.IFS($G68<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G68)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G68>'Cost models'!$C$9,$G68<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G68)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G68>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G68)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G68),IF($G68<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G68)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G68)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G68),SUM(H68:O68),\"\")","v":""},{"$f":"IF(AND(ISNUMBER($F68),$F68>0,ISNUMBER(P68)),P68/$F68,\"\")","v":""},null,{"$f":"IF(B68=\"\",\"\",IF(ISNUMBER('Facility data'!D67),'Facility data'!D67,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D68)*ISNUMBER('Facility data'!$C67))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D68,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D68,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D68,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W68=\"\",\"\",W68=1,\"Low impact\",W68=2,\"Mid-range impact\",W68=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U68=\"\",\"\",U68<0.01,1,AND(U68>=0.01,U68<=0.02),2,U68>0.02,3)","v":""},null,{"$f":"IF(T68=\"\",\"\",T68/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ68)+(0.0062454442*$Y68)+(-0.0005191748*($AQ68*$Y68))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ68)+(0.0062454442*$Y68)+(-0.0005191748*($AQ68*$Y68))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ68)+(0.0062454442*$Y68)+(-0.0005191748*($AQ68*$Y68))),\"\")","v":""},{"$f":"_xlfn.IFS(Z68=\"\",\"\",Z68<1.5,\"Weak\",AND(Z68>=1.5,Z68<=2.5),\"Mid-Range\",Z68>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z68=\"\",\"\",Z68<1.5,1,AND(Z68>=1.5,Z68<=2.5),2,Z68>2.5,3)","v":""},null,{"$f":"IF(OR(W68=\"\",AB68=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB68,W68))","v":""},{"$f":"_xlfn.IFS(AD68=\"\",\"\",AD68=\"Impact Not Likely to be Substantial\",1,AD68=\"Impact Unclear\",2,AD68=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D68=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D68,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG68=\"\",\"\",IF(AG68>National_B_tables[Column3]*1.25,3,IF(AG68<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D68=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D68,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D68,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI68=\"\",\"\",IF(AI68>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI68<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D68=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D68,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D68,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK68=\"\",\"\",IF(AK68>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK68<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D68=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D68,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D68,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM68=\"\",\"\",IF(AM68>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM68<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D68=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D68,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D68,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D68,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO68=\"\",\"\",IF(AO68<0.01,1,IF(AO68>0.01,3,2)))","v":""},{"$f":"IF(D68=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D68,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ68=\"\",\"\",IF(AQ68<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ68>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH68*0.5+AJ68*0.1+AL68*0.1+AN68*0.1+AP68*0.1+AR68*0.1),AH68*0.5+AJ68*0.1+AL68*0.1+AN68*0.1+AP68*0.1+AR68*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS68=\"\",\"\",AS68<1.5,\"High impact\",AS68>2.5,\"Low impact\",AND(AS68>=1.5,AS68<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS68=\"\",\"\",AS68>2.5,1,AND(AS68>=1.5,AS68<=2.5),2,AS68<1.5,3)","v":""},null,{"$f":"IF(B68=\"\",\"\",IF(OR(AE68=\"\",AT68=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE68,AU68)))","v":""}]
[{"$f":"IF('Census match'!A68=\"\",\"\",'Census match'!A68)","v":""},{"$f":"IF('Census match'!B68=\"\",\"\",'Census match'!B68)","v":""},{"$f":"IF(AND(NOT(A69=\"\"),'Census match'!E68=\"\"),\"No Census match\",'Census match'!E68)","v":""},{"$f":"'Census match'!J68","v":""},{"$f":"IF($D69=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D69,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D69=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D69,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C68=\"\",D69=\"\"),\"\",'Facility data'!C68)","v":""},{"$f":"IF(ISNUMBER($G69),IF($G69<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G69)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G69)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),('Cost models'!$F$4+'Cost models'!$E$4*$G69)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),IF($G69<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G69)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G69)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),IF($G69<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G69)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G69)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),_xlfn.IFS(AND($G69<='Cost models'!$C$7,$G69>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G69)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G69<='Cost models'!$C$7,$G69<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G69)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G69>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G69)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),IF($G69<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G69)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G69)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),_xlfn.IFS($G69<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G69)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G69>'Cost models'!$C$9,$G69<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G69)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G69>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G69)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G69),IF($G69<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G69)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G69)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B69=\"\",\"\",IF(ISNUMBER('Facility data'!D68),'Facility data'!D68,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D69)*ISNUMBER('Facility data'!$C68))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D69,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D69,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D69,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W69=\"\",\"\",W69=1,\"Low impact\",W69=2,\"Mid-range impact\",W69=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U69=\"\",\"\",U69<0.01,1,AND(U69>=0.01,U69<=0.02),2,U69>0.02,3)","v":""},null,{"$f":"IF(T69=\"\",\"\",T69/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ69)+(0.0062454442*$Y69)+(-0.0005191748*($AQ69*$Y69))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ69)+(0.0062454442*$Y69)+(-0.0005191748*($AQ69*$Y69))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ69)+(0.0062454442*$Y69)+(-0.0005191748*($AQ69*$Y69))),\"\")","v":""},{"$f":"_xlfn.IFS(Z69=\"\",\"\",Z69<1.5,\"Weak\",AND(Z69>=1.5,Z69<=2.5),\"Mid-Range\",Z69>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z69=\"\",\"\",Z69<1.5,1,AND(Z69>=1.5,Z69<=2.5),2,Z69>2.5,3)","v":""},null,{"$f":"IF(OR(W69=\"\",AB69=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB69,W69))","v":""},{"$f":"_xlfn.IFS(AD69=\"\",\"\",AD69=\"Impact Not Likely to be Substantial\",1,AD69=\"Impact Unclear\",2,AD69=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D69=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D69,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG69=\"\",\"\",IF(AG69>National_B_tables[Column3]*1.25,3,IF(AG69<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D69=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D69,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D69,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI69=\"\",\"\",IF(AI69>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI69<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D69=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D69,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D69,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK69=\"\",\"\",IF(AK69>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK69<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D69=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D69,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D69,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM69=\"\",\"\",IF(AM69>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM69<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D69=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D69,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D69,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D69,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D69=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D69,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ69=\"\",\"\",IF(AQ69<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ69>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS69=\"\",\"\",AS69<1.5,\"High impact\",AS69>2.5,\"Low impact\",AND(AS69>=1.5,AS69<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS69=\"\",\"\",AS69>2.5,1,AND(AS69>=1.5,AS69<=2.5),2,AS69<1.5,3)","v":""},null,{"$f":"IF(B69=\"\",\"\",IF(OR(AE69=\"\",AT69=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE69,AU69)))","v":""}]
[{"$f":"IF('Census match'!A69=\"\",\"\",'Census match'!A69)","v":""},{"$f":"IF('Census match'!B69=\"\",\"\",'Census match'!B69)","v":""},{"$f":"IF(AND(NOT(A70=\"\"),'Census match'!E69=\"\"),\"No Census match\",'Census match'!E69)","v":""},{"$f":"'Census match'!J69","v":""},{"$f":"IF($D70=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D70,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D70=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D70,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C69=\"\",D70=\"\"),\"\",'Facility data'!C69)","v":""},{"$f":"IF(ISNUMBER($G70),IF($G70<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G70)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G70)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),('Cost models'!$F$4+'Cost models'!$E$4*$G70)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),IF($G70<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G70)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G70)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),IF($G70<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G70)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G70)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),_xlfn.IFS(AND($G70<='Cost models'!$C$7,$G70>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G70)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G70<='Cost models'!$C$7,$G70<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G70)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G70>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G70)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),IF($G70<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G70)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G70)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),_xlfn.IFS($G70<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G70)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G70>'Cost models'!$C$9,$G70<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G70)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G70>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G70)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G70),IF($G70<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G70)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G70)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B70=\"\",\"\",IF(ISNUMBER('Facility data'!D69),'Facility data'!D69,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D70)*ISNUMBER('Facility data'!$C69))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D70,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D70,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D70,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W70=\"\",\"\",W70=1,\"Low impact\",W70=2,\"Mid-range impact\",W70=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U70=\"\",\"\",U70<0.01,1,AND(U70>=0.01,U70<=0.02),2,U70>0.02,3)","v":""},null,{"$f":"IF(T70=\"\",\"\",T70/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ70)+(0.0062454442*$Y70)+(-0.0005191748*($AQ70*$Y70))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ70)+(0.0062454442*$Y70)+(-0.0005191748*($AQ70*$Y70))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ70)+(0.0062454442*$Y70)+(-0.0005191748*($AQ70*$Y70))),\"\")","v":""},{"$f":"_xlfn.IFS(Z70=\"\",\"\",Z70<1.5,\"Weak\",AND(Z70>=1.5,Z70<=2.5),\"Mid-Range\",Z70>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z70=\"\",\"\",Z70<1.5,1,AND(Z70>=1.5,Z70<=2.5),2,Z70>2.5,3)","v":""},null,{"$f":"IF(OR(W70=\"\",AB70=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB70,W70))","v":""},{"$f":"_xlfn.IFS(AD70=\"\",\"\",AD70=\"Impact Not Likely to be Substantial\",1,AD70=\"Impact Unclear\",2,AD70=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D70=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D70,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG70=\"\",\"\",IF(AG70>National_B_tables[Column3]*1.25,3,IF(AG70<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D70=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D70,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D70,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI70=\"\",\"\",IF(AI70>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI70<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D70=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D70,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D70,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK70=\"\",\"\",IF(AK70>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK70<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D70=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D70,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D70,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM70=\"\",\"\",IF(AM70>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM70<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D70=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D70,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D70,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D70,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D70=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D70,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ70=\"\",\"\",IF(AQ70<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ70>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS70=\"\",\"\",AS70<1.5,\"High impact\",AS70>2.5,\"Low impact\",AND(AS70>=1.5,AS70<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS70=\"\",\"\",AS70>2.5,1,AND(AS70>=1.5,AS70<=2.5),2,AS70<1.5,3)","v":""},null,{"$f":"IF(B70=\"\",\"\",IF(OR(AE70=\"\",AT70=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE70,AU70)))","v":""}]
[{"$f":"IF('Census match'!A70=\"\",\"\",'Census match'!A70)","v":""},{"$f":"IF('Census match'!B70=\"\",\"\",'Census match'!B70)","v":""},{"$f":"IF(AND(NOT(A71=\"\"),'Census match'!E70=\"\"),\"No Census match\",'Census match'!E70)","v":""},{"$f":"'Census match'!J70","v":""},{"$f":"IF($D71=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D71,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D71=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D71,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C70=\"\",D71=\"\"),\"\",'Facility data'!C70)","v":""},{"$f":"IF(ISNUMBER($G71),IF($G71<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G71)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G71)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),('Cost models'!$F$4+'Cost models'!$E$4*$G71)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),IF($G71<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G71)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G71)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),IF($G71<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G71)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G71)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),_xlfn.IFS(AND($G71<='Cost models'!$C$7,$G71>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G71)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G71<='Cost models'!$C$7,$G71<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G71)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G71>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G71)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),IF($G71<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G71)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G71)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),_xlfn.IFS($G71<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G71)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G71>'Cost models'!$C$9,$G71<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G71)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G71>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G71)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G71),IF($G71<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G71)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G71)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B71=\"\",\"\",IF(ISNUMBER('Facility data'!D70),'Facility data'!D70,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D71)*ISNUMBER('Facility data'!$C70))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D71,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D71,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D71,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W71=\"\",\"\",W71=1,\"Low impact\",W71=2,\"Mid-range impact\",W71=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U71=\"\",\"\",U71<0.01,1,AND(U71>=0.01,U71<=0.02),2,U71>0.02,3)","v":""},null,{"$f":"IF(T71=\"\",\"\",T71/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ71)+(0.0062454442*$Y71)+(-0.0005191748*($AQ71*$Y71))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ71)+(0.0062454442*$Y71)+(-0.0005191748*($AQ71*$Y71))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ71)+(0.0062454442*$Y71)+(-0.0005191748*($AQ71*$Y71))),\"\")","v":""},{"$f":"_xlfn.IFS(Z71=\"\",\"\",Z71<1.5,\"Weak\",AND(Z71>=1.5,Z71<=2.5),\"Mid-Range\",Z71>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z71=\"\",\"\",Z71<1.5,1,AND(Z71>=1.5,Z71<=2.5),2,Z71>2.5,3)","v":""},null,{"$f":"IF(OR(W71=\"\",AB71=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB71,W71))","v":""},{"$f":"_xlfn.IFS(AD71=\"\",\"\",AD71=\"Impact Not Likely to be Substantial\",1,AD71=\"Impact Unclear\",2,AD71=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D71=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D71,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG71=\"\",\"\",IF(AG71>National_B_tables[Column3]*1.25,3,IF(AG71<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D71=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D71,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D71,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI71=\"\",\"\",IF(AI71>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI71<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D71=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D71,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D71,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK71=\"\",\"\",IF(AK71>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK71<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D71=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D71,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D71,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM71=\"\",\"\",IF(AM71>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM71<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D71=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D71,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D71,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D71,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D71=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D71,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ71=\"\",\"\",IF(AQ71<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ71>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS71=\"\",\"\",AS71<1.5,\"High impact\",AS71>2.5,\"Low impact\",AND(AS71>=1.5,AS71<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS71=\"\",\"\",AS71>2.5,1,AND(AS71>=1.5,AS71<=2.5),2,AS71<1.5,3)","v":""},null,{"$f":"IF(B71=\"\",\"\",IF(OR(AE71=\"\",AT71=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE71,AU71)))","v":""}]
[{"$f":"IF('Census match'!A71=\"\",\"\",'Census match'!A71)","v":""},{"$f":"IF('Census match'!B71=\"\",\"\",'Census match'!B71)","v":""},{"$f":"IF(AND(NOT(A72=\"\"),'Census match'!E71=\"\"),\"No Census match\",'Census match'!E71)","v":""},{"$f":"'Census match'!J71","v":""},{"$f":"IF($D72=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D72,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D72=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D72,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C71=\"\",D72=\"\"),\"\",'Facility data'!C71)","v":""},{"$f":"IF(ISNUMBER($G72),IF($G72<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G72)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G72)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),('Cost models'!$F$4+'Cost models'!$E$4*$G72)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),IF($G72<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G72)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G72)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),IF($G72<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G72)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G72)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),_xlfn.IFS(AND($G72<='Cost models'!$C$7,$G72>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G72)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G72<='Cost models'!$C$7,$G72<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G72)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G72>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G72)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),IF($G72<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G72)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G72)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),_xlfn.IFS($G72<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G72)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G72>'Cost models'!$C$9,$G72<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G72)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G72>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G72)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G72),IF($G72<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G72)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G72)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B72=\"\",\"\",IF(ISNUMBER('Facility data'!D71),'Facility data'!D71,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D72)*ISNUMBER('Facility data'!$C71))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D72,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D72,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D72,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W72=\"\",\"\",W72=1,\"Low impact\",W72=2,\"Mid-range impact\",W72=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U72=\"\",\"\",U72<0.01,1,AND(U72>=0.01,U72<=0.02),2,U72>0.02,3)","v":""},null,{"$f":"IF(T72=\"\",\"\",T72/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ72)+(0.0062454442*$Y72)+(-0.0005191748*($AQ72*$Y72))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ72)+(0.0062454442*$Y72)+(-0.0005191748*($AQ72*$Y72))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ72)+(0.0062454442*$Y72)+(-0.0005191748*($AQ72*$Y72))),\"\")","v":""},{"$f":"_xlfn.IFS(Z72=\"\",\"\",Z72<1.5,\"Weak\",AND(Z72>=1.5,Z72<=2.5),\"Mid-Range\",Z72>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z72=\"\",\"\",Z72<1.5,1,AND(Z72>=1.5,Z72<=2.5),2,Z72>2.5,3)","v":""},null,{"$f":"IF(OR(W72=\"\",AB72=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB72,W72))","v":""},{"$f":"_xlfn.IFS(AD72=\"\",\"\",AD72=\"Impact Not Likely to be Substantial\",1,AD72=\"Impact Unclear\",2,AD72=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D72=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D72,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG72=\"\",\"\",IF(AG72>National_B_tables[Column3]*1.25,3,IF(AG72<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D72=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D72,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D72,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI72=\"\",\"\",IF(AI72>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI72<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D72=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D72,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D72,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK72=\"\",\"\",IF(AK72>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK72<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D72=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D72,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D72,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM72=\"\",\"\",IF(AM72>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM72<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D72=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D72,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D72,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D72,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D72=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D72,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ72=\"\",\"\",IF(AQ72<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ72>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS72=\"\",\"\",AS72<1.5,\"High impact\",AS72>2.5,\"Low impact\",AND(AS72>=1.5,AS72<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS72=\"\",\"\",AS72>2.5,1,AND(AS72>=1.5,AS72<=2.5),2,AS72<1.5,3)","v":""},null,{"$f":"IF(B72=\"\",\"\",IF(OR(AE72=\"\",AT72=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE72,AU72)))","v":""}]
[{"$f":"IF('Census match'!A72=\"\",\"\",'Census match'!A72)","v":""},{"$f":"IF('Census match'!B72=\"\",\"\",'Census match'!B72)","v":""},{"$f":"IF(AND(NOT(A73=\"\"),'Census match'!E72=\"\"),\"No Census match\",'Census match'!E72)","v":""},{"$f":"'Census match'!J72","v":""},{"$f":"IF($D73=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D73,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D73=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D73,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C72=\"\",D73=\"\"),\"\",'Facility data'!C72)","v":""},{"$f":"IF(ISNUMBER($G73),IF($G73<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G73)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G73)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),('Cost models'!$F$4+'Cost models'!$E$4*$G73)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),IF($G73<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G73)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G73)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),IF($G73<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G73)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G73)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),_xlfn.IFS(AND($G73<='Cost models'!$C$7,$G73>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G73)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G73<='Cost models'!$C$7,$G73<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G73)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G73>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G73)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),IF($G73<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G73)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G73)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),_xlfn.IFS($G73<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G73)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G73>'Cost models'!$C$9,$G73<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G73)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G73>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G73)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G73),IF($G73<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G73)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G73)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B73=\"\",\"\",IF(ISNUMBER('Facility data'!D72),'Facility data'!D72,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D73)*ISNUMBER('Facility data'!$C72))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D73,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D73,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D73,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W73=\"\",\"\",W73=1,\"Low impact\",W73=2,\"Mid-range impact\",W73=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U73=\"\",\"\",U73<0.01,1,AND(U73>=0.01,U73<=0.02),2,U73>0.02,3)","v":""},null,{"$f":"IF(T73=\"\",\"\",T73/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ73)+(0.0062454442*$Y73)+(-0.0005191748*($AQ73*$Y73))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ73)+(0.0062454442*$Y73)+(-0.0005191748*($AQ73*$Y73))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ73)+(0.0062454442*$Y73)+(-0.0005191748*($AQ73*$Y73))),\"\")","v":""},{"$f":"_xlfn.IFS(Z73=\"\",\"\",Z73<1.5,\"Weak\",AND(Z73>=1.5,Z73<=2.5),\"Mid-Range\",Z73>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z73=\"\",\"\",Z73<1.5,1,AND(Z73>=1.5,Z73<=2.5),2,Z73>2.5,3)","v":""},null,{"$f":"IF(OR(W73=\"\",AB73=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB73,W73))","v":""},{"$f":"_xlfn.IFS(AD73=\"\",\"\",AD73=\"Impact Not Likely to be Substantial\",1,AD73=\"Impact Unclear\",2,AD73=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D73=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D73,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG73=\"\",\"\",IF(AG73>National_B_tables[Column3]*1.25,3,IF(AG73<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D73=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D73,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D73,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI73=\"\",\"\",IF(AI73>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI73<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D73=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D73,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D73,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK73=\"\",\"\",IF(AK73>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK73<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D73=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D73,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D73,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM73=\"\",\"\",IF(AM73>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM73<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D73=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D73,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D73,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D73,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D73=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D73,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ73=\"\",\"\",IF(AQ73<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ73>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS73=\"\",\"\",AS73<1.5,\"High impact\",AS73>2.5,\"Low impact\",AND(AS73>=1.5,AS73<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS73=\"\",\"\",AS73>2.5,1,AND(AS73>=1.5,AS73<=2.5),2,AS73<1.5,3)","v":""},null,{"$f":"IF(B73=\"\",\"\",IF(OR(AE73=\"\",AT73=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE73,AU73)))","v":""}]
[{"$f":"IF('Census match'!A73=\"\",\"\",'Census match'!A73)","v":""},{"$f":"IF('Census match'!B73=\"\",\"\",'Census match'!B73)","v":""},{"$f":"IF(AND(NOT(A74=\"\"),'Census match'!E73=\"\"),\"No Census match\",'Census match'!E73)","v":""},{"$f":"'Census match'!J73","v":""},{"$f":"IF($D74=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D74,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D74=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D74,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C73=\"\",D74=\"\"),\"\",'Facility data'!C73)","v":""},{"$f":"IF(ISNUMBER($G74),IF($G74<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G74)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G74)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),('Cost models'!$F$4+'Cost models'!$E$4*$G74)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),IF($G74<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G74)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G74)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),IF($G74<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G74)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G74)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),_xlfn.IFS(AND($G74<='Cost models'!$C$7,$G74>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G74)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G74<='Cost models'!$C$7,$G74<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G74)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G74>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G74)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),IF($G74<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G74)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G74)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),_xlfn.IFS($G74<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G74)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G74>'Cost models'!$C$9,$G74<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G74)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G74>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G74)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G74),IF($G74<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G74)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G74)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B74=\"\",\"\",IF(ISNUMBER('Facility data'!D73),'Facility data'!D73,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D74)*ISNUMBER('Facility data'!$C73))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D74,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D74,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D74,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W74=\"\",\"\",W74=1,\"Low impact\",W74=2,\"Mid-range impact\",W74=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U74=\"\",\"\",U74<0.01,1,AND(U74>=0.01,U74<=0.02),2,U74>0.02,3)","v":""},null,{"$f":"IF(T74=\"\",\"\",T74/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ74)+(0.0062454442*$Y74)+(-0.0005191748*($AQ74*$Y74))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ74)+(0.0062454442*$Y74)+(-0.0005191748*($AQ74*$Y74))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ74)+(0.0062454442*$Y74)+(-0.0005191748*($AQ74*$Y74))),\"\")","v":""},{"$f":"_xlfn.IFS(Z74=\"\",\"\",Z74<1.5,\"Weak\",AND(Z74>=1.5,Z74<=2.5),\"Mid-Range\",Z74>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z74=\"\",\"\",Z74<1.5,1,AND(Z74>=1.5,Z74<=2.5),2,Z74>2.5,3)","v":""},null,{"$f":"IF(OR(W74=\"\",AB74=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB74,W74))","v":""},{"$f":"_xlfn.IFS(AD74=\"\",\"\",AD74=\"Impact Not Likely to be Substantial\",1,AD74=\"Impact Unclear\",2,AD74=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D74=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D74,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG74=\"\",\"\",IF(AG74>National_B_tables[Column3]*1.25,3,IF(AG74<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D74=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D74,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D74,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI74=\"\",\"\",IF(AI74>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI74<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D74=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D74,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D74,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK74=\"\",\"\",IF(AK74>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK74<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D74=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D74,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D74,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM74=\"\",\"\",IF(AM74>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM74<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D74=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D74,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D74,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D74,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D74=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D74,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ74=\"\",\"\",IF(AQ74<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ74>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS74=\"\",\"\",AS74<1.5,\"High impact\",AS74>2.5,\"Low impact\",AND(AS74>=1.5,AS74<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS74=\"\",\"\",AS74>2.5,1,AND(AS74>=1.5,AS74<=2.5),2,AS74<1.5,3)","v":""},null,{"$f":"IF(B74=\"\",\"\",IF(OR(AE74=\"\",AT74=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE74,AU74)))","v":""}]
[{"$f":"IF('Census match'!A74=\"\",\"\",'Census match'!A74)","v":""},{"$f":"IF('Census match'!B74=\"\",\"\",'Census match'!B74)","v":""},{"$f":"IF(AND(NOT(A75=\"\"),'Census match'!E74=\"\"),\"No Census match\",'Census match'!E74)","v":""},{"$f":"'Census match'!J74","v":""},{"$f":"IF($D75=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D75,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D75=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D75,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C74=\"\",D75=\"\"),\"\",'Facility data'!C74)","v":""},{"$f":"IF(ISNUMBER($G75),IF($G75<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G75)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G75)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),('Cost models'!$F$4+'Cost models'!$E$4*$G75)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),IF($G75<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G75)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G75)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),IF($G75<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G75)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G75)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),_xlfn.IFS(AND($G75<='Cost models'!$C$7,$G75>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G75)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G75<='Cost models'!$C$7,$G75<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G75)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G75>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G75)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),IF($G75<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G75)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G75)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),_xlfn.IFS($G75<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G75)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G75>'Cost models'!$C$9,$G75<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G75)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G75>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G75)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G75),IF($G75<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G75)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G75)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B75=\"\",\"\",IF(ISNUMBER('Facility data'!D74),'Facility data'!D74,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D75)*ISNUMBER('Facility data'!$C74))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D75,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D75,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D75,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W75=\"\",\"\",W75=1,\"Low impact\",W75=2,\"Mid-range impact\",W75=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U75=\"\",\"\",U75<0.01,1,AND(U75>=0.01,U75<=0.02),2,U75>0.02,3)","v":""},null,{"$f":"IF(T75=\"\",\"\",T75/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ75)+(0.0062454442*$Y75)+(-0.0005191748*($AQ75*$Y75))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ75)+(0.0062454442*$Y75)+(-0.0005191748*($AQ75*$Y75))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ75)+(0.0062454442*$Y75)+(-0.0005191748*($AQ75*$Y75))),\"\")","v":""},{"$f":"_xlfn.IFS(Z75=\"\",\"\",Z75<1.5,\"Weak\",AND(Z75>=1.5,Z75<=2.5),\"Mid-Range\",Z75>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z75=\"\",\"\",Z75<1.5,1,AND(Z75>=1.5,Z75<=2.5),2,Z75>2.5,3)","v":""},null,{"$f":"IF(OR(W75=\"\",AB75=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB75,W75))","v":""},{"$f":"_xlfn.IFS(AD75=\"\",\"\",AD75=\"Impact Not Likely to be Substantial\",1,AD75=\"Impact Unclear\",2,AD75=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D75=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D75,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG75=\"\",\"\",IF(AG75>National_B_tables[Column3]*1.25,3,IF(AG75<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D75=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D75,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D75,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI75=\"\",\"\",IF(AI75>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI75<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D75=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D75,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D75,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK75=\"\",\"\",IF(AK75>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK75<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D75=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D75,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D75,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM75=\"\",\"\",IF(AM75>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM75<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D75=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D75,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D75,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D75,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D75=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D75,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ75=\"\",\"\",IF(AQ75<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ75>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS75=\"\",\"\",AS75<1.5,\"High impact\",AS75>2.5,\"Low impact\",AND(AS75>=1.5,AS75<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS75=\"\",\"\",AS75>2.5,1,AND(AS75>=1.5,AS75<=2.5),2,AS75<1.5,3)","v":""},null,{"$f":"IF(B75=\"\",\"\",IF(OR(AE75=\"\",AT75=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE75,AU75)))","v":""}]
[{"$f":"IF('Census match'!A75=\"\",\"\",'Census match'!A75)","v":""},{"$f":"IF('Census match'!B75=\"\",\"\",'Census match'!B75)","v":""},{"$f":"IF(AND(NOT(A76=\"\"),'Census match'!E75=\"\"),\"No Census match\",'Census match'!E75)","v":""},{"$f":"'Census match'!J75","v":""},{"$f":"IF($D76=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D76,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D76=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D76,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C75=\"\",D76=\"\"),\"\",'Facility data'!C75)","v":""},{"$f":"IF(ISNUMBER($G76),IF($G76<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G76)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G76)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),('Cost models'!$F$4+'Cost models'!$E$4*$G76)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),IF($G76<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G76)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G76)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),IF($G76<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G76)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G76)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),_xlfn.IFS(AND($G76<='Cost models'!$C$7,$G76>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G76)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G76<='Cost models'!$C$7,$G76<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G76)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G76>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G76)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),IF($G76<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G76)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G76)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),_xlfn.IFS($G76<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G76)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G76>'Cost models'!$C$9,$G76<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G76)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G76>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G76)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G76),IF($G76<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G76)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G76)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B76=\"\",\"\",IF(ISNUMBER('Facility data'!D75),'Facility data'!D75,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D76)*ISNUMBER('Facility data'!$C75))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D76,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D76,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D76,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W76=\"\",\"\",W76=1,\"Low impact\",W76=2,\"Mid-range impact\",W76=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U76=\"\",\"\",U76<0.01,1,AND(U76>=0.01,U76<=0.02),2,U76>0.02,3)","v":""},null,{"$f":"IF(T76=\"\",\"\",T76/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ76)+(0.0062454442*$Y76)+(-0.0005191748*($AQ76*$Y76))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ76)+(0.0062454442*$Y76)+(-0.0005191748*($AQ76*$Y76))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ76)+(0.0062454442*$Y76)+(-0.0005191748*($AQ76*$Y76))),\"\")","v":""},{"$f":"_xlfn.IFS(Z76=\"\",\"\",Z76<1.5,\"Weak\",AND(Z76>=1.5,Z76<=2.5),\"Mid-Range\",Z76>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z76=\"\",\"\",Z76<1.5,1,AND(Z76>=1.5,Z76<=2.5),2,Z76>2.5,3)","v":""},null,{"$f":"IF(OR(W76=\"\",AB76=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB76,W76))","v":""},{"$f":"_xlfn.IFS(AD76=\"\",\"\",AD76=\"Impact Not Likely to be Substantial\",1,AD76=\"Impact Unclear\",2,AD76=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D76=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D76,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG76=\"\",\"\",IF(AG76>National_B_tables[Column3]*1.25,3,IF(AG76<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D76=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D76,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D76,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI76=\"\",\"\",IF(AI76>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI76<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D76=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D76,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D76,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK76=\"\",\"\",IF(AK76>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK76<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D76=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D76,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D76,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM76=\"\",\"\",IF(AM76>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM76<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D76=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D76,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D76,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D76,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D76=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D76,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ76=\"\",\"\",IF(AQ76<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ76>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS76=\"\",\"\",AS76<1.5,\"High impact\",AS76>2.5,\"Low impact\",AND(AS76>=1.5,AS76<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS76=\"\",\"\",AS76>2.5,1,AND(AS76>=1.5,AS76<=2.5),2,AS76<1.5,3)","v":""},null,{"$f":"IF(B76=\"\",\"\",IF(OR(AE76=\"\",AT76=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE76,AU76)))","v":""}]
[{"$f":"IF('Census match'!A76=\"\",\"\",'Census match'!A76)","v":""},{"$f":"IF('Census match'!B76=\"\",\"\",'Census match'!B76)","v":""},{"$f":"IF(AND(NOT(A77=\"\"),'Census match'!E76=\"\"),\"No Census match\",'Census match'!E76)","v":""},{"$f":"'Census match'!J76","v":""},{"$f":"IF($D77=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D77,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D77=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D77,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C76=\"\",D77=\"\"),\"\",'Facility data'!C76)","v":""},{"$f":"IF(ISNUMBER($G77),IF($G77<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G77)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G77)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),('Cost models'!$F$4+'Cost models'!$E$4*$G77)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),IF($G77<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G77)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G77)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),IF($G77<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G77)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G77)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),_xlfn.IFS(AND($G77<='Cost models'!$C$7,$G77>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G77)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G77<='Cost models'!$C$7,$G77<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G77)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G77>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G77)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),IF($G77<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G77)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G77)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),_xlfn.IFS($G77<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G77)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G77>'Cost models'!$C$9,$G77<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G77)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G77>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G77)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G77),IF($G77<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G77)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G77)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B77=\"\",\"\",IF(ISNUMBER('Facility data'!D76),'Facility data'!D76,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D77)*ISNUMBER('Facility data'!$C76))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D77,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D77,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D77,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W77=\"\",\"\",W77=1,\"Low impact\",W77=2,\"Mid-range impact\",W77=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U77=\"\",\"\",U77<0.01,1,AND(U77>=0.01,U77<=0.02),2,U77>0.02,3)","v":""},null,{"$f":"IF(T77=\"\",\"\",T77/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ77)+(0.0062454442*$Y77)+(-0.0005191748*($AQ77*$Y77))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ77)+(0.0062454442*$Y77)+(-0.0005191748*($AQ77*$Y77))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ77)+(0.0062454442*$Y77)+(-0.0005191748*($AQ77*$Y77))),\"\")","v":""},{"$f":"_xlfn.IFS(Z77=\"\",\"\",Z77<1.5,\"Weak\",AND(Z77>=1.5,Z77<=2.5),\"Mid-Range\",Z77>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z77=\"\",\"\",Z77<1.5,1,AND(Z77>=1.5,Z77<=2.5),2,Z77>2.5,3)","v":""},null,{"$f":"IF(OR(W77=\"\",AB77=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB77,W77))","v":""},{"$f":"_xlfn.IFS(AD77=\"\",\"\",AD77=\"Impact Not Likely to be Substantial\",1,AD77=\"Impact Unclear\",2,AD77=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D77=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D77,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG77=\"\",\"\",IF(AG77>National_B_tables[Column3]*1.25,3,IF(AG77<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D77=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D77,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D77,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI77=\"\",\"\",IF(AI77>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI77<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D77=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D77,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D77,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK77=\"\",\"\",IF(AK77>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK77<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D77=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D77,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D77,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM77=\"\",\"\",IF(AM77>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM77<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D77=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D77,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D77,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D77,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D77=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D77,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ77=\"\",\"\",IF(AQ77<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ77>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS77=\"\",\"\",AS77<1.5,\"High impact\",AS77>2.5,\"Low impact\",AND(AS77>=1.5,AS77<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS77=\"\",\"\",AS77>2.5,1,AND(AS77>=1.5,AS77<=2.5),2,AS77<1.5,3)","v":""},null,{"$f":"IF(B77=\"\",\"\",IF(OR(AE77=\"\",AT77=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE77,AU77)))","v":""}]
[{"$f":"IF('Census match'!A77=\"\",\"\",'Census match'!A77)","v":""},{"$f":"IF('Census match'!B77=\"\",\"\",'Census match'!B77)","v":""},{"$f":"IF(AND(NOT(A78=\"\"),'Census match'!E77=\"\"),\"No Census match\",'Census match'!E77)","v":""},{"$f":"'Census match'!J77","v":""},{"$f":"IF($D78=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D78,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D78=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D78,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C77=\"\",D78=\"\"),\"\",'Facility data'!C77)","v":""},{"$f":"IF(ISNUMBER($G78),IF($G78<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G78)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G78)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),('Cost models'!$F$4+'Cost models'!$E$4*$G78)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),IF($G78<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G78)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G78)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),IF($G78<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G78)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G78)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),_xlfn.IFS(AND($G78<='Cost models'!$C$7,$G78>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G78)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G78<='Cost models'!$C$7,$G78<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G78)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G78>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G78)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),IF($G78<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G78)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G78)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),_xlfn.IFS($G78<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G78)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G78>'Cost models'!$C$9,$G78<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G78)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G78>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G78)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G78),IF($G78<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G78)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G78)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B78=\"\",\"\",IF(ISNUMBER('Facility data'!D77),'Facility data'!D77,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D78)*ISNUMBER('Facility data'!$C77))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D78,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D78,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D78,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W78=\"\",\"\",W78=1,\"Low impact\",W78=2,\"Mid-range impact\",W78=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U78=\"\",\"\",U78<0.01,1,AND(U78>=0.01,U78<=0.02),2,U78>0.02,3)","v":""},null,{"$f":"IF(T78=\"\",\"\",T78/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ78)+(0.0062454442*$Y78)+(-0.0005191748*($AQ78*$Y78))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ78)+(0.0062454442*$Y78)+(-0.0005191748*($AQ78*$Y78))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ78)+(0.0062454442*$Y78)+(-0.0005191748*($AQ78*$Y78))),\"\")","v":""},{"$f":"_xlfn.IFS(Z78=\"\",\"\",Z78<1.5,\"Weak\",AND(Z78>=1.5,Z78<=2.5),\"Mid-Range\",Z78>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z78=\"\",\"\",Z78<1.5,1,AND(Z78>=1.5,Z78<=2.5),2,Z78>2.5,3)","v":""},null,{"$f":"IF(OR(W78=\"\",AB78=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB78,W78))","v":""},{"$f":"_xlfn.IFS(AD78=\"\",\"\",AD78=\"Impact Not Likely to be Substantial\",1,AD78=\"Impact Unclear\",2,AD78=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D78=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D78,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG78=\"\",\"\",IF(AG78>National_B_tables[Column3]*1.25,3,IF(AG78<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D78=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D78,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D78,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI78=\"\",\"\",IF(AI78>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI78<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D78=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D78,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D78,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK78=\"\",\"\",IF(AK78>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK78<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D78=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D78,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D78,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM78=\"\",\"\",IF(AM78>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM78<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D78=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D78,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D78,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D78,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D78=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D78,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ78=\"\",\"\",IF(AQ78<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ78>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS78=\"\",\"\",AS78<1.5,\"High impact\",AS78>2.5,\"Low impact\",AND(AS78>=1.5,AS78<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS78=\"\",\"\",AS78>2.5,1,AND(AS78>=1.5,AS78<=2.5),2,AS78<1.5,3)","v":""},null,{"$f":"IF(B78=\"\",\"\",IF(OR(AE78=\"\",AT78=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE78,AU78)))","v":""}]
[{"$f":"IF('Census match'!A78=\"\",\"\",'Census match'!A78)","v":""},{"$f":"IF('Census match'!B78=\"\",\"\",'Census match'!B78)","v":""},{"$f":"IF(AND(NOT(A79=\"\"),'Census match'!E78=\"\"),\"No Census match\",'Census match'!E78)","v":""},{"$f":"'Census match'!J78","v":""},{"$f":"IF($D79=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D79,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D79=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D79,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C78=\"\",D79=\"\"),\"\",'Facility data'!C78)","v":""},{"$f":"IF(ISNUMBER($G79),IF($G79<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G79)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G79)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),('Cost models'!$F$4+'Cost models'!$E$4*$G79)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),IF($G79<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G79)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G79)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),IF($G79<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G79)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G79)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),_xlfn.IFS(AND($G79<='Cost models'!$C$7,$G79>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G79)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G79<='Cost models'!$C$7,$G79<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G79)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G79>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G79)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),IF($G79<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G79)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G79)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),_xlfn.IFS($G79<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G79)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G79>'Cost models'!$C$9,$G79<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G79)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G79>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G79)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G79),IF($G79<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G79)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G79)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B79=\"\",\"\",IF(ISNUMBER('Facility data'!D78),'Facility data'!D78,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D79)*ISNUMBER('Facility data'!$C78))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D79,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D79,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D79,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W79=\"\",\"\",W79=1,\"Low impact\",W79=2,\"Mid-range impact\",W79=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U79=\"\",\"\",U79<0.01,1,AND(U79>=0.01,U79<=0.02),2,U79>0.02,3)","v":""},null,{"$f":"IF(T79=\"\",\"\",T79/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ79)+(0.0062454442*$Y79)+(-0.0005191748*($AQ79*$Y79))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ79)+(0.0062454442*$Y79)+(-0.0005191748*($AQ79*$Y79))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ79)+(0.0062454442*$Y79)+(-0.0005191748*($AQ79*$Y79))),\"\")","v":""},{"$f":"_xlfn.IFS(Z79=\"\",\"\",Z79<1.5,\"Weak\",AND(Z79>=1.5,Z79<=2.5),\"Mid-Range\",Z79>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z79=\"\",\"\",Z79<1.5,1,AND(Z79>=1.5,Z79<=2.5),2,Z79>2.5,3)","v":""},null,{"$f":"IF(OR(W79=\"\",AB79=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB79,W79))","v":""},{"$f":"_xlfn.IFS(AD79=\"\",\"\",AD79=\"Impact Not Likely to be Substantial\",1,AD79=\"Impact Unclear\",2,AD79=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D79=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D79,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG79=\"\",\"\",IF(AG79>National_B_tables[Column3]*1.25,3,IF(AG79<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D79=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D79,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D79,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI79=\"\",\"\",IF(AI79>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI79<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D79=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D79,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D79,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK79=\"\",\"\",IF(AK79>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK79<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D79=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D79,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D79,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM79=\"\",\"\",IF(AM79>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM79<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D79=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D79,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D79,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D79,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D79=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D79,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ79=\"\",\"\",IF(AQ79<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ79>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS79=\"\",\"\",AS79<1.5,\"High impact\",AS79>2.5,\"Low impact\",AND(AS79>=1.5,AS79<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS79=\"\",\"\",AS79>2.5,1,AND(AS79>=1.5,AS79<=2.5),2,AS79<1.5,3)","v":""},null,{"$f":"IF(B79=\"\",\"\",IF(OR(AE79=\"\",AT79=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE79,AU79)))","v":""}]
[{"$f":"IF('Census match'!A79=\"\",\"\",'Census match'!A79)","v":""},{"$f":"IF('Census match'!B79=\"\",\"\",'Census match'!B79)","v":""},{"$f":"IF(AND(NOT(A80=\"\"),'Census match'!E79=\"\"),\"No Census match\",'Census match'!E79)","v":""},{"$f":"'Census match'!J79","v":""},{"$f":"IF($D80=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D80,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D80=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D80,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C79=\"\",D80=\"\"),\"\",'Facility data'!C79)","v":""},{"$f":"IF(ISNUMBER($G80),IF($G80<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G80)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G80)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),('Cost models'!$F$4+'Cost models'!$E$4*$G80)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),IF($G80<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G80)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G80)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),IF($G80<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G80)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G80)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),_xlfn.IFS(AND($G80<='Cost models'!$C$7,$G80>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G80)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G80<='Cost models'!$C$7,$G80<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G80)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G80>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G80)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),IF($G80<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G80)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G80)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),_xlfn.IFS($G80<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G80)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G80>'Cost models'!$C$9,$G80<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G80)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G80>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G80)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G80),IF($G80<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G80)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G80)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B80=\"\",\"\",IF(ISNUMBER('Facility data'!D79),'Facility data'!D79,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D80)*ISNUMBER('Facility data'!$C79))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D80,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D80,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D80,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W80=\"\",\"\",W80=1,\"Low impact\",W80=2,\"Mid-range impact\",W80=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U80=\"\",\"\",U80<0.01,1,AND(U80>=0.01,U80<=0.02),2,U80>0.02,3)","v":""},null,{"$f":"IF(T80=\"\",\"\",T80/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ80)+(0.0062454442*$Y80)+(-0.0005191748*($AQ80*$Y80))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ80)+(0.0062454442*$Y80)+(-0.0005191748*($AQ80*$Y80))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ80)+(0.0062454442*$Y80)+(-0.0005191748*($AQ80*$Y80))),\"\")","v":""},{"$f":"_xlfn.IFS(Z80=\"\",\"\",Z80<1.5,\"Weak\",AND(Z80>=1.5,Z80<=2.5),\"Mid-Range\",Z80>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z80=\"\",\"\",Z80<1.5,1,AND(Z80>=1.5,Z80<=2.5),2,Z80>2.5,3)","v":""},null,{"$f":"IF(OR(W80=\"\",AB80=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB80,W80))","v":""},{"$f":"_xlfn.IFS(AD80=\"\",\"\",AD80=\"Impact Not Likely to be Substantial\",1,AD80=\"Impact Unclear\",2,AD80=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D80=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D80,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG80=\"\",\"\",IF(AG80>National_B_tables[Column3]*1.25,3,IF(AG80<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D80=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D80,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D80,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI80=\"\",\"\",IF(AI80>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI80<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D80=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D80,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D80,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK80=\"\",\"\",IF(AK80>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK80<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D80=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D80,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D80,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM80=\"\",\"\",IF(AM80>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM80<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D80=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D80,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D80,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D80,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D80=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D80,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ80=\"\",\"\",IF(AQ80<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ80>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS80=\"\",\"\",AS80<1.5,\"High impact\",AS80>2.5,\"Low impact\",AND(AS80>=1.5,AS80<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS80=\"\",\"\",AS80>2.5,1,AND(AS80>=1.5,AS80<=2.5),2,AS80<1.5,3)","v":""},null,{"$f":"IF(B80=\"\",\"\",IF(OR(AE80=\"\",AT80=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE80,AU80)))","v":""}]
[{"$f":"IF('Census match'!A80=\"\",\"\",'Census match'!A80)","v":""},{"$f":"IF('Census match'!B80=\"\",\"\",'Census match'!B80)","v":""},{"$f":"IF(AND(NOT(A81=\"\"),'Census match'!E80=\"\"),\"No Census match\",'Census match'!E80)","v":""},{"$f":"'Census match'!J80","v":""},{"$f":"IF($D81=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D81,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D81=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D81,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C80=\"\",D81=\"\"),\"\",'Facility data'!C80)","v":""},{"$f":"IF(ISNUMBER($G81),IF($G81<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G81)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G81)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),('Cost models'!$F$4+'Cost models'!$E$4*$G81)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),IF($G81<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G81)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G81)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),IF($G81<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G81)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G81)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),_xlfn.IFS(AND($G81<='Cost models'!$C$7,$G81>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G81)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G81<='Cost models'!$C$7,$G81<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G81)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G81>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G81)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),IF($G81<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G81)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G81)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),_xlfn.IFS($G81<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G81)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G81>'Cost models'!$C$9,$G81<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G81)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G81>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G81)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G81),IF($G81<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G81)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G81)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B81=\"\",\"\",IF(ISNUMBER('Facility data'!D80),'Facility data'!D80,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D81)*ISNUMBER('Facility data'!$C80))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D81,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D81,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D81,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W81=\"\",\"\",W81=1,\"Low impact\",W81=2,\"Mid-range impact\",W81=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U81=\"\",\"\",U81<0.01,1,AND(U81>=0.01,U81<=0.02),2,U81>0.02,3)","v":""},null,{"$f":"IF(T81=\"\",\"\",T81/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ81)+(0.0062454442*$Y81)+(-0.0005191748*($AQ81*$Y81))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ81)+(0.0062454442*$Y81)+(-0.0005191748*($AQ81*$Y81))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ81)+(0.0062454442*$Y81)+(-0.0005191748*($AQ81*$Y81))),\"\")","v":""},{"$f":"_xlfn.IFS(Z81=\"\",\"\",Z81<1.5,\"Weak\",AND(Z81>=1.5,Z81<=2.5),\"Mid-Range\",Z81>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z81=\"\",\"\",Z81<1.5,1,AND(Z81>=1.5,Z81<=2.5),2,Z81>2.5,3)","v":""},null,{"$f":"IF(OR(W81=\"\",AB81=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB81,W81))","v":""},{"$f":"_xlfn.IFS(AD81=\"\",\"\",AD81=\"Impact Not Likely to be Substantial\",1,AD81=\"Impact Unclear\",2,AD81=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D81=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D81,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG81=\"\",\"\",IF(AG81>National_B_tables[Column3]*1.25,3,IF(AG81<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D81=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D81,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D81,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI81=\"\",\"\",IF(AI81>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI81<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D81=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D81,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D81,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK81=\"\",\"\",IF(AK81>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK81<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D81=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D81,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D81,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM81=\"\",\"\",IF(AM81>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM81<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D81=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D81,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D81,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D81,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D81=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D81,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ81=\"\",\"\",IF(AQ81<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ81>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS81=\"\",\"\",AS81<1.5,\"High impact\",AS81>2.5,\"Low impact\",AND(AS81>=1.5,AS81<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS81=\"\",\"\",AS81>2.5,1,AND(AS81>=1.5,AS81<=2.5),2,AS81<1.5,3)","v":""},null,{"$f":"IF(B81=\"\",\"\",IF(OR(AE81=\"\",AT81=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE81,AU81)))","v":""}]
[{"$f":"IF('Census match'!A81=\"\",\"\",'Census match'!A81)","v":""},{"$f":"IF('Census match'!B81=\"\",\"\",'Census match'!B81)","v":""},{"$f":"IF(AND(NOT(A82=\"\"),'Census match'!E81=\"\"),\"No Census match\",'Census match'!E81)","v":""},{"$f":"'Census match'!J81","v":""},{"$f":"IF($D82=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D82,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D82=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D82,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C81=\"\",D82=\"\"),\"\",'Facility data'!C81)","v":""},{"$f":"IF(ISNUMBER($G82),IF($G82<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G82)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G82)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),('Cost models'!$F$4+'Cost models'!$E$4*$G82)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),IF($G82<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G82)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G82)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),IF($G82<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G82)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G82)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),_xlfn.IFS(AND($G82<='Cost models'!$C$7,$G82>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G82)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G82<='Cost models'!$C$7,$G82<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G82)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G82>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G82)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),IF($G82<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G82)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G82)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),_xlfn.IFS($G82<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G82)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G82>'Cost models'!$C$9,$G82<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G82)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G82>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G82)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G82),IF($G82<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G82)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G82)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B82=\"\",\"\",IF(ISNUMBER('Facility data'!D81),'Facility data'!D81,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D82)*ISNUMBER('Facility data'!$C81))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D82,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D82,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D82,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W82=\"\",\"\",W82=1,\"Low impact\",W82=2,\"Mid-range impact\",W82=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U82=\"\",\"\",U82<0.01,1,AND(U82>=0.01,U82<=0.02),2,U82>0.02,3)","v":""},null,{"$f":"IF(T82=\"\",\"\",T82/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ82)+(0.0062454442*$Y82)+(-0.0005191748*($AQ82*$Y82))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ82)+(0.0062454442*$Y82)+(-0.0005191748*($AQ82*$Y82))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ82)+(0.0062454442*$Y82)+(-0.0005191748*($AQ82*$Y82))),\"\")","v":""},{"$f":"_xlfn.IFS(Z82=\"\",\"\",Z82<1.5,\"Weak\",AND(Z82>=1.5,Z82<=2.5),\"Mid-Range\",Z82>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z82=\"\",\"\",Z82<1.5,1,AND(Z82>=1.5,Z82<=2.5),2,Z82>2.5,3)","v":""},null,{"$f":"IF(OR(W82=\"\",AB82=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB82,W82))","v":""},{"$f":"_xlfn.IFS(AD82=\"\",\"\",AD82=\"Impact Not Likely to be Substantial\",1,AD82=\"Impact Unclear\",2,AD82=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D82=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D82,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG82=\"\",\"\",IF(AG82>National_B_tables[Column3]*1.25,3,IF(AG82<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D82=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D82,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D82,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI82=\"\",\"\",IF(AI82>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI82<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D82=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D82,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D82,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK82=\"\",\"\",IF(AK82>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK82<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D82=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D82,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D82,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM82=\"\",\"\",IF(AM82>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM82<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D82=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D82,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D82,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D82,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D82=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D82,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ82=\"\",\"\",IF(AQ82<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ82>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS82=\"\",\"\",AS82<1.5,\"High impact\",AS82>2.5,\"Low impact\",AND(AS82>=1.5,AS82<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS82=\"\",\"\",AS82>2.5,1,AND(AS82>=1.5,AS82<=2.5),2,AS82<1.5,3)","v":""},null,{"$f":"IF(B82=\"\",\"\",IF(OR(AE82=\"\",AT82=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE82,AU82)))","v":""}]
[{"$f":"IF('Census match'!A82=\"\",\"\",'Census match'!A82)","v":""},{"$f":"IF('Census match'!B82=\"\",\"\",'Census match'!B82)","v":""},{"$f":"IF(AND(NOT(A83=\"\"),'Census match'!E82=\"\"),\"No Census match\",'Census match'!E82)","v":""},{"$f":"'Census match'!J82","v":""},{"$f":"IF($D83=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D83,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D83=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D83,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C82=\"\",D83=\"\"),\"\",'Facility data'!C82)","v":""},{"$f":"IF(ISNUMBER($G83),IF($G83<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G83)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G83)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),('Cost models'!$F$4+'Cost models'!$E$4*$G83)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),IF($G83<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G83)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G83)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),IF($G83<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G83)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G83)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),_xlfn.IFS(AND($G83<='Cost models'!$C$7,$G83>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G83)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G83<='Cost models'!$C$7,$G83<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G83)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G83>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G83)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),IF($G83<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G83)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G83)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),_xlfn.IFS($G83<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G83)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G83>'Cost models'!$C$9,$G83<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G83)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G83>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G83)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G83),IF($G83<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G83)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G83)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B83=\"\",\"\",IF(ISNUMBER('Facility data'!D82),'Facility data'!D82,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D83)*ISNUMBER('Facility data'!$C82))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D83,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D83,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D83,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W83=\"\",\"\",W83=1,\"Low impact\",W83=2,\"Mid-range impact\",W83=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U83=\"\",\"\",U83<0.01,1,AND(U83>=0.01,U83<=0.02),2,U83>0.02,3)","v":""},null,{"$f":"IF(T83=\"\",\"\",T83/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ83)+(0.0062454442*$Y83)+(-0.0005191748*($AQ83*$Y83))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ83)+(0.0062454442*$Y83)+(-0.0005191748*($AQ83*$Y83))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ83)+(0.0062454442*$Y83)+(-0.0005191748*($AQ83*$Y83))),\"\")","v":""},{"$f":"_xlfn.IFS(Z83=\"\",\"\",Z83<1.5,\"Weak\",AND(Z83>=1.5,Z83<=2.5),\"Mid-Range\",Z83>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z83=\"\",\"\",Z83<1.5,1,AND(Z83>=1.5,Z83<=2.5),2,Z83>2.5,3)","v":""},null,{"$f":"IF(OR(W83=\"\",AB83=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB83,W83))","v":""},{"$f":"_xlfn.IFS(AD83=\"\",\"\",AD83=\"Impact Not Likely to be Substantial\",1,AD83=\"Impact Unclear\",2,AD83=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D83=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D83,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG83=\"\",\"\",IF(AG83>National_B_tables[Column3]*1.25,3,IF(AG83<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D83=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D83,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D83,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI83=\"\",\"\",IF(AI83>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI83<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D83=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D83,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D83,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK83=\"\",\"\",IF(AK83>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK83<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D83=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D83,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D83,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM83=\"\",\"\",IF(AM83>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM83<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D83=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D83,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D83,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D83,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D83=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D83,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ83=\"\",\"\",IF(AQ83<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ83>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS83=\"\",\"\",AS83<1.5,\"High impact\",AS83>2.5,\"Low impact\",AND(AS83>=1.5,AS83<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS83=\"\",\"\",AS83>2.5,1,AND(AS83>=1.5,AS83<=2.5),2,AS83<1.5,3)","v":""},null,{"$f":"IF(B83=\"\",\"\",IF(OR(AE83=\"\",AT83=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE83,AU83)))","v":""}]
[{"$f":"IF('Census match'!A83=\"\",\"\",'Census match'!A83)","v":""},{"$f":"IF('Census match'!B83=\"\",\"\",'Census match'!B83)","v":""},{"$f":"IF(AND(NOT(A84=\"\"),'Census match'!E83=\"\"),\"No Census match\",'Census match'!E83)","v":""},{"$f":"'Census match'!J83","v":""},{"$f":"IF($D84=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D84,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D84=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D84,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C83=\"\",D84=\"\"),\"\",'Facility data'!C83)","v":""},{"$f":"IF(ISNUMBER($G84),IF($G84<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G84)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G84)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),('Cost models'!$F$4+'Cost models'!$E$4*$G84)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),IF($G84<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G84)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G84)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),IF($G84<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G84)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G84)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),_xlfn.IFS(AND($G84<='Cost models'!$C$7,$G84>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G84)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G84<='Cost models'!$C$7,$G84<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G84)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G84>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G84)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),IF($G84<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G84)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G84)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),_xlfn.IFS($G84<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G84)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G84>'Cost models'!$C$9,$G84<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G84)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G84>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G84)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G84),IF($G84<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G84)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G84)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B84=\"\",\"\",IF(ISNUMBER('Facility data'!D83),'Facility data'!D83,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D84)*ISNUMBER('Facility data'!$C83))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D84,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D84,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D84,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W84=\"\",\"\",W84=1,\"Low impact\",W84=2,\"Mid-range impact\",W84=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U84=\"\",\"\",U84<0.01,1,AND(U84>=0.01,U84<=0.02),2,U84>0.02,3)","v":""},null,{"$f":"IF(T84=\"\",\"\",T84/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ84)+(0.0062454442*$Y84)+(-0.0005191748*($AQ84*$Y84))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ84)+(0.0062454442*$Y84)+(-0.0005191748*($AQ84*$Y84))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ84)+(0.0062454442*$Y84)+(-0.0005191748*($AQ84*$Y84))),\"\")","v":""},{"$f":"_xlfn.IFS(Z84=\"\",\"\",Z84<1.5,\"Weak\",AND(Z84>=1.5,Z84<=2.5),\"Mid-Range\",Z84>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z84=\"\",\"\",Z84<1.5,1,AND(Z84>=1.5,Z84<=2.5),2,Z84>2.5,3)","v":""},null,{"$f":"IF(OR(W84=\"\",AB84=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB84,W84))","v":""},{"$f":"_xlfn.IFS(AD84=\"\",\"\",AD84=\"Impact Not Likely to be Substantial\",1,AD84=\"Impact Unclear\",2,AD84=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D84=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D84,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG84=\"\",\"\",IF(AG84>National_B_tables[Column3]*1.25,3,IF(AG84<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D84=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D84,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D84,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI84=\"\",\"\",IF(AI84>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI84<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D84=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D84,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D84,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK84=\"\",\"\",IF(AK84>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK84<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D84=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D84,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D84,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM84=\"\",\"\",IF(AM84>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM84<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D84=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D84,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D84,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D84,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D84=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D84,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ84=\"\",\"\",IF(AQ84<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ84>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS84=\"\",\"\",AS84<1.5,\"High impact\",AS84>2.5,\"Low impact\",AND(AS84>=1.5,AS84<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS84=\"\",\"\",AS84>2.5,1,AND(AS84>=1.5,AS84<=2.5),2,AS84<1.5,3)","v":""},null,{"$f":"IF(B84=\"\",\"\",IF(OR(AE84=\"\",AT84=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE84,AU84)))","v":""}]
[{"$f":"IF('Census match'!A84=\"\",\"\",'Census match'!A84)","v":""},{"$f":"IF('Census match'!B84=\"\",\"\",'Census match'!B84)","v":""},{"$f":"IF(AND(NOT(A85=\"\"),'Census match'!E84=\"\"),\"No Census match\",'Census match'!E84)","v":""},{"$f":"'Census match'!J84","v":""},{"$f":"IF($D85=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D85,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D85=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D85,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C84=\"\",D85=\"\"),\"\",'Facility data'!C84)","v":""},{"$f":"IF(ISNUMBER($G85),IF($G85<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G85)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G85)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),('Cost models'!$F$4+'Cost models'!$E$4*$G85)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),IF($G85<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G85)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G85)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),IF($G85<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G85)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G85)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),_xlfn.IFS(AND($G85<='Cost models'!$C$7,$G85>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G85)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G85<='Cost models'!$C$7,$G85<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G85)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G85>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G85)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),IF($G85<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G85)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G85)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),_xlfn.IFS($G85<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G85)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G85>'Cost models'!$C$9,$G85<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G85)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G85>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G85)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G85),IF($G85<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G85)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G85)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B85=\"\",\"\",IF(ISNUMBER('Facility data'!D84),'Facility data'!D84,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D85)*ISNUMBER('Facility data'!$C84))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D85,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D85,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D85,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W85=\"\",\"\",W85=1,\"Low impact\",W85=2,\"Mid-range impact\",W85=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U85=\"\",\"\",U85<0.01,1,AND(U85>=0.01,U85<=0.02),2,U85>0.02,3)","v":""},null,{"$f":"IF(T85=\"\",\"\",T85/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ85)+(0.0062454442*$Y85)+(-0.0005191748*($AQ85*$Y85))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ85)+(0.0062454442*$Y85)+(-0.0005191748*($AQ85*$Y85))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ85)+(0.0062454442*$Y85)+(-0.0005191748*($AQ85*$Y85))),\"\")","v":""},{"$f":"_xlfn.IFS(Z85=\"\",\"\",Z85<1.5,\"Weak\",AND(Z85>=1.5,Z85<=2.5),\"Mid-Range\",Z85>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z85=\"\",\"\",Z85<1.5,1,AND(Z85>=1.5,Z85<=2.5),2,Z85>2.5,3)","v":""},null,{"$f":"IF(OR(W85=\"\",AB85=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB85,W85))","v":""},{"$f":"_xlfn.IFS(AD85=\"\",\"\",AD85=\"Impact Not Likely to be Substantial\",1,AD85=\"Impact Unclear\",2,AD85=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D85=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D85,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG85=\"\",\"\",IF(AG85>National_B_tables[Column3]*1.25,3,IF(AG85<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D85=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D85,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D85,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI85=\"\",\"\",IF(AI85>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI85<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D85=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D85,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D85,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK85=\"\",\"\",IF(AK85>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK85<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D85=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D85,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D85,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM85=\"\",\"\",IF(AM85>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM85<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D85=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D85,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D85,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D85,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D85=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D85,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ85=\"\",\"\",IF(AQ85<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ85>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS85=\"\",\"\",AS85<1.5,\"High impact\",AS85>2.5,\"Low impact\",AND(AS85>=1.5,AS85<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS85=\"\",\"\",AS85>2.5,1,AND(AS85>=1.5,AS85<=2.5),2,AS85<1.5,3)","v":""},null,{"$f":"IF(B85=\"\",\"\",IF(OR(AE85=\"\",AT85=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE85,AU85)))","v":""}]
[{"$f":"IF('Census match'!A85=\"\",\"\",'Census match'!A85)","v":""},{"$f":"IF('Census match'!B85=\"\",\"\",'Census match'!B85)","v":""},{"$f":"IF(AND(NOT(A86=\"\"),'Census match'!E85=\"\"),\"No Census match\",'Census match'!E85)","v":""},{"$f":"'Census match'!J85","v":""},{"$f":"IF($D86=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D86,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D86=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D86,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C85=\"\",D86=\"\"),\"\",'Facility data'!C85)","v":""},{"$f":"IF(ISNUMBER($G86),IF($G86<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G86)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G86)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),('Cost models'!$F$4+'Cost models'!$E$4*$G86)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),IF($G86<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G86)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G86)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),IF($G86<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G86)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G86)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),_xlfn.IFS(AND($G86<='Cost models'!$C$7,$G86>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G86)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G86<='Cost models'!$C$7,$G86<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G86)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G86>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G86)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),IF($G86<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G86)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G86)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),_xlfn.IFS($G86<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G86)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G86>'Cost models'!$C$9,$G86<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G86)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G86>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G86)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G86),IF($G86<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G86)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G86)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B86=\"\",\"\",IF(ISNUMBER('Facility data'!D85),'Facility data'!D85,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D86)*ISNUMBER('Facility data'!$C85))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D86,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D86,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D86,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W86=\"\",\"\",W86=1,\"Low impact\",W86=2,\"Mid-range impact\",W86=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U86=\"\",\"\",U86<0.01,1,AND(U86>=0.01,U86<=0.02),2,U86>0.02,3)","v":""},null,{"$f":"IF(T86=\"\",\"\",T86/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ86)+(0.0062454442*$Y86)+(-0.0005191748*($AQ86*$Y86))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ86)+(0.0062454442*$Y86)+(-0.0005191748*($AQ86*$Y86))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ86)+(0.0062454442*$Y86)+(-0.0005191748*($AQ86*$Y86))),\"\")","v":""},{"$f":"_xlfn.IFS(Z86=\"\",\"\",Z86<1.5,\"Weak\",AND(Z86>=1.5,Z86<=2.5),\"Mid-Range\",Z86>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z86=\"\",\"\",Z86<1.5,1,AND(Z86>=1.5,Z86<=2.5),2,Z86>2.5,3)","v":""},null,{"$f":"IF(OR(W86=\"\",AB86=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB86,W86))","v":""},{"$f":"_xlfn.IFS(AD86=\"\",\"\",AD86=\"Impact Not Likely to be Substantial\",1,AD86=\"Impact Unclear\",2,AD86=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D86=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D86,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG86=\"\",\"\",IF(AG86>National_B_tables[Column3]*1.25,3,IF(AG86<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D86=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D86,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D86,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI86=\"\",\"\",IF(AI86>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI86<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D86=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D86,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D86,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK86=\"\",\"\",IF(AK86>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK86<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D86=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D86,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D86,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM86=\"\",\"\",IF(AM86>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM86<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D86=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D86,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D86,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D86,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D86=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D86,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ86=\"\",\"\",IF(AQ86<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ86>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS86=\"\",\"\",AS86<1.5,\"High impact\",AS86>2.5,\"Low impact\",AND(AS86>=1.5,AS86<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS86=\"\",\"\",AS86>2.5,1,AND(AS86>=1.5,AS86<=2.5),2,AS86<1.5,3)","v":""},null,{"$f":"IF(B86=\"\",\"\",IF(OR(AE86=\"\",AT86=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE86,AU86)))","v":""}]
[{"$f":"IF('Census match'!A86=\"\",\"\",'Census match'!A86)","v":""},{"$f":"IF('Census match'!B86=\"\",\"\",'Census match'!B86)","v":""},{"$f":"IF(AND(NOT(A87=\"\"),'Census match'!E86=\"\"),\"No Census match\",'Census match'!E86)","v":""},{"$f":"'Census match'!J86","v":""},{"$f":"IF($D87=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D87,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D87=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D87,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C86=\"\",D87=\"\"),\"\",'Facility data'!C86)","v":""},{"$f":"IF(ISNUMBER($G87),IF($G87<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G87)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G87)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),('Cost models'!$F$4+'Cost models'!$E$4*$G87)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),IF($G87<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G87)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G87)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),IF($G87<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G87)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G87)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),_xlfn.IFS(AND($G87<='Cost models'!$C$7,$G87>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G87)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G87<='Cost models'!$C$7,$G87<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G87)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G87>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G87)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),IF($G87<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G87)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G87)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),_xlfn.IFS($G87<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G87)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G87>'Cost models'!$C$9,$G87<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G87)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G87>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G87)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G87),IF($G87<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G87)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G87)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B87=\"\",\"\",IF(ISNUMBER('Facility data'!D86),'Facility data'!D86,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D87)*ISNUMBER('Facility data'!$C86))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D87,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D87,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D87,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W87=\"\",\"\",W87=1,\"Low impact\",W87=2,\"Mid-range impact\",W87=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U87=\"\",\"\",U87<0.01,1,AND(U87>=0.01,U87<=0.02),2,U87>0.02,3)","v":""},null,{"$f":"IF(T87=\"\",\"\",T87/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ87)+(0.0062454442*$Y87)+(-0.0005191748*($AQ87*$Y87))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ87)+(0.0062454442*$Y87)+(-0.0005191748*($AQ87*$Y87))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ87)+(0.0062454442*$Y87)+(-0.0005191748*($AQ87*$Y87))),\"\")","v":""},{"$f":"_xlfn.IFS(Z87=\"\",\"\",Z87<1.5,\"Weak\",AND(Z87>=1.5,Z87<=2.5),\"Mid-Range\",Z87>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z87=\"\",\"\",Z87<1.5,1,AND(Z87>=1.5,Z87<=2.5),2,Z87>2.5,3)","v":""},null,{"$f":"IF(OR(W87=\"\",AB87=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB87,W87))","v":""},{"$f":"_xlfn.IFS(AD87=\"\",\"\",AD87=\"Impact Not Likely to be Substantial\",1,AD87=\"Impact Unclear\",2,AD87=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D87=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D87,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG87=\"\",\"\",IF(AG87>National_B_tables[Column3]*1.25,3,IF(AG87<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D87=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D87,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D87,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI87=\"\",\"\",IF(AI87>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI87<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D87=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D87,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D87,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK87=\"\",\"\",IF(AK87>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK87<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D87=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D87,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D87,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM87=\"\",\"\",IF(AM87>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM87<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D87=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D87,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D87,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D87,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D87=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D87,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ87=\"\",\"\",IF(AQ87<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ87>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS87=\"\",\"\",AS87<1.5,\"High impact\",AS87>2.5,\"Low impact\",AND(AS87>=1.5,AS87<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS87=\"\",\"\",AS87>2.5,1,AND(AS87>=1.5,AS87<=2.5),2,AS87<1.5,3)","v":""},null,{"$f":"IF(B87=\"\",\"\",IF(OR(AE87=\"\",AT87=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE87,AU87)))","v":""}]
[{"$f":"IF('Census match'!A87=\"\",\"\",'Census match'!A87)","v":""},{"$f":"IF('Census match'!B87=\"\",\"\",'Census match'!B87)","v":""},{"$f":"IF(AND(NOT(A88=\"\"),'Census match'!E87=\"\"),\"No Census match\",'Census match'!E87)","v":""},{"$f":"'Census match'!J87","v":""},{"$f":"IF($D88=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D88,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D88=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D88,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C87=\"\",D88=\"\"),\"\",'Facility data'!C87)","v":""},{"$f":"IF(ISNUMBER($G88),IF($G88<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G88)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G88)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),('Cost models'!$F$4+'Cost models'!$E$4*$G88)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),IF($G88<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G88)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G88)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),IF($G88<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G88)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G88)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),_xlfn.IFS(AND($G88<='Cost models'!$C$7,$G88>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G88)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G88<='Cost models'!$C$7,$G88<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G88)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G88>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G88)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),IF($G88<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G88)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G88)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),_xlfn.IFS($G88<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G88)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G88>'Cost models'!$C$9,$G88<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G88)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G88>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G88)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G88),IF($G88<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G88)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G88)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B88=\"\",\"\",IF(ISNUMBER('Facility data'!D87),'Facility data'!D87,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D88)*ISNUMBER('Facility data'!$C87))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D88,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D88,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D88,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W88=\"\",\"\",W88=1,\"Low impact\",W88=2,\"Mid-range impact\",W88=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U88=\"\",\"\",U88<0.01,1,AND(U88>=0.01,U88<=0.02),2,U88>0.02,3)","v":""},null,{"$f":"IF(T88=\"\",\"\",T88/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ88)+(0.0062454442*$Y88)+(-0.0005191748*($AQ88*$Y88))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ88)+(0.0062454442*$Y88)+(-0.0005191748*($AQ88*$Y88))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ88)+(0.0062454442*$Y88)+(-0.0005191748*($AQ88*$Y88))),\"\")","v":""},{"$f":"_xlfn.IFS(Z88=\"\",\"\",Z88<1.5,\"Weak\",AND(Z88>=1.5,Z88<=2.5),\"Mid-Range\",Z88>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z88=\"\",\"\",Z88<1.5,1,AND(Z88>=1.5,Z88<=2.5),2,Z88>2.5,3)","v":""},null,{"$f":"IF(OR(W88=\"\",AB88=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB88,W88))","v":""},{"$f":"_xlfn.IFS(AD88=\"\",\"\",AD88=\"Impact Not Likely to be Substantial\",1,AD88=\"Impact Unclear\",2,AD88=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D88=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D88,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG88=\"\",\"\",IF(AG88>National_B_tables[Column3]*1.25,3,IF(AG88<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D88=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D88,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D88,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI88=\"\",\"\",IF(AI88>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI88<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D88=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D88,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D88,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK88=\"\",\"\",IF(AK88>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK88<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D88=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D88,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D88,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM88=\"\",\"\",IF(AM88>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM88<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D88=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D88,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D88,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D88,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D88=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D88,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ88=\"\",\"\",IF(AQ88<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ88>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS88=\"\",\"\",AS88<1.5,\"High impact\",AS88>2.5,\"Low impact\",AND(AS88>=1.5,AS88<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS88=\"\",\"\",AS88>2.5,1,AND(AS88>=1.5,AS88<=2.5),2,AS88<1.5,3)","v":""},null,{"$f":"IF(B88=\"\",\"\",IF(OR(AE88=\"\",AT88=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE88,AU88)))","v":""}]
[{"$f":"IF('Census match'!A88=\"\",\"\",'Census match'!A88)","v":""},{"$f":"IF('Census match'!B88=\"\",\"\",'Census match'!B88)","v":""},{"$f":"IF(AND(NOT(A89=\"\"),'Census match'!E88=\"\"),\"No Census match\",'Census match'!E88)","v":""},{"$f":"'Census match'!J88","v":""},{"$f":"IF($D89=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D89,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D89=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D89,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C88=\"\",D89=\"\"),\"\",'Facility data'!C88)","v":""},{"$f":"IF(ISNUMBER($G89),IF($G89<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G89)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G89)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),('Cost models'!$F$4+'Cost models'!$E$4*$G89)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),IF($G89<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G89)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G89)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),IF($G89<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G89)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G89)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),_xlfn.IFS(AND($G89<='Cost models'!$C$7,$G89>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G89)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G89<='Cost models'!$C$7,$G89<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G89)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G89>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G89)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),IF($G89<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G89)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G89)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),_xlfn.IFS($G89<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G89)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G89>'Cost models'!$C$9,$G89<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G89)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G89>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G89)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G89),IF($G89<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G89)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G89)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B89=\"\",\"\",IF(ISNUMBER('Facility data'!D88),'Facility data'!D88,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D89)*ISNUMBER('Facility data'!$C88))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D89,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D89,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D89,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W89=\"\",\"\",W89=1,\"Low impact\",W89=2,\"Mid-range impact\",W89=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U89=\"\",\"\",U89<0.01,1,AND(U89>=0.01,U89<=0.02),2,U89>0.02,3)","v":""},null,{"$f":"IF(T89=\"\",\"\",T89/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ89)+(0.0062454442*$Y89)+(-0.0005191748*($AQ89*$Y89))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ89)+(0.0062454442*$Y89)+(-0.0005191748*($AQ89*$Y89))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ89)+(0.0062454442*$Y89)+(-0.0005191748*($AQ89*$Y89))),\"\")","v":""},{"$f":"_xlfn.IFS(Z89=\"\",\"\",Z89<1.5,\"Weak\",AND(Z89>=1.5,Z89<=2.5),\"Mid-Range\",Z89>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z89=\"\",\"\",Z89<1.5,1,AND(Z89>=1.5,Z89<=2.5),2,Z89>2.5,3)","v":""},null,{"$f":"IF(OR(W89=\"\",AB89=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB89,W89))","v":""},{"$f":"_xlfn.IFS(AD89=\"\",\"\",AD89=\"Impact Not Likely to be Substantial\",1,AD89=\"Impact Unclear\",2,AD89=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D89=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D89,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG89=\"\",\"\",IF(AG89>National_B_tables[Column3]*1.25,3,IF(AG89<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D89=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D89,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D89,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI89=\"\",\"\",IF(AI89>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI89<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D89=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D89,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D89,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK89=\"\",\"\",IF(AK89>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK89<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D89=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D89,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D89,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM89=\"\",\"\",IF(AM89>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM89<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D89=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D89,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D89,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D89,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D89=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D89,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ89=\"\",\"\",IF(AQ89<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ89>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS89=\"\",\"\",AS89<1.5,\"High impact\",AS89>2.5,\"Low impact\",AND(AS89>=1.5,AS89<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS89=\"\",\"\",AS89>2.5,1,AND(AS89>=1.5,AS89<=2.5),2,AS89<1.5,3)","v":""},null,{"$f":"IF(B89=\"\",\"\",IF(OR(AE89=\"\",AT89=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE89,AU89)))","v":""}]
[{"$f":"IF('Census match'!A89=\"\",\"\",'Census match'!A89)","v":""},{"$f":"IF('Census match'!B89=\"\",\"\",'Census match'!B89)","v":""},{"$f":"IF(AND(NOT(A90=\"\"),'Census match'!E89=\"\"),\"No Census match\",'Census match'!E89)","v":""},{"$f":"'Census match'!J89","v":""},{"$f":"IF($D90=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D90,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D90=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D90,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C89=\"\",D90=\"\"),\"\",'Facility data'!C89)","v":""},{"$f":"IF(ISNUMBER($G90),IF($G90<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G90)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G90)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),('Cost models'!$F$4+'Cost models'!$E$4*$G90)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),IF($G90<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G90)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G90)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),IF($G90<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G90)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G90)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),_xlfn.IFS(AND($G90<='Cost models'!$C$7,$G90>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G90)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G90<='Cost models'!$C$7,$G90<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G90)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G90>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G90)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),IF($G90<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G90)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G90)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),_xlfn.IFS($G90<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G90)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G90>'Cost models'!$C$9,$G90<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G90)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G90>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G90)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G90),IF($G90<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G90)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G90)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B90=\"\",\"\",IF(ISNUMBER('Facility data'!D89),'Facility data'!D89,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D90)*ISNUMBER('Facility data'!$C89))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D90,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D90,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D90,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W90=\"\",\"\",W90=1,\"Low impact\",W90=2,\"Mid-range impact\",W90=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U90=\"\",\"\",U90<0.01,1,AND(U90>=0.01,U90<=0.02),2,U90>0.02,3)","v":""},null,{"$f":"IF(T90=\"\",\"\",T90/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ90)+(0.0062454442*$Y90)+(-0.0005191748*($AQ90*$Y90))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ90)+(0.0062454442*$Y90)+(-0.0005191748*($AQ90*$Y90))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ90)+(0.0062454442*$Y90)+(-0.0005191748*($AQ90*$Y90))),\"\")","v":""},{"$f":"_xlfn.IFS(Z90=\"\",\"\",Z90<1.5,\"Weak\",AND(Z90>=1.5,Z90<=2.5),\"Mid-Range\",Z90>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z90=\"\",\"\",Z90<1.5,1,AND(Z90>=1.5,Z90<=2.5),2,Z90>2.5,3)","v":""},null,{"$f":"IF(OR(W90=\"\",AB90=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB90,W90))","v":""},{"$f":"_xlfn.IFS(AD90=\"\",\"\",AD90=\"Impact Not Likely to be Substantial\",1,AD90=\"Impact Unclear\",2,AD90=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D90=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D90,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG90=\"\",\"\",IF(AG90>National_B_tables[Column3]*1.25,3,IF(AG90<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D90=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D90,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D90,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI90=\"\",\"\",IF(AI90>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI90<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D90=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D90,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D90,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK90=\"\",\"\",IF(AK90>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK90<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D90=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D90,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D90,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM90=\"\",\"\",IF(AM90>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM90<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D90=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D90,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D90,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D90,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D90=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D90,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ90=\"\",\"\",IF(AQ90<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ90>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS90=\"\",\"\",AS90<1.5,\"High impact\",AS90>2.5,\"Low impact\",AND(AS90>=1.5,AS90<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS90=\"\",\"\",AS90>2.5,1,AND(AS90>=1.5,AS90<=2.5),2,AS90<1.5,3)","v":""},null,{"$f":"IF(B90=\"\",\"\",IF(OR(AE90=\"\",AT90=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE90,AU90)))","v":""}]
[{"$f":"IF('Census match'!A90=\"\",\"\",'Census match'!A90)","v":""},{"$f":"IF('Census match'!B90=\"\",\"\",'Census match'!B90)","v":""},{"$f":"IF(AND(NOT(A91=\"\"),'Census match'!E90=\"\"),\"No Census match\",'Census match'!E90)","v":""},{"$f":"'Census match'!J90","v":""},{"$f":"IF($D91=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D91,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D91=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D91,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C90=\"\",D91=\"\"),\"\",'Facility data'!C90)","v":""},{"$f":"IF(ISNUMBER($G91),IF($G91<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G91)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G91)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),('Cost models'!$F$4+'Cost models'!$E$4*$G91)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),IF($G91<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G91)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G91)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),IF($G91<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G91)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G91)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),_xlfn.IFS(AND($G91<='Cost models'!$C$7,$G91>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G91)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G91<='Cost models'!$C$7,$G91<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G91)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G91>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G91)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),IF($G91<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G91)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G91)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),_xlfn.IFS($G91<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G91)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G91>'Cost models'!$C$9,$G91<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G91)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G91>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G91)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G91),IF($G91<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G91)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G91)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B91=\"\",\"\",IF(ISNUMBER('Facility data'!D90),'Facility data'!D90,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D91)*ISNUMBER('Facility data'!$C90))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D91,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D91,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D91,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W91=\"\",\"\",W91=1,\"Low impact\",W91=2,\"Mid-range impact\",W91=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U91=\"\",\"\",U91<0.01,1,AND(U91>=0.01,U91<=0.02),2,U91>0.02,3)","v":""},null,{"$f":"IF(T91=\"\",\"\",T91/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ91)+(0.0062454442*$Y91)+(-0.0005191748*($AQ91*$Y91))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ91)+(0.0062454442*$Y91)+(-0.0005191748*($AQ91*$Y91))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ91)+(0.0062454442*$Y91)+(-0.0005191748*($AQ91*$Y91))),\"\")","v":""},{"$f":"_xlfn.IFS(Z91=\"\",\"\",Z91<1.5,\"Weak\",AND(Z91>=1.5,Z91<=2.5),\"Mid-Range\",Z91>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z91=\"\",\"\",Z91<1.5,1,AND(Z91>=1.5,Z91<=2.5),2,Z91>2.5,3)","v":""},null,{"$f":"IF(OR(W91=\"\",AB91=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB91,W91))","v":""},{"$f":"_xlfn.IFS(AD91=\"\",\"\",AD91=\"Impact Not Likely to be Substantial\",1,AD91=\"Impact Unclear\",2,AD91=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D91=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D91,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG91=\"\",\"\",IF(AG91>National_B_tables[Column3]*1.25,3,IF(AG91<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D91=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D91,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D91,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI91=\"\",\"\",IF(AI91>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI91<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D91=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D91,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D91,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK91=\"\",\"\",IF(AK91>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK91<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D91=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D91,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D91,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM91=\"\",\"\",IF(AM91>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM91<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D91=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D91,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D91,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D91,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D91=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D91,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ91=\"\",\"\",IF(AQ91<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ91>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS91=\"\",\"\",AS91<1.5,\"High impact\",AS91>2.5,\"Low impact\",AND(AS91>=1.5,AS91<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS91=\"\",\"\",AS91>2.5,1,AND(AS91>=1.5,AS91<=2.5),2,AS91<1.5,3)","v":""},null,{"$f":"IF(B91=\"\",\"\",IF(OR(AE91=\"\",AT91=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE91,AU91)))","v":""}]
[{"$f":"IF('Census match'!A91=\"\",\"\",'Census match'!A91)","v":""},{"$f":"IF('Census match'!B91=\"\",\"\",'Census match'!B91)","v":""},{"$f":"IF(AND(NOT(A92=\"\"),'Census match'!E91=\"\"),\"No Census match\",'Census match'!E91)","v":""},{"$f":"'Census match'!J91","v":""},{"$f":"IF($D92=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D92,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D92=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D92,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C91=\"\",D92=\"\"),\"\",'Facility data'!C91)","v":""},{"$f":"IF(ISNUMBER($G92),IF($G92<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G92)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G92)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),('Cost models'!$F$4+'Cost models'!$E$4*$G92)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),IF($G92<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G92)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G92)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),IF($G92<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G92)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G92)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),_xlfn.IFS(AND($G92<='Cost models'!$C$7,$G92>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G92)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G92<='Cost models'!$C$7,$G92<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G92)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G92>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G92)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),IF($G92<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G92)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G92)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),_xlfn.IFS($G92<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G92)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G92>'Cost models'!$C$9,$G92<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G92)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G92>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G92)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G92),IF($G92<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G92)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G92)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B92=\"\",\"\",IF(ISNUMBER('Facility data'!D91),'Facility data'!D91,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D92)*ISNUMBER('Facility data'!$C91))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D92,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D92,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D92,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W92=\"\",\"\",W92=1,\"Low impact\",W92=2,\"Mid-range impact\",W92=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U92=\"\",\"\",U92<0.01,1,AND(U92>=0.01,U92<=0.02),2,U92>0.02,3)","v":""},null,{"$f":"IF(T92=\"\",\"\",T92/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ92)+(0.0062454442*$Y92)+(-0.0005191748*($AQ92*$Y92))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ92)+(0.0062454442*$Y92)+(-0.0005191748*($AQ92*$Y92))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ92)+(0.0062454442*$Y92)+(-0.0005191748*($AQ92*$Y92))),\"\")","v":""},{"$f":"_xlfn.IFS(Z92=\"\",\"\",Z92<1.5,\"Weak\",AND(Z92>=1.5,Z92<=2.5),\"Mid-Range\",Z92>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z92=\"\",\"\",Z92<1.5,1,AND(Z92>=1.5,Z92<=2.5),2,Z92>2.5,3)","v":""},null,{"$f":"IF(OR(W92=\"\",AB92=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB92,W92))","v":""},{"$f":"_xlfn.IFS(AD92=\"\",\"\",AD92=\"Impact Not Likely to be Substantial\",1,AD92=\"Impact Unclear\",2,AD92=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D92=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D92,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG92=\"\",\"\",IF(AG92>National_B_tables[Column3]*1.25,3,IF(AG92<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D92=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D92,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D92,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI92=\"\",\"\",IF(AI92>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI92<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D92=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D92,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D92,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK92=\"\",\"\",IF(AK92>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK92<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D92=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D92,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D92,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM92=\"\",\"\",IF(AM92>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM92<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D92=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D92,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D92,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D92,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D92=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D92,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ92=\"\",\"\",IF(AQ92<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ92>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS92=\"\",\"\",AS92<1.5,\"High impact\",AS92>2.5,\"Low impact\",AND(AS92>=1.5,AS92<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS92=\"\",\"\",AS92>2.5,1,AND(AS92>=1.5,AS92<=2.5),2,AS92<1.5,3)","v":""},null,{"$f":"IF(B92=\"\",\"\",IF(OR(AE92=\"\",AT92=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE92,AU92)))","v":""}]
[{"$f":"IF('Census match'!A92=\"\",\"\",'Census match'!A92)","v":""},{"$f":"IF('Census match'!B92=\"\",\"\",'Census match'!B92)","v":""},{"$f":"IF(AND(NOT(A93=\"\"),'Census match'!E92=\"\"),\"No Census match\",'Census match'!E92)","v":""},{"$f":"'Census match'!J92","v":""},{"$f":"IF($D93=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D93,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D93=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D93,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C92=\"\",D93=\"\"),\"\",'Facility data'!C92)","v":""},{"$f":"IF(ISNUMBER($G93),IF($G93<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G93)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G93)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),('Cost models'!$F$4+'Cost models'!$E$4*$G93)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),IF($G93<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G93)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G93)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),IF($G93<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G93)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G93)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),_xlfn.IFS(AND($G93<='Cost models'!$C$7,$G93>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G93)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G93<='Cost models'!$C$7,$G93<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G93)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G93>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G93)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),IF($G93<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G93)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G93)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),_xlfn.IFS($G93<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G93)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G93>'Cost models'!$C$9,$G93<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G93)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G93>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G93)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G93),IF($G93<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G93)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G93)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B93=\"\",\"\",IF(ISNUMBER('Facility data'!D92),'Facility data'!D92,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D93)*ISNUMBER('Facility data'!$C92))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D93,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D93,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D93,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W93=\"\",\"\",W93=1,\"Low impact\",W93=2,\"Mid-range impact\",W93=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U93=\"\",\"\",U93<0.01,1,AND(U93>=0.01,U93<=0.02),2,U93>0.02,3)","v":""},null,{"$f":"IF(T93=\"\",\"\",T93/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ93)+(0.0062454442*$Y93)+(-0.0005191748*($AQ93*$Y93))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ93)+(0.0062454442*$Y93)+(-0.0005191748*($AQ93*$Y93))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ93)+(0.0062454442*$Y93)+(-0.0005191748*($AQ93*$Y93))),\"\")","v":""},{"$f":"_xlfn.IFS(Z93=\"\",\"\",Z93<1.5,\"Weak\",AND(Z93>=1.5,Z93<=2.5),\"Mid-Range\",Z93>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z93=\"\",\"\",Z93<1.5,1,AND(Z93>=1.5,Z93<=2.5),2,Z93>2.5,3)","v":""},null,{"$f":"IF(OR(W93=\"\",AB93=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB93,W93))","v":""},{"$f":"_xlfn.IFS(AD93=\"\",\"\",AD93=\"Impact Not Likely to be Substantial\",1,AD93=\"Impact Unclear\",2,AD93=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D93=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D93,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG93=\"\",\"\",IF(AG93>National_B_tables[Column3]*1.25,3,IF(AG93<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D93=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D93,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D93,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI93=\"\",\"\",IF(AI93>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI93<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D93=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D93,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D93,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK93=\"\",\"\",IF(AK93>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK93<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D93=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D93,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D93,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM93=\"\",\"\",IF(AM93>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM93<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D93=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D93,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D93,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D93,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D93=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D93,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ93=\"\",\"\",IF(AQ93<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ93>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS93=\"\",\"\",AS93<1.5,\"High impact\",AS93>2.5,\"Low impact\",AND(AS93>=1.5,AS93<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS93=\"\",\"\",AS93>2.5,1,AND(AS93>=1.5,AS93<=2.5),2,AS93<1.5,3)","v":""},null,{"$f":"IF(B93=\"\",\"\",IF(OR(AE93=\"\",AT93=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE93,AU93)))","v":""}]
[{"$f":"IF('Census match'!A93=\"\",\"\",'Census match'!A93)","v":""},{"$f":"IF('Census match'!B93=\"\",\"\",'Census match'!B93)","v":""},{"$f":"IF(AND(NOT(A94=\"\"),'Census match'!E93=\"\"),\"No Census match\",'Census match'!E93)","v":""},{"$f":"'Census match'!J93","v":""},{"$f":"IF($D94=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D94,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D94=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D94,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C93=\"\",D94=\"\"),\"\",'Facility data'!C93)","v":""},{"$f":"IF(ISNUMBER($G94),IF($G94<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G94)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G94)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),('Cost models'!$F$4+'Cost models'!$E$4*$G94)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),IF($G94<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G94)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G94)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),IF($G94<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G94)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G94)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),_xlfn.IFS(AND($G94<='Cost models'!$C$7,$G94>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G94)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G94<='Cost models'!$C$7,$G94<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G94)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G94>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G94)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),IF($G94<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G94)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G94)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),_xlfn.IFS($G94<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G94)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G94>'Cost models'!$C$9,$G94<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G94)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G94>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G94)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G94),IF($G94<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G94)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G94)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B94=\"\",\"\",IF(ISNUMBER('Facility data'!D93),'Facility data'!D93,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D94)*ISNUMBER('Facility data'!$C93))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D94,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D94,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D94,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W94=\"\",\"\",W94=1,\"Low impact\",W94=2,\"Mid-range impact\",W94=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U94=\"\",\"\",U94<0.01,1,AND(U94>=0.01,U94<=0.02),2,U94>0.02,3)","v":""},null,{"$f":"IF(T94=\"\",\"\",T94/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ94)+(0.0062454442*$Y94)+(-0.0005191748*($AQ94*$Y94))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ94)+(0.0062454442*$Y94)+(-0.0005191748*($AQ94*$Y94))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ94)+(0.0062454442*$Y94)+(-0.0005191748*($AQ94*$Y94))),\"\")","v":""},{"$f":"_xlfn.IFS(Z94=\"\",\"\",Z94<1.5,\"Weak\",AND(Z94>=1.5,Z94<=2.5),\"Mid-Range\",Z94>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z94=\"\",\"\",Z94<1.5,1,AND(Z94>=1.5,Z94<=2.5),2,Z94>2.5,3)","v":""},null,{"$f":"IF(OR(W94=\"\",AB94=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB94,W94))","v":""},{"$f":"_xlfn.IFS(AD94=\"\",\"\",AD94=\"Impact Not Likely to be Substantial\",1,AD94=\"Impact Unclear\",2,AD94=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D94=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D94,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG94=\"\",\"\",IF(AG94>National_B_tables[Column3]*1.25,3,IF(AG94<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D94=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D94,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D94,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI94=\"\",\"\",IF(AI94>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI94<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D94=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D94,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D94,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK94=\"\",\"\",IF(AK94>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK94<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D94=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D94,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D94,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM94=\"\",\"\",IF(AM94>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM94<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D94=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D94,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D94,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D94,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D94=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D94,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ94=\"\",\"\",IF(AQ94<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ94>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS94=\"\",\"\",AS94<1.5,\"High impact\",AS94>2.5,\"Low impact\",AND(AS94>=1.5,AS94<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS94=\"\",\"\",AS94>2.5,1,AND(AS94>=1.5,AS94<=2.5),2,AS94<1.5,3)","v":""},null,{"$f":"IF(B94=\"\",\"\",IF(OR(AE94=\"\",AT94=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE94,AU94)))","v":""}]
[{"$f":"IF('Census match'!A94=\"\",\"\",'Census match'!A94)","v":""},{"$f":"IF('Census match'!B94=\"\",\"\",'Census match'!B94)","v":""},{"$f":"IF(AND(NOT(A95=\"\"),'Census match'!E94=\"\"),\"No Census match\",'Census match'!E94)","v":""},{"$f":"'Census match'!J94","v":""},{"$f":"IF($D95=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D95,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D95=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D95,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C94=\"\",D95=\"\"),\"\",'Facility data'!C94)","v":""},{"$f":"IF(ISNUMBER($G95),IF($G95<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G95)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G95)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),('Cost models'!$F$4+'Cost models'!$E$4*$G95)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),IF($G95<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G95)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G95)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),IF($G95<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G95)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G95)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),_xlfn.IFS(AND($G95<='Cost models'!$C$7,$G95>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G95)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G95<='Cost models'!$C$7,$G95<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G95)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G95>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G95)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),IF($G95<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G95)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G95)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),_xlfn.IFS($G95<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G95)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G95>'Cost models'!$C$9,$G95<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G95)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G95>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G95)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G95),IF($G95<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G95)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G95)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B95=\"\",\"\",IF(ISNUMBER('Facility data'!D94),'Facility data'!D94,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D95)*ISNUMBER('Facility data'!$C94))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D95,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D95,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D95,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W95=\"\",\"\",W95=1,\"Low impact\",W95=2,\"Mid-range impact\",W95=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U95=\"\",\"\",U95<0.01,1,AND(U95>=0.01,U95<=0.02),2,U95>0.02,3)","v":""},null,{"$f":"IF(T95=\"\",\"\",T95/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ95)+(0.0062454442*$Y95)+(-0.0005191748*($AQ95*$Y95))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ95)+(0.0062454442*$Y95)+(-0.0005191748*($AQ95*$Y95))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ95)+(0.0062454442*$Y95)+(-0.0005191748*($AQ95*$Y95))),\"\")","v":""},{"$f":"_xlfn.IFS(Z95=\"\",\"\",Z95<1.5,\"Weak\",AND(Z95>=1.5,Z95<=2.5),\"Mid-Range\",Z95>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z95=\"\",\"\",Z95<1.5,1,AND(Z95>=1.5,Z95<=2.5),2,Z95>2.5,3)","v":""},null,{"$f":"IF(OR(W95=\"\",AB95=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB95,W95))","v":""},{"$f":"_xlfn.IFS(AD95=\"\",\"\",AD95=\"Impact Not Likely to be Substantial\",1,AD95=\"Impact Unclear\",2,AD95=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D95=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D95,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG95=\"\",\"\",IF(AG95>National_B_tables[Column3]*1.25,3,IF(AG95<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D95=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D95,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D95,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI95=\"\",\"\",IF(AI95>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI95<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D95=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D95,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D95,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK95=\"\",\"\",IF(AK95>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK95<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D95=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D95,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D95,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM95=\"\",\"\",IF(AM95>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM95<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D95=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D95,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D95,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D95,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D95=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D95,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ95=\"\",\"\",IF(AQ95<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ95>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS95=\"\",\"\",AS95<1.5,\"High impact\",AS95>2.5,\"Low impact\",AND(AS95>=1.5,AS95<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS95=\"\",\"\",AS95>2.5,1,AND(AS95>=1.5,AS95<=2.5),2,AS95<1.5,3)","v":""},null,{"$f":"IF(B95=\"\",\"\",IF(OR(AE95=\"\",AT95=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE95,AU95)))","v":""}]
[{"$f":"IF('Census match'!A95=\"\",\"\",'Census match'!A95)","v":""},{"$f":"IF('Census match'!B95=\"\",\"\",'Census match'!B95)","v":""},{"$f":"IF(AND(NOT(A96=\"\"),'Census match'!E95=\"\"),\"No Census match\",'Census match'!E95)","v":""},{"$f":"'Census match'!J95","v":""},{"$f":"IF($D96=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D96,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D96=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D96,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C95=\"\",D96=\"\"),\"\",'Facility data'!C95)","v":""},{"$f":"IF(ISNUMBER($G96),IF($G96<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G96)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G96)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),('Cost models'!$F$4+'Cost models'!$E$4*$G96)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),IF($G96<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G96)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G96)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),IF($G96<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G96)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G96)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),_xlfn.IFS(AND($G96<='Cost models'!$C$7,$G96>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G96)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G96<='Cost models'!$C$7,$G96<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G96)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G96>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G96)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),IF($G96<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G96)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G96)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),_xlfn.IFS($G96<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G96)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G96>'Cost models'!$C$9,$G96<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G96)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G96>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G96)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G96),IF($G96<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G96)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G96)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B96=\"\",\"\",IF(ISNUMBER('Facility data'!D95),'Facility data'!D95,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D96)*ISNUMBER('Facility data'!$C95))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D96,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D96,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D96,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W96=\"\",\"\",W96=1,\"Low impact\",W96=2,\"Mid-range impact\",W96=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U96=\"\",\"\",U96<0.01,1,AND(U96>=0.01,U96<=0.02),2,U96>0.02,3)","v":""},null,{"$f":"IF(T96=\"\",\"\",T96/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ96)+(0.0062454442*$Y96)+(-0.0005191748*($AQ96*$Y96))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ96)+(0.0062454442*$Y96)+(-0.0005191748*($AQ96*$Y96))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ96)+(0.0062454442*$Y96)+(-0.0005191748*($AQ96*$Y96))),\"\")","v":""},{"$f":"_xlfn.IFS(Z96=\"\",\"\",Z96<1.5,\"Weak\",AND(Z96>=1.5,Z96<=2.5),\"Mid-Range\",Z96>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z96=\"\",\"\",Z96<1.5,1,AND(Z96>=1.5,Z96<=2.5),2,Z96>2.5,3)","v":""},null,{"$f":"IF(OR(W96=\"\",AB96=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB96,W96))","v":""},{"$f":"_xlfn.IFS(AD96=\"\",\"\",AD96=\"Impact Not Likely to be Substantial\",1,AD96=\"Impact Unclear\",2,AD96=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D96=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D96,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG96=\"\",\"\",IF(AG96>National_B_tables[Column3]*1.25,3,IF(AG96<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D96=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D96,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D96,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI96=\"\",\"\",IF(AI96>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI96<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D96=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D96,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D96,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK96=\"\",\"\",IF(AK96>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK96<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D96=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D96,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D96,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM96=\"\",\"\",IF(AM96>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM96<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D96=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D96,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D96,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D96,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D96=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D96,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ96=\"\",\"\",IF(AQ96<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ96>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS96=\"\",\"\",AS96<1.5,\"High impact\",AS96>2.5,\"Low impact\",AND(AS96>=1.5,AS96<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS96=\"\",\"\",AS96>2.5,1,AND(AS96>=1.5,AS96<=2.5),2,AS96<1.5,3)","v":""},null,{"$f":"IF(B96=\"\",\"\",IF(OR(AE96=\"\",AT96=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE96,AU96)))","v":""}]
[{"$f":"IF('Census match'!A96=\"\",\"\",'Census match'!A96)","v":""},{"$f":"IF('Census match'!B96=\"\",\"\",'Census match'!B96)","v":""},{"$f":"IF(AND(NOT(A97=\"\"),'Census match'!E96=\"\"),\"No Census match\",'Census match'!E96)","v":""},{"$f":"'Census match'!J96","v":""},{"$f":"IF($D97=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D97,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D97=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D97,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C96=\"\",D97=\"\"),\"\",'Facility data'!C96)","v":""},{"$f":"IF(ISNUMBER($G97),IF($G97<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G97)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G97)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),('Cost models'!$F$4+'Cost models'!$E$4*$G97)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),IF($G97<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G97)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G97)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),IF($G97<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G97)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G97)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),_xlfn.IFS(AND($G97<='Cost models'!$C$7,$G97>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G97)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G97<='Cost models'!$C$7,$G97<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G97)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G97>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G97)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),IF($G97<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G97)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G97)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),_xlfn.IFS($G97<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G97)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G97>'Cost models'!$C$9,$G97<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G97)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G97>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G97)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G97),IF($G97<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G97)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G97)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B97=\"\",\"\",IF(ISNUMBER('Facility data'!D96),'Facility data'!D96,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D97)*ISNUMBER('Facility data'!$C96))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D97,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D97,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D97,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W97=\"\",\"\",W97=1,\"Low impact\",W97=2,\"Mid-range impact\",W97=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U97=\"\",\"\",U97<0.01,1,AND(U97>=0.01,U97<=0.02),2,U97>0.02,3)","v":""},null,{"$f":"IF(T97=\"\",\"\",T97/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ97)+(0.0062454442*$Y97)+(-0.0005191748*($AQ97*$Y97))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ97)+(0.0062454442*$Y97)+(-0.0005191748*($AQ97*$Y97))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ97)+(0.0062454442*$Y97)+(-0.0005191748*($AQ97*$Y97))),\"\")","v":""},{"$f":"_xlfn.IFS(Z97=\"\",\"\",Z97<1.5,\"Weak\",AND(Z97>=1.5,Z97<=2.5),\"Mid-Range\",Z97>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z97=\"\",\"\",Z97<1.5,1,AND(Z97>=1.5,Z97<=2.5),2,Z97>2.5,3)","v":""},null,{"$f":"IF(OR(W97=\"\",AB97=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB97,W97))","v":""},{"$f":"_xlfn.IFS(AD97=\"\",\"\",AD97=\"Impact Not Likely to be Substantial\",1,AD97=\"Impact Unclear\",2,AD97=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D97=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D97,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG97=\"\",\"\",IF(AG97>National_B_tables[Column3]*1.25,3,IF(AG97<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D97=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D97,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D97,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI97=\"\",\"\",IF(AI97>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI97<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D97=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D97,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D97,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK97=\"\",\"\",IF(AK97>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK97<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D97=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D97,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D97,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM97=\"\",\"\",IF(AM97>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM97<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D97=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D97,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D97,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D97,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D97=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D97,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ97=\"\",\"\",IF(AQ97<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ97>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS97=\"\",\"\",AS97<1.5,\"High impact\",AS97>2.5,\"Low impact\",AND(AS97>=1.5,AS97<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS97=\"\",\"\",AS97>2.5,1,AND(AS97>=1.5,AS97<=2.5),2,AS97<1.5,3)","v":""},null,{"$f":"IF(B97=\"\",\"\",IF(OR(AE97=\"\",AT97=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE97,AU97)))","v":""}]
[{"$f":"IF('Census match'!A97=\"\",\"\",'Census match'!A97)","v":""},{"$f":"IF('Census match'!B97=\"\",\"\",'Census match'!B97)","v":""},{"$f":"IF(AND(NOT(A98=\"\"),'Census match'!E97=\"\"),\"No Census match\",'Census match'!E97)","v":""},{"$f":"'Census match'!J97","v":""},{"$f":"IF($D98=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D98,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D98=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D98,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C97=\"\",D98=\"\"),\"\",'Facility data'!C97)","v":""},{"$f":"IF(ISNUMBER($G98),IF($G98<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G98)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G98)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),('Cost models'!$F$4+'Cost models'!$E$4*$G98)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),IF($G98<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G98)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G98)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),IF($G98<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G98)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G98)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),_xlfn.IFS(AND($G98<='Cost models'!$C$7,$G98>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G98)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G98<='Cost models'!$C$7,$G98<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G98)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G98>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G98)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),IF($G98<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G98)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G98)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),_xlfn.IFS($G98<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G98)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G98>'Cost models'!$C$9,$G98<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G98)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G98>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G98)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G98),IF($G98<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G98)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G98)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B98=\"\",\"\",IF(ISNUMBER('Facility data'!D97),'Facility data'!D97,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D98)*ISNUMBER('Facility data'!$C97))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D98,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D98,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D98,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W98=\"\",\"\",W98=1,\"Low impact\",W98=2,\"Mid-range impact\",W98=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U98=\"\",\"\",U98<0.01,1,AND(U98>=0.01,U98<=0.02),2,U98>0.02,3)","v":""},null,{"$f":"IF(T98=\"\",\"\",T98/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ98)+(0.0062454442*$Y98)+(-0.0005191748*($AQ98*$Y98))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ98)+(0.0062454442*$Y98)+(-0.0005191748*($AQ98*$Y98))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ98)+(0.0062454442*$Y98)+(-0.0005191748*($AQ98*$Y98))),\"\")","v":""},{"$f":"_xlfn.IFS(Z98=\"\",\"\",Z98<1.5,\"Weak\",AND(Z98>=1.5,Z98<=2.5),\"Mid-Range\",Z98>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z98=\"\",\"\",Z98<1.5,1,AND(Z98>=1.5,Z98<=2.5),2,Z98>2.5,3)","v":""},null,{"$f":"IF(OR(W98=\"\",AB98=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB98,W98))","v":""},{"$f":"_xlfn.IFS(AD98=\"\",\"\",AD98=\"Impact Not Likely to be Substantial\",1,AD98=\"Impact Unclear\",2,AD98=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D98=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D98,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG98=\"\",\"\",IF(AG98>National_B_tables[Column3]*1.25,3,IF(AG98<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D98=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D98,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D98,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI98=\"\",\"\",IF(AI98>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI98<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D98=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D98,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D98,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK98=\"\",\"\",IF(AK98>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK98<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D98=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D98,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D98,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM98=\"\",\"\",IF(AM98>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM98<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D98=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D98,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D98,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D98,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D98=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D98,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ98=\"\",\"\",IF(AQ98<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ98>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS98=\"\",\"\",AS98<1.5,\"High impact\",AS98>2.5,\"Low impact\",AND(AS98>=1.5,AS98<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS98=\"\",\"\",AS98>2.5,1,AND(AS98>=1.5,AS98<=2.5),2,AS98<1.5,3)","v":""},null,{"$f":"IF(B98=\"\",\"\",IF(OR(AE98=\"\",AT98=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE98,AU98)))","v":""}]
[{"$f":"IF('Census match'!A98=\"\",\"\",'Census match'!A98)","v":""},{"$f":"IF('Census match'!B98=\"\",\"\",'Census match'!B98)","v":""},{"$f":"IF(AND(NOT(A99=\"\"),'Census match'!E98=\"\"),\"No Census match\",'Census match'!E98)","v":""},{"$f":"'Census match'!J98","v":""},{"$f":"IF($D99=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D99,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D99=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D99,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C98=\"\",D99=\"\"),\"\",'Facility data'!C98)","v":""},{"$f":"IF(ISNUMBER($G99),IF($G99<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G99)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G99)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),('Cost models'!$F$4+'Cost models'!$E$4*$G99)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),IF($G99<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G99)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G99)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),IF($G99<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G99)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G99)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),_xlfn.IFS(AND($G99<='Cost models'!$C$7,$G99>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G99)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G99<='Cost models'!$C$7,$G99<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G99)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G99>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G99)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),IF($G99<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G99)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G99)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),_xlfn.IFS($G99<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G99)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G99>'Cost models'!$C$9,$G99<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G99)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G99>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G99)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G99),IF($G99<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G99)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G99)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B99=\"\",\"\",IF(ISNUMBER('Facility data'!D98),'Facility data'!D98,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D99)*ISNUMBER('Facility data'!$C98))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D99,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D99,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D99,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W99=\"\",\"\",W99=1,\"Low impact\",W99=2,\"Mid-range impact\",W99=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U99=\"\",\"\",U99<0.01,1,AND(U99>=0.01,U99<=0.02),2,U99>0.02,3)","v":""},null,{"$f":"IF(T99=\"\",\"\",T99/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ99)+(0.0062454442*$Y99)+(-0.0005191748*($AQ99*$Y99))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ99)+(0.0062454442*$Y99)+(-0.0005191748*($AQ99*$Y99))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ99)+(0.0062454442*$Y99)+(-0.0005191748*($AQ99*$Y99))),\"\")","v":""},{"$f":"_xlfn.IFS(Z99=\"\",\"\",Z99<1.5,\"Weak\",AND(Z99>=1.5,Z99<=2.5),\"Mid-Range\",Z99>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z99=\"\",\"\",Z99<1.5,1,AND(Z99>=1.5,Z99<=2.5),2,Z99>2.5,3)","v":""},null,{"$f":"IF(OR(W99=\"\",AB99=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB99,W99))","v":""},{"$f":"_xlfn.IFS(AD99=\"\",\"\",AD99=\"Impact Not Likely to be Substantial\",1,AD99=\"Impact Unclear\",2,AD99=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D99=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D99,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG99=\"\",\"\",IF(AG99>National_B_tables[Column3]*1.25,3,IF(AG99<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D99=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D99,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D99,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI99=\"\",\"\",IF(AI99>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI99<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D99=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D99,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D99,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK99=\"\",\"\",IF(AK99>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK99<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D99=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D99,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D99,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM99=\"\",\"\",IF(AM99>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM99<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D99=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D99,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D99,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D99,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D99=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D99,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ99=\"\",\"\",IF(AQ99<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ99>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS99=\"\",\"\",AS99<1.5,\"High impact\",AS99>2.5,\"Low impact\",AND(AS99>=1.5,AS99<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS99=\"\",\"\",AS99>2.5,1,AND(AS99>=1.5,AS99<=2.5),2,AS99<1.5,3)","v":""},null,{"$f":"IF(B99=\"\",\"\",IF(OR(AE99=\"\",AT99=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE99,AU99)))","v":""}]
[{"$f":"IF('Census match'!A99=\"\",\"\",'Census match'!A99)","v":""},{"$f":"IF('Census match'!B99=\"\",\"\",'Census match'!B99)","v":""},{"$f":"IF(AND(NOT(A100=\"\"),'Census match'!E99=\"\"),\"No Census match\",'Census match'!E99)","v":""},{"$f":"'Census match'!J99","v":""},{"$f":"IF($D100=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D100,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D100=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D100,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C99=\"\",D100=\"\"),\"\",'Facility data'!C99)","v":""},{"$f":"IF(ISNUMBER($G100),IF($G100<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G100)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G100)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),('Cost models'!$F$4+'Cost models'!$E$4*$G100)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),IF($G100<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G100)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G100)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),IF($G100<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G100)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G100)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),_xlfn.IFS(AND($G100<='Cost models'!$C$7,$G100>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G100)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G100<='Cost models'!$C$7,$G100<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G100)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G100>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G100)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),IF($G100<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G100)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G100)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),_xlfn.IFS($G100<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G100)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G100>'Cost models'!$C$9,$G100<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G100)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G100>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G100)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G100),IF($G100<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G100)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G100)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B100=\"\",\"\",IF(ISNUMBER('Facility data'!D99),'Facility data'!D99,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D100)*ISNUMBER('Facility data'!$C99))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D100,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D100,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D100,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W100=\"\",\"\",W100=1,\"Low impact\",W100=2,\"Mid-range impact\",W100=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U100=\"\",\"\",U100<0.01,1,AND(U100>=0.01,U100<=0.02),2,U100>0.02,3)","v":""},null,{"$f":"IF(T100=\"\",\"\",T100/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ100)+(0.0062454442*$Y100)+(-0.0005191748*($AQ100*$Y100))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ100)+(0.0062454442*$Y100)+(-0.0005191748*($AQ100*$Y100))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ100)+(0.0062454442*$Y100)+(-0.0005191748*($AQ100*$Y100))),\"\")","v":""},{"$f":"_xlfn.IFS(Z100=\"\",\"\",Z100<1.5,\"Weak\",AND(Z100>=1.5,Z100<=2.5),\"Mid-Range\",Z100>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z100=\"\",\"\",Z100<1.5,1,AND(Z100>=1.5,Z100<=2.5),2,Z100>2.5,3)","v":""},null,{"$f":"IF(OR(W100=\"\",AB100=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB100,W100))","v":""},{"$f":"_xlfn.IFS(AD100=\"\",\"\",AD100=\"Impact Not Likely to be Substantial\",1,AD100=\"Impact Unclear\",2,AD100=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D100=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D100,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG100=\"\",\"\",IF(AG100>National_B_tables[Column3]*1.25,3,IF(AG100<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D100=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D100,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D100,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI100=\"\",\"\",IF(AI100>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI100<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D100=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D100,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D100,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK100=\"\",\"\",IF(AK100>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK100<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D100=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D100,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D100,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM100=\"\",\"\",IF(AM100>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM100<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D100=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D100,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D100,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D100,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D100=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D100,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ100=\"\",\"\",IF(AQ100<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ100>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS100=\"\",\"\",AS100<1.5,\"High impact\",AS100>2.5,\"Low impact\",AND(AS100>=1.5,AS100<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS100=\"\",\"\",AS100>2.5,1,AND(AS100>=1.5,AS100<=2.5),2,AS100<1.5,3)","v":""},null,{"$f":"IF(B100=\"\",\"\",IF(OR(AE100=\"\",AT100=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE100,AU100)))","v":""}]
[{"$f":"IF('Census match'!A100=\"\",\"\",'Census match'!A100)","v":""},{"$f":"IF('Census match'!B100=\"\",\"\",'Census match'!B100)","v":""},{"$f":"IF(AND(NOT(A101=\"\"),'Census match'!E100=\"\"),\"No Census match\",'Census match'!E100)","v":""},{"$f":"'Census match'!J100","v":""},{"$f":"IF($D101=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D101,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D101=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D101,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C100=\"\",D101=\"\"),\"\",'Facility data'!C100)","v":""},{"$f":"IF(ISNUMBER($G101),IF($G101<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G101)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G101)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),('Cost models'!$F$4+'Cost models'!$E$4*$G101)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),IF($G101<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G101)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G101)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),IF($G101<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G101)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G101)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),_xlfn.IFS(AND($G101<='Cost models'!$C$7,$G101>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G101)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G101<='Cost models'!$C$7,$G101<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G101)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G101>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G101)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),IF($G101<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G101)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G101)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),_xlfn.IFS($G101<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G101)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G101>'Cost models'!$C$9,$G101<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G101)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G101>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G101)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G101),IF($G101<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G101)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G101)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B101=\"\",\"\",IF(ISNUMBER('Facility data'!D100),'Facility data'!D100,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D101)*ISNUMBER('Facility data'!$C100))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D101,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D101,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D101,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W101=\"\",\"\",W101=1,\"Low impact\",W101=2,\"Mid-range impact\",W101=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U101=\"\",\"\",U101<0.01,1,AND(U101>=0.01,U101<=0.02),2,U101>0.02,3)","v":""},null,{"$f":"IF(T101=\"\",\"\",T101/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ101)+(0.0062454442*$Y101)+(-0.0005191748*($AQ101*$Y101))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ101)+(0.0062454442*$Y101)+(-0.0005191748*($AQ101*$Y101))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ101)+(0.0062454442*$Y101)+(-0.0005191748*($AQ101*$Y101))),\"\")","v":""},{"$f":"_xlfn.IFS(Z101=\"\",\"\",Z101<1.5,\"Weak\",AND(Z101>=1.5,Z101<=2.5),\"Mid-Range\",Z101>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z101=\"\",\"\",Z101<1.5,1,AND(Z101>=1.5,Z101<=2.5),2,Z101>2.5,3)","v":""},null,{"$f":"IF(OR(W101=\"\",AB101=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB101,W101))","v":""},{"$f":"_xlfn.IFS(AD101=\"\",\"\",AD101=\"Impact Not Likely to be Substantial\",1,AD101=\"Impact Unclear\",2,AD101=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D101=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D101,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG101=\"\",\"\",IF(AG101>National_B_tables[Column3]*1.25,3,IF(AG101<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D101=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D101,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D101,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI101=\"\",\"\",IF(AI101>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI101<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D101=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D101,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D101,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK101=\"\",\"\",IF(AK101>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK101<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D101=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D101,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D101,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM101=\"\",\"\",IF(AM101>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM101<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D101=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D101,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D101,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D101,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D101=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D101,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ101=\"\",\"\",IF(AQ101<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ101>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS101=\"\",\"\",AS101<1.5,\"High impact\",AS101>2.5,\"Low impact\",AND(AS101>=1.5,AS101<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS101=\"\",\"\",AS101>2.5,1,AND(AS101>=1.5,AS101<=2.5),2,AS101<1.5,3)","v":""},null,{"$f":"IF(B101=\"\",\"\",IF(OR(AE101=\"\",AT101=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE101,AU101)))","v":""}]
[{"$f":"IF('Census match'!A101=\"\",\"\",'Census match'!A101)","v":""},{"$f":"IF('Census match'!B101=\"\",\"\",'Census match'!B101)","v":""},{"$f":"IF(AND(NOT(A102=\"\"),'Census match'!E101=\"\"),\"No Census match\",'Census match'!E101)","v":""},{"$f":"'Census match'!J101","v":""},{"$f":"IF($D102=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D102,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D102=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D102,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C101=\"\",D102=\"\"),\"\",'Facility data'!C101)","v":""},{"$f":"IF(ISNUMBER($G102),IF($G102<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G102)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G102)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),('Cost models'!$F$4+'Cost models'!$E$4*$G102)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),IF($G102<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G102)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G102)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),IF($G102<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G102)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G102)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),_xlfn.IFS(AND($G102<='Cost models'!$C$7,$G102>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G102)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G102<='Cost models'!$C$7,$G102<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G102)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G102>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G102)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),IF($G102<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G102)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G102)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),_xlfn.IFS($G102<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G102)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G102>'Cost models'!$C$9,$G102<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G102)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G102>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G102)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G102),IF($G102<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G102)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G102)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B102=\"\",\"\",IF(ISNUMBER('Facility data'!D101),'Facility data'!D101,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D102)*ISNUMBER('Facility data'!$C101))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D102,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D102,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D102,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W102=\"\",\"\",W102=1,\"Low impact\",W102=2,\"Mid-range impact\",W102=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U102=\"\",\"\",U102<0.01,1,AND(U102>=0.01,U102<=0.02),2,U102>0.02,3)","v":""},null,{"$f":"IF(T102=\"\",\"\",T102/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ102)+(0.0062454442*$Y102)+(-0.0005191748*($AQ102*$Y102))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ102)+(0.0062454442*$Y102)+(-0.0005191748*($AQ102*$Y102))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ102)+(0.0062454442*$Y102)+(-0.0005191748*($AQ102*$Y102))),\"\")","v":""},{"$f":"_xlfn.IFS(Z102=\"\",\"\",Z102<1.5,\"Weak\",AND(Z102>=1.5,Z102<=2.5),\"Mid-Range\",Z102>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z102=\"\",\"\",Z102<1.5,1,AND(Z102>=1.5,Z102<=2.5),2,Z102>2.5,3)","v":""},null,{"$f":"IF(OR(W102=\"\",AB102=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB102,W102))","v":""},{"$f":"_xlfn.IFS(AD102=\"\",\"\",AD102=\"Impact Not Likely to be Substantial\",1,AD102=\"Impact Unclear\",2,AD102=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D102=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D102,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG102=\"\",\"\",IF(AG102>National_B_tables[Column3]*1.25,3,IF(AG102<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D102=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D102,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D102,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI102=\"\",\"\",IF(AI102>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI102<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D102=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D102,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D102,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK102=\"\",\"\",IF(AK102>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK102<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D102=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D102,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D102,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM102=\"\",\"\",IF(AM102>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM102<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D102=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D102,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D102,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D102,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D102=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D102,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ102=\"\",\"\",IF(AQ102<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ102>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS102=\"\",\"\",AS102<1.5,\"High impact\",AS102>2.5,\"Low impact\",AND(AS102>=1.5,AS102<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS102=\"\",\"\",AS102>2.5,1,AND(AS102>=1.5,AS102<=2.5),2,AS102<1.5,3)","v":""},null,{"$f":"IF(B102=\"\",\"\",IF(OR(AE102=\"\",AT102=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE102,AU102)))","v":""}]
[{"$f":"IF('Census match'!A102=\"\",\"\",'Census match'!A102)","v":""},{"$f":"IF('Census match'!B102=\"\",\"\",'Census match'!B102)","v":""},{"$f":"IF(AND(NOT(A103=\"\"),'Census match'!E102=\"\"),\"No Census match\",'Census match'!E102)","v":""},{"$f":"'Census match'!J102","v":""},{"$f":"IF($D103=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D103,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D103=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D103,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C102=\"\",D103=\"\"),\"\",'Facility data'!C102)","v":""},{"$f":"IF(ISNUMBER($G103),IF($G103<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G103)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G103)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),('Cost models'!$F$4+'Cost models'!$E$4*$G103)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),IF($G103<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G103)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G103)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),IF($G103<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G103)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G103)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),_xlfn.IFS(AND($G103<='Cost models'!$C$7,$G103>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G103)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G103<='Cost models'!$C$7,$G103<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G103)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G103>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G103)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),IF($G103<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G103)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G103)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),_xlfn.IFS($G103<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G103)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G103>'Cost models'!$C$9,$G103<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G103)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G103>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G103)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G103),IF($G103<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G103)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G103)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B103=\"\",\"\",IF(ISNUMBER('Facility data'!D102),'Facility data'!D102,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D103)*ISNUMBER('Facility data'!$C102))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D103,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D103,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D103,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W103=\"\",\"\",W103=1,\"Low impact\",W103=2,\"Mid-range impact\",W103=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U103=\"\",\"\",U103<0.01,1,AND(U103>=0.01,U103<=0.02),2,U103>0.02,3)","v":""},null,{"$f":"IF(T103=\"\",\"\",T103/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ103)+(0.0062454442*$Y103)+(-0.0005191748*($AQ103*$Y103))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ103)+(0.0062454442*$Y103)+(-0.0005191748*($AQ103*$Y103))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ103)+(0.0062454442*$Y103)+(-0.0005191748*($AQ103*$Y103))),\"\")","v":""},{"$f":"_xlfn.IFS(Z103=\"\",\"\",Z103<1.5,\"Weak\",AND(Z103>=1.5,Z103<=2.5),\"Mid-Range\",Z103>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z103=\"\",\"\",Z103<1.5,1,AND(Z103>=1.5,Z103<=2.5),2,Z103>2.5,3)","v":""},null,{"$f":"IF(OR(W103=\"\",AB103=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB103,W103))","v":""},{"$f":"_xlfn.IFS(AD103=\"\",\"\",AD103=\"Impact Not Likely to be Substantial\",1,AD103=\"Impact Unclear\",2,AD103=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D103=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D103,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG103=\"\",\"\",IF(AG103>National_B_tables[Column3]*1.25,3,IF(AG103<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D103=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D103,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D103,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI103=\"\",\"\",IF(AI103>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI103<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D103=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D103,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D103,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK103=\"\",\"\",IF(AK103>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK103<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D103=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D103,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D103,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM103=\"\",\"\",IF(AM103>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM103<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D103=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D103,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D103,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D103,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D103=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D103,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ103=\"\",\"\",IF(AQ103<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ103>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS103=\"\",\"\",AS103<1.5,\"High impact\",AS103>2.5,\"Low impact\",AND(AS103>=1.5,AS103<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS103=\"\",\"\",AS103>2.5,1,AND(AS103>=1.5,AS103<=2.5),2,AS103<1.5,3)","v":""},null,{"$f":"IF(B103=\"\",\"\",IF(OR(AE103=\"\",AT103=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE103,AU103)))","v":""}]
[{"$f":"IF('Census match'!A103=\"\",\"\",'Census match'!A103)","v":""},{"$f":"IF('Census match'!B103=\"\",\"\",'Census match'!B103)","v":""},{"$f":"IF(AND(NOT(A104=\"\"),'Census match'!E103=\"\"),\"No Census match\",'Census match'!E103)","v":""},{"$f":"'Census match'!J103","v":""},{"$f":"IF($D104=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D104,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D104=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D104,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C103=\"\",D104=\"\"),\"\",'Facility data'!C103)","v":""},{"$f":"IF(ISNUMBER($G104),IF($G104<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G104)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G104)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),('Cost models'!$F$4+'Cost models'!$E$4*$G104)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),IF($G104<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G104)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G104)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),IF($G104<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G104)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G104)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),_xlfn.IFS(AND($G104<='Cost models'!$C$7,$G104>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G104)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G104<='Cost models'!$C$7,$G104<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G104)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G104>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G104)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),IF($G104<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G104)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G104)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),_xlfn.IFS($G104<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G104)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G104>'Cost models'!$C$9,$G104<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G104)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G104>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G104)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G104),IF($G104<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G104)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G104)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B104=\"\",\"\",IF(ISNUMBER('Facility data'!D103),'Facility data'!D103,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D104)*ISNUMBER('Facility data'!$C103))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D104,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D104,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D104,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W104=\"\",\"\",W104=1,\"Low impact\",W104=2,\"Mid-range impact\",W104=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U104=\"\",\"\",U104<0.01,1,AND(U104>=0.01,U104<=0.02),2,U104>0.02,3)","v":""},null,{"$f":"IF(T104=\"\",\"\",T104/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ104)+(0.0062454442*$Y104)+(-0.0005191748*($AQ104*$Y104))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ104)+(0.0062454442*$Y104)+(-0.0005191748*($AQ104*$Y104))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ104)+(0.0062454442*$Y104)+(-0.0005191748*($AQ104*$Y104))),\"\")","v":""},{"$f":"_xlfn.IFS(Z104=\"\",\"\",Z104<1.5,\"Weak\",AND(Z104>=1.5,Z104<=2.5),\"Mid-Range\",Z104>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z104=\"\",\"\",Z104<1.5,1,AND(Z104>=1.5,Z104<=2.5),2,Z104>2.5,3)","v":""},null,{"$f":"IF(OR(W104=\"\",AB104=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB104,W104))","v":""},{"$f":"_xlfn.IFS(AD104=\"\",\"\",AD104=\"Impact Not Likely to be Substantial\",1,AD104=\"Impact Unclear\",2,AD104=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D104=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D104,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG104=\"\",\"\",IF(AG104>National_B_tables[Column3]*1.25,3,IF(AG104<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D104=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D104,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D104,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI104=\"\",\"\",IF(AI104>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI104<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D104=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D104,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D104,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK104=\"\",\"\",IF(AK104>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK104<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D104=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D104,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D104,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM104=\"\",\"\",IF(AM104>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM104<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D104=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D104,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D104,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D104,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D104=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D104,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ104=\"\",\"\",IF(AQ104<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ104>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS104=\"\",\"\",AS104<1.5,\"High impact\",AS104>2.5,\"Low impact\",AND(AS104>=1.5,AS104<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS104=\"\",\"\",AS104>2.5,1,AND(AS104>=1.5,AS104<=2.5),2,AS104<1.5,3)","v":""},null,{"$f":"IF(B104=\"\",\"\",IF(OR(AE104=\"\",AT104=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE104,AU104)))","v":""}]
[{"$f":"IF('Census match'!A104=\"\",\"\",'Census match'!A104)","v":""},{"$f":"IF('Census match'!B104=\"\",\"\",'Census match'!B104)","v":""},{"$f":"IF(AND(NOT(A105=\"\"),'Census match'!E104=\"\"),\"No Census match\",'Census match'!E104)","v":""},{"$f":"'Census match'!J104","v":""},{"$f":"IF($D105=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D105,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D105=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D105,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C104=\"\",D105=\"\"),\"\",'Facility data'!C104)","v":""},{"$f":"IF(ISNUMBER($G105),IF($G105<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G105)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G105)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),('Cost models'!$F$4+'Cost models'!$E$4*$G105)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),IF($G105<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G105)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G105)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),IF($G105<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G105)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G105)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),_xlfn.IFS(AND($G105<='Cost models'!$C$7,$G105>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G105)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G105<='Cost models'!$C$7,$G105<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G105)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G105>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G105)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),IF($G105<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G105)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G105)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),_xlfn.IFS($G105<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G105)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G105>'Cost models'!$C$9,$G105<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G105)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G105>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G105)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G105),IF($G105<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G105)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G105)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B105=\"\",\"\",IF(ISNUMBER('Facility data'!D104),'Facility data'!D104,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D105)*ISNUMBER('Facility data'!$C104))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D105,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D105,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D105,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W105=\"\",\"\",W105=1,\"Low impact\",W105=2,\"Mid-range impact\",W105=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U105=\"\",\"\",U105<0.01,1,AND(U105>=0.01,U105<=0.02),2,U105>0.02,3)","v":""},null,{"$f":"IF(T105=\"\",\"\",T105/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ105)+(0.0062454442*$Y105)+(-0.0005191748*($AQ105*$Y105))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ105)+(0.0062454442*$Y105)+(-0.0005191748*($AQ105*$Y105))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ105)+(0.0062454442*$Y105)+(-0.0005191748*($AQ105*$Y105))),\"\")","v":""},{"$f":"_xlfn.IFS(Z105=\"\",\"\",Z105<1.5,\"Weak\",AND(Z105>=1.5,Z105<=2.5),\"Mid-Range\",Z105>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z105=\"\",\"\",Z105<1.5,1,AND(Z105>=1.5,Z105<=2.5),2,Z105>2.5,3)","v":""},null,{"$f":"IF(OR(W105=\"\",AB105=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB105,W105))","v":""},{"$f":"_xlfn.IFS(AD105=\"\",\"\",AD105=\"Impact Not Likely to be Substantial\",1,AD105=\"Impact Unclear\",2,AD105=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D105=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D105,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG105=\"\",\"\",IF(AG105>National_B_tables[Column3]*1.25,3,IF(AG105<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D105=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D105,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D105,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI105=\"\",\"\",IF(AI105>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI105<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D105=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D105,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D105,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK105=\"\",\"\",IF(AK105>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK105<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D105=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D105,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D105,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM105=\"\",\"\",IF(AM105>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM105<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D105=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D105,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D105,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D105,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D105=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D105,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ105=\"\",\"\",IF(AQ105<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ105>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS105=\"\",\"\",AS105<1.5,\"High impact\",AS105>2.5,\"Low impact\",AND(AS105>=1.5,AS105<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS105=\"\",\"\",AS105>2.5,1,AND(AS105>=1.5,AS105<=2.5),2,AS105<1.5,3)","v":""},null,{"$f":"IF(B105=\"\",\"\",IF(OR(AE105=\"\",AT105=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE105,AU105)))","v":""}]
[{"$f":"IF('Census match'!A105=\"\",\"\",'Census match'!A105)","v":""},{"$f":"IF('Census match'!B105=\"\",\"\",'Census match'!B105)","v":""},{"$f":"IF(AND(NOT(A106=\"\"),'Census match'!E105=\"\"),\"No Census match\",'Census match'!E105)","v":""},{"$f":"'Census match'!J105","v":""},{"$f":"IF($D106=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D106,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D106=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D106,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C105=\"\",D106=\"\"),\"\",'Facility data'!C105)","v":""},{"$f":"IF(ISNUMBER($G106),IF($G106<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G106)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G106)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),('Cost models'!$F$4+'Cost models'!$E$4*$G106)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),IF($G106<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G106)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G106)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),IF($G106<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G106)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G106)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),_xlfn.IFS(AND($G106<='Cost models'!$C$7,$G106>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G106)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G106<='Cost models'!$C$7,$G106<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G106)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G106>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G106)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),IF($G106<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G106)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G106)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),_xlfn.IFS($G106<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G106)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G106>'Cost models'!$C$9,$G106<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G106)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G106>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G106)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G106),IF($G106<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G106)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G106)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B106=\"\",\"\",IF(ISNUMBER('Facility data'!D105),'Facility data'!D105,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D106)*ISNUMBER('Facility data'!$C105))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D106,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D106,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D106,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W106=\"\",\"\",W106=1,\"Low impact\",W106=2,\"Mid-range impact\",W106=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U106=\"\",\"\",U106<0.01,1,AND(U106>=0.01,U106<=0.02),2,U106>0.02,3)","v":""},null,{"$f":"IF(T106=\"\",\"\",T106/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ106)+(0.0062454442*$Y106)+(-0.0005191748*($AQ106*$Y106))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ106)+(0.0062454442*$Y106)+(-0.0005191748*($AQ106*$Y106))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ106)+(0.0062454442*$Y106)+(-0.0005191748*($AQ106*$Y106))),\"\")","v":""},{"$f":"_xlfn.IFS(Z106=\"\",\"\",Z106<1.5,\"Weak\",AND(Z106>=1.5,Z106<=2.5),\"Mid-Range\",Z106>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z106=\"\",\"\",Z106<1.5,1,AND(Z106>=1.5,Z106<=2.5),2,Z106>2.5,3)","v":""},null,{"$f":"IF(OR(W106=\"\",AB106=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB106,W106))","v":""},{"$f":"_xlfn.IFS(AD106=\"\",\"\",AD106=\"Impact Not Likely to be Substantial\",1,AD106=\"Impact Unclear\",2,AD106=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D106=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D106,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG106=\"\",\"\",IF(AG106>National_B_tables[Column3]*1.25,3,IF(AG106<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D106=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D106,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D106,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI106=\"\",\"\",IF(AI106>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI106<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D106=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D106,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D106,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK106=\"\",\"\",IF(AK106>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK106<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D106=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D106,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D106,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM106=\"\",\"\",IF(AM106>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM106<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D106=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D106,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D106,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D106,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D106=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D106,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ106=\"\",\"\",IF(AQ106<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ106>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS106=\"\",\"\",AS106<1.5,\"High impact\",AS106>2.5,\"Low impact\",AND(AS106>=1.5,AS106<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS106=\"\",\"\",AS106>2.5,1,AND(AS106>=1.5,AS106<=2.5),2,AS106<1.5,3)","v":""},null,{"$f":"IF(B106=\"\",\"\",IF(OR(AE106=\"\",AT106=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE106,AU106)))","v":""}]
[{"$f":"IF('Census match'!A106=\"\",\"\",'Census match'!A106)","v":""},{"$f":"IF('Census match'!B106=\"\",\"\",'Census match'!B106)","v":""},{"$f":"IF(AND(NOT(A107=\"\"),'Census match'!E106=\"\"),\"No Census match\",'Census match'!E106)","v":""},{"$f":"'Census match'!J106","v":""},{"$f":"IF($D107=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D107,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D107=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D107,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C106=\"\",D107=\"\"),\"\",'Facility data'!C106)","v":""},{"$f":"IF(ISNUMBER($G107),IF($G107<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G107)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G107)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),('Cost models'!$F$4+'Cost models'!$E$4*$G107)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),IF($G107<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G107)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G107)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),IF($G107<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G107)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G107)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),_xlfn.IFS(AND($G107<='Cost models'!$C$7,$G107>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G107)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G107<='Cost models'!$C$7,$G107<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G107)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G107>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G107)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),IF($G107<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G107)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G107)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),_xlfn.IFS($G107<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G107)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G107>'Cost models'!$C$9,$G107<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G107)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G107>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G107)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G107),IF($G107<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G107)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G107)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B107=\"\",\"\",IF(ISNUMBER('Facility data'!D106),'Facility data'!D106,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D107)*ISNUMBER('Facility data'!$C106))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D107,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D107,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D107,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W107=\"\",\"\",W107=1,\"Low impact\",W107=2,\"Mid-range impact\",W107=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U107=\"\",\"\",U107<0.01,1,AND(U107>=0.01,U107<=0.02),2,U107>0.02,3)","v":""},null,{"$f":"IF(T107=\"\",\"\",T107/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ107)+(0.0062454442*$Y107)+(-0.0005191748*($AQ107*$Y107))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ107)+(0.0062454442*$Y107)+(-0.0005191748*($AQ107*$Y107))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ107)+(0.0062454442*$Y107)+(-0.0005191748*($AQ107*$Y107))),\"\")","v":""},{"$f":"_xlfn.IFS(Z107=\"\",\"\",Z107<1.5,\"Weak\",AND(Z107>=1.5,Z107<=2.5),\"Mid-Range\",Z107>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z107=\"\",\"\",Z107<1.5,1,AND(Z107>=1.5,Z107<=2.5),2,Z107>2.5,3)","v":""},null,{"$f":"IF(OR(W107=\"\",AB107=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB107,W107))","v":""},{"$f":"_xlfn.IFS(AD107=\"\",\"\",AD107=\"Impact Not Likely to be Substantial\",1,AD107=\"Impact Unclear\",2,AD107=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D107=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D107,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG107=\"\",\"\",IF(AG107>National_B_tables[Column3]*1.25,3,IF(AG107<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D107=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D107,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D107,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI107=\"\",\"\",IF(AI107>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI107<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D107=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D107,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D107,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK107=\"\",\"\",IF(AK107>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK107<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D107=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D107,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D107,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM107=\"\",\"\",IF(AM107>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM107<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D107=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D107,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D107,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D107,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D107=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D107,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ107=\"\",\"\",IF(AQ107<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ107>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS107=\"\",\"\",AS107<1.5,\"High impact\",AS107>2.5,\"Low impact\",AND(AS107>=1.5,AS107<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS107=\"\",\"\",AS107>2.5,1,AND(AS107>=1.5,AS107<=2.5),2,AS107<1.5,3)","v":""},null,{"$f":"IF(B107=\"\",\"\",IF(OR(AE107=\"\",AT107=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE107,AU107)))","v":""}]
[{"$f":"IF('Census match'!A107=\"\",\"\",'Census match'!A107)","v":""},{"$f":"IF('Census match'!B107=\"\",\"\",'Census match'!B107)","v":""},{"$f":"IF(AND(NOT(A108=\"\"),'Census match'!E107=\"\"),\"No Census match\",'Census match'!E107)","v":""},{"$f":"'Census match'!J107","v":""},{"$f":"IF($D108=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D108,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D108=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D108,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C107=\"\",D108=\"\"),\"\",'Facility data'!C107)","v":""},{"$f":"IF(ISNUMBER($G108),IF($G108<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G108)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G108)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),('Cost models'!$F$4+'Cost models'!$E$4*$G108)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),IF($G108<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G108)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G108)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),IF($G108<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G108)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G108)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),_xlfn.IFS(AND($G108<='Cost models'!$C$7,$G108>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G108)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G108<='Cost models'!$C$7,$G108<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G108)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G108>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G108)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),IF($G108<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G108)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G108)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),_xlfn.IFS($G108<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G108)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G108>'Cost models'!$C$9,$G108<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G108)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G108>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G108)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G108),IF($G108<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G108)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G108)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G108),SUM(H108:O108),\"\")","v":""},"",null,{"$f":"IF(B108=\"\",\"\",IF(ISNUMBER('Facility data'!D107),'Facility data'!D107,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D108)*ISNUMBER('Facility data'!$C107))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D108,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D108,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D108,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W108=\"\",\"\",W108=1,\"Low impact\",W108=2,\"Mid-range impact\",W108=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U108=\"\",\"\",U108<0.01,1,AND(U108>=0.01,U108<=0.02),2,U108>0.02,3)","v":""},null,{"$f":"IF(T108=\"\",\"\",T108/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ108)+(0.0062454442*$Y108)+(-0.0005191748*($AQ108*$Y108))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ108)+(0.0062454442*$Y108)+(-0.0005191748*($AQ108*$Y108))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ108)+(0.0062454442*$Y108)+(-0.0005191748*($AQ108*$Y108))),\"\")","v":""},{"$f":"_xlfn.IFS(Z108=\"\",\"\",Z108<1.5,\"Weak\",AND(Z108>=1.5,Z108<=2.5),\"Mid-Range\",Z108>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z108=\"\",\"\",Z108<1.5,1,AND(Z108>=1.5,Z108<=2.5),2,Z108>2.5,3)","v":""},null,{"$f":"IF(OR(W108=\"\",AB108=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB108,W108))","v":""},{"$f":"_xlfn.IFS(AD108=\"\",\"\",AD108=\"Impact Not Likely to be Substantial\",1,AD108=\"Impact Unclear\",2,AD108=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D108=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D108,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG108=\"\",\"\",IF(AG108>National_B_tables[Column3]*1.25,3,IF(AG108<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D108=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D108,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D108,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI108=\"\",\"\",IF(AI108>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI108<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D108=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D108,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D108,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK108=\"\",\"\",IF(AK108>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK108<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D108=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D108,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D108,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM108=\"\",\"\",IF(AM108>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM108<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D108=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D108,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D108,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D108,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D108=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D108,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ108=\"\",\"\",IF(AQ108<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ108>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS108=\"\",\"\",AS108<1.5,\"High impact\",AS108>2.5,\"Low impact\",AND(AS108>=1.5,AS108<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS108=\"\",\"\",AS108>2.5,1,AND(AS108>=1.5,AS108<=2.5),2,AS108<1.5,3)","v":""},null,{"$f":"IF(B108=\"\",\"\",IF(OR(AE108=\"\",AT108=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE108,AU108)))","v":""}]
[{"$f":"IF('Census match'!A108=\"\",\"\",'Census match'!A108)","v":""},{"$f":"IF('Census match'!B108=\"\",\"\",'Census match'!B108)","v":""},{"$f":"IF(AND(NOT(A109=\"\"),'Census match'!E108=\"\"),\"No Census match\",'Census match'!E108)","v":""},{"$f":"'Census match'!J108","v":""},{"$f":"IF($D109=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D109,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D109=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D109,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C108=\"\",D109=\"\"),\"\",'Facility data'!C108)","v":""},{"$f":"IF(ISNUMBER($G109),IF($G109<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G109)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G109)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),('Cost models'!$F$4+'Cost models'!$E$4*$G109)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),IF($G109<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G109)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G109)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),IF($G109<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G109)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G109)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),_xlfn.IFS(AND($G109<='Cost models'!$C$7,$G109>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G109)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G109<='Cost models'!$C$7,$G109<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G109)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G109>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G109)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),IF($G109<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G109)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G109)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),_xlfn.IFS($G109<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G109)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G109>'Cost models'!$C$9,$G109<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G109)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G109>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G109)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G109),IF($G109<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G109)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G109)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B109=\"\",\"\",IF(ISNUMBER('Facility data'!D108),'Facility data'!D108,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D109)*ISNUMBER('Facility data'!$C108))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D109,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D109,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D109,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W109=\"\",\"\",W109=1,\"Low impact\",W109=2,\"Mid-range impact\",W109=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U109=\"\",\"\",U109<0.01,1,AND(U109>=0.01,U109<=0.02),2,U109>0.02,3)","v":""},null,{"$f":"IF(T109=\"\",\"\",T109/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ109)+(0.0062454442*$Y109)+(-0.0005191748*($AQ109*$Y109))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ109)+(0.0062454442*$Y109)+(-0.0005191748*($AQ109*$Y109))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ109)+(0.0062454442*$Y109)+(-0.0005191748*($AQ109*$Y109))),\"\")","v":""},{"$f":"_xlfn.IFS(Z109=\"\",\"\",Z109<1.5,\"Weak\",AND(Z109>=1.5,Z109<=2.5),\"Mid-Range\",Z109>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z109=\"\",\"\",Z109<1.5,1,AND(Z109>=1.5,Z109<=2.5),2,Z109>2.5,3)","v":""},null,{"$f":"IF(OR(W109=\"\",AB109=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB109,W109))","v":""},{"$f":"_xlfn.IFS(AD109=\"\",\"\",AD109=\"Impact Not Likely to be Substantial\",1,AD109=\"Impact Unclear\",2,AD109=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D109=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D109,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG109=\"\",\"\",IF(AG109>National_B_tables[Column3]*1.25,3,IF(AG109<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D109=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D109,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D109,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI109=\"\",\"\",IF(AI109>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI109<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D109=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D109,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D109,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK109=\"\",\"\",IF(AK109>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK109<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D109=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D109,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D109,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM109=\"\",\"\",IF(AM109>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM109<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D109=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D109,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D109,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D109,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D109=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D109,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ109=\"\",\"\",IF(AQ109<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ109>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS109=\"\",\"\",AS109<1.5,\"High impact\",AS109>2.5,\"Low impact\",AND(AS109>=1.5,AS109<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS109=\"\",\"\",AS109>2.5,1,AND(AS109>=1.5,AS109<=2.5),2,AS109<1.5,3)","v":""},null,{"$f":"IF(B109=\"\",\"\",IF(OR(AE109=\"\",AT109=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE109,AU109)))","v":""}]
[{"$f":"IF('Census match'!A109=\"\",\"\",'Census match'!A109)","v":""},{"$f":"IF('Census match'!B109=\"\",\"\",'Census match'!B109)","v":""},{"$f":"IF(AND(NOT(A110=\"\"),'Census match'!E109=\"\"),\"No Census match\",'Census match'!E109)","v":""},{"$f":"'Census match'!J109","v":""},{"$f":"IF($D110=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D110,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D110=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D110,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C109=\"\",D110=\"\"),\"\",'Facility data'!C109)","v":""},{"$f":"IF(ISNUMBER($G110),IF($G110<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G110)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G110)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),('Cost models'!$F$4+'Cost models'!$E$4*$G110)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),IF($G110<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G110)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G110)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),IF($G110<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G110)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G110)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),_xlfn.IFS(AND($G110<='Cost models'!$C$7,$G110>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G110)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G110<='Cost models'!$C$7,$G110<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G110)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G110>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G110)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),IF($G110<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G110)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G110)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),_xlfn.IFS($G110<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G110)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G110>'Cost models'!$C$9,$G110<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G110)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G110>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G110)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G110),IF($G110<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G110)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G110)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B110=\"\",\"\",IF(ISNUMBER('Facility data'!D109),'Facility data'!D109,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D110)*ISNUMBER('Facility data'!$C109))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D110,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D110,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D110,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W110=\"\",\"\",W110=1,\"Low impact\",W110=2,\"Mid-range impact\",W110=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U110=\"\",\"\",U110<0.01,1,AND(U110>=0.01,U110<=0.02),2,U110>0.02,3)","v":""},null,{"$f":"IF(T110=\"\",\"\",T110/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ110)+(0.0062454442*$Y110)+(-0.0005191748*($AQ110*$Y110))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ110)+(0.0062454442*$Y110)+(-0.0005191748*($AQ110*$Y110))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ110)+(0.0062454442*$Y110)+(-0.0005191748*($AQ110*$Y110))),\"\")","v":""},{"$f":"_xlfn.IFS(Z110=\"\",\"\",Z110<1.5,\"Weak\",AND(Z110>=1.5,Z110<=2.5),\"Mid-Range\",Z110>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z110=\"\",\"\",Z110<1.5,1,AND(Z110>=1.5,Z110<=2.5),2,Z110>2.5,3)","v":""},null,{"$f":"IF(OR(W110=\"\",AB110=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB110,W110))","v":""},{"$f":"_xlfn.IFS(AD110=\"\",\"\",AD110=\"Impact Not Likely to be Substantial\",1,AD110=\"Impact Unclear\",2,AD110=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D110=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D110,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG110=\"\",\"\",IF(AG110>National_B_tables[Column3]*1.25,3,IF(AG110<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D110=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D110,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D110,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI110=\"\",\"\",IF(AI110>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI110<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D110=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D110,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D110,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK110=\"\",\"\",IF(AK110>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK110<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D110=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D110,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D110,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM110=\"\",\"\",IF(AM110>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM110<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D110=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D110,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D110,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D110,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D110=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D110,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ110=\"\",\"\",IF(AQ110<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ110>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS110=\"\",\"\",AS110<1.5,\"High impact\",AS110>2.5,\"Low impact\",AND(AS110>=1.5,AS110<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS110=\"\",\"\",AS110>2.5,1,AND(AS110>=1.5,AS110<=2.5),2,AS110<1.5,3)","v":""},null,{"$f":"IF(B110=\"\",\"\",IF(OR(AE110=\"\",AT110=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE110,AU110)))","v":""}]
[{"$f":"IF('Census match'!A110=\"\",\"\",'Census match'!A110)","v":""},{"$f":"IF('Census match'!B110=\"\",\"\",'Census match'!B110)","v":""},{"$f":"IF(AND(NOT(A111=\"\"),'Census match'!E110=\"\"),\"No Census match\",'Census match'!E110)","v":""},{"$f":"'Census match'!J110","v":""},{"$f":"IF($D111=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D111,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D111=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D111,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C110=\"\",D111=\"\"),\"\",'Facility data'!C110)","v":""},{"$f":"IF(ISNUMBER($G111),IF($G111<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G111)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G111)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),('Cost models'!$F$4+'Cost models'!$E$4*$G111)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),IF($G111<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G111)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G111)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),IF($G111<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G111)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G111)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),_xlfn.IFS(AND($G111<='Cost models'!$C$7,$G111>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G111)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G111<='Cost models'!$C$7,$G111<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G111)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G111>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G111)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),IF($G111<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G111)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G111)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),_xlfn.IFS($G111<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G111)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G111>'Cost models'!$C$9,$G111<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G111)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G111>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G111)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G111),IF($G111<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G111)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G111)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B111=\"\",\"\",IF(ISNUMBER('Facility data'!D110),'Facility data'!D110,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D111)*ISNUMBER('Facility data'!$C110))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D111,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D111,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D111,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W111=\"\",\"\",W111=1,\"Low impact\",W111=2,\"Mid-range impact\",W111=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U111=\"\",\"\",U111<0.01,1,AND(U111>=0.01,U111<=0.02),2,U111>0.02,3)","v":""},null,{"$f":"IF(T111=\"\",\"\",T111/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ111)+(0.0062454442*$Y111)+(-0.0005191748*($AQ111*$Y111))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ111)+(0.0062454442*$Y111)+(-0.0005191748*($AQ111*$Y111))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ111)+(0.0062454442*$Y111)+(-0.0005191748*($AQ111*$Y111))),\"\")","v":""},{"$f":"_xlfn.IFS(Z111=\"\",\"\",Z111<1.5,\"Weak\",AND(Z111>=1.5,Z111<=2.5),\"Mid-Range\",Z111>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z111=\"\",\"\",Z111<1.5,1,AND(Z111>=1.5,Z111<=2.5),2,Z111>2.5,3)","v":""},null,{"$f":"IF(OR(W111=\"\",AB111=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB111,W111))","v":""},{"$f":"_xlfn.IFS(AD111=\"\",\"\",AD111=\"Impact Not Likely to be Substantial\",1,AD111=\"Impact Unclear\",2,AD111=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D111=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D111,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG111=\"\",\"\",IF(AG111>National_B_tables[Column3]*1.25,3,IF(AG111<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D111=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D111,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D111,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI111=\"\",\"\",IF(AI111>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI111<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D111=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D111,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D111,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK111=\"\",\"\",IF(AK111>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK111<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D111=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D111,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D111,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM111=\"\",\"\",IF(AM111>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM111<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D111=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D111,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D111,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D111,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D111=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D111,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ111=\"\",\"\",IF(AQ111<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ111>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS111=\"\",\"\",AS111<1.5,\"High impact\",AS111>2.5,\"Low impact\",AND(AS111>=1.5,AS111<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS111=\"\",\"\",AS111>2.5,1,AND(AS111>=1.5,AS111<=2.5),2,AS111<1.5,3)","v":""},null,{"$f":"IF(B111=\"\",\"\",IF(OR(AE111=\"\",AT111=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE111,AU111)))","v":""}]
[{"$f":"IF('Census match'!A111=\"\",\"\",'Census match'!A111)","v":""},{"$f":"IF('Census match'!B111=\"\",\"\",'Census match'!B111)","v":""},{"$f":"IF(AND(NOT(A112=\"\"),'Census match'!E111=\"\"),\"No Census match\",'Census match'!E111)","v":""},{"$f":"'Census match'!J111","v":""},{"$f":"IF($D112=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D112,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D112=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D112,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C111=\"\",D112=\"\"),\"\",'Facility data'!C111)","v":""},{"$f":"IF(ISNUMBER($G112),IF($G112<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G112)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G112)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),('Cost models'!$F$4+'Cost models'!$E$4*$G112)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),IF($G112<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G112)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G112)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),IF($G112<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G112)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G112)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),_xlfn.IFS(AND($G112<='Cost models'!$C$7,$G112>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G112)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G112<='Cost models'!$C$7,$G112<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G112)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G112>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G112)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),IF($G112<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G112)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G112)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),_xlfn.IFS($G112<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G112)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G112>'Cost models'!$C$9,$G112<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G112)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G112>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G112)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G112),IF($G112<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G112)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G112)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B112=\"\",\"\",IF(ISNUMBER('Facility data'!D111),'Facility data'!D111,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D112)*ISNUMBER('Facility data'!$C111))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D112,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D112,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D112,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W112=\"\",\"\",W112=1,\"Low impact\",W112=2,\"Mid-range impact\",W112=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U112=\"\",\"\",U112<0.01,1,AND(U112>=0.01,U112<=0.02),2,U112>0.02,3)","v":""},null,{"$f":"IF(T112=\"\",\"\",T112/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ112)+(0.0062454442*$Y112)+(-0.0005191748*($AQ112*$Y112))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ112)+(0.0062454442*$Y112)+(-0.0005191748*($AQ112*$Y112))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ112)+(0.0062454442*$Y112)+(-0.0005191748*($AQ112*$Y112))),\"\")","v":""},{"$f":"_xlfn.IFS(Z112=\"\",\"\",Z112<1.5,\"Weak\",AND(Z112>=1.5,Z112<=2.5),\"Mid-Range\",Z112>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z112=\"\",\"\",Z112<1.5,1,AND(Z112>=1.5,Z112<=2.5),2,Z112>2.5,3)","v":""},null,{"$f":"IF(OR(W112=\"\",AB112=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB112,W112))","v":""},{"$f":"_xlfn.IFS(AD112=\"\",\"\",AD112=\"Impact Not Likely to be Substantial\",1,AD112=\"Impact Unclear\",2,AD112=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D112=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D112,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG112=\"\",\"\",IF(AG112>National_B_tables[Column3]*1.25,3,IF(AG112<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D112=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D112,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D112,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI112=\"\",\"\",IF(AI112>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI112<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D112=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D112,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D112,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK112=\"\",\"\",IF(AK112>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK112<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D112=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D112,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D112,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM112=\"\",\"\",IF(AM112>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM112<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D112=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D112,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D112,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D112,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D112=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D112,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ112=\"\",\"\",IF(AQ112<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ112>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS112=\"\",\"\",AS112<1.5,\"High impact\",AS112>2.5,\"Low impact\",AND(AS112>=1.5,AS112<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS112=\"\",\"\",AS112>2.5,1,AND(AS112>=1.5,AS112<=2.5),2,AS112<1.5,3)","v":""},null,{"$f":"IF(B112=\"\",\"\",IF(OR(AE112=\"\",AT112=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE112,AU112)))","v":""}]
[{"$f":"IF('Census match'!A112=\"\",\"\",'Census match'!A112)","v":""},{"$f":"IF('Census match'!B112=\"\",\"\",'Census match'!B112)","v":""},{"$f":"IF(AND(NOT(A113=\"\"),'Census match'!E112=\"\"),\"No Census match\",'Census match'!E112)","v":""},{"$f":"'Census match'!J112","v":""},{"$f":"IF($D113=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D113,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D113=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D113,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C112=\"\",D113=\"\"),\"\",'Facility data'!C112)","v":""},{"$f":"IF(ISNUMBER($G113),IF($G113<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G113)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G113)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),('Cost models'!$F$4+'Cost models'!$E$4*$G113)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),IF($G113<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G113)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G113)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),IF($G113<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G113)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G113)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),_xlfn.IFS(AND($G113<='Cost models'!$C$7,$G113>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G113)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G113<='Cost models'!$C$7,$G113<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G113)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G113>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G113)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),IF($G113<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G113)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G113)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),_xlfn.IFS($G113<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G113)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G113>'Cost models'!$C$9,$G113<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G113)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G113>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G113)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G113),IF($G113<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G113)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G113)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B113=\"\",\"\",IF(ISNUMBER('Facility data'!D112),'Facility data'!D112,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D113)*ISNUMBER('Facility data'!$C112))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D113,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D113,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D113,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W113=\"\",\"\",W113=1,\"Low impact\",W113=2,\"Mid-range impact\",W113=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U113=\"\",\"\",U113<0.01,1,AND(U113>=0.01,U113<=0.02),2,U113>0.02,3)","v":""},null,{"$f":"IF(T113=\"\",\"\",T113/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ113)+(0.0062454442*$Y113)+(-0.0005191748*($AQ113*$Y113))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ113)+(0.0062454442*$Y113)+(-0.0005191748*($AQ113*$Y113))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ113)+(0.0062454442*$Y113)+(-0.0005191748*($AQ113*$Y113))),\"\")","v":""},{"$f":"_xlfn.IFS(Z113=\"\",\"\",Z113<1.5,\"Weak\",AND(Z113>=1.5,Z113<=2.5),\"Mid-Range\",Z113>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z113=\"\",\"\",Z113<1.5,1,AND(Z113>=1.5,Z113<=2.5),2,Z113>2.5,3)","v":""},null,{"$f":"IF(OR(W113=\"\",AB113=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB113,W113))","v":""},{"$f":"_xlfn.IFS(AD113=\"\",\"\",AD113=\"Impact Not Likely to be Substantial\",1,AD113=\"Impact Unclear\",2,AD113=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D113=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D113,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG113=\"\",\"\",IF(AG113>National_B_tables[Column3]*1.25,3,IF(AG113<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D113=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D113,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D113,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI113=\"\",\"\",IF(AI113>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI113<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D113=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D113,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D113,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK113=\"\",\"\",IF(AK113>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK113<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D113=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D113,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D113,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM113=\"\",\"\",IF(AM113>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM113<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D113=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D113,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D113,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D113,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D113=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D113,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ113=\"\",\"\",IF(AQ113<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ113>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS113=\"\",\"\",AS113<1.5,\"High impact\",AS113>2.5,\"Low impact\",AND(AS113>=1.5,AS113<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS113=\"\",\"\",AS113>2.5,1,AND(AS113>=1.5,AS113<=2.5),2,AS113<1.5,3)","v":""},null,{"$f":"IF(B113=\"\",\"\",IF(OR(AE113=\"\",AT113=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE113,AU113)))","v":""}]
[{"$f":"IF('Census match'!A113=\"\",\"\",'Census match'!A113)","v":""},{"$f":"IF('Census match'!B113=\"\",\"\",'Census match'!B113)","v":""},{"$f":"IF(AND(NOT(A114=\"\"),'Census match'!E113=\"\"),\"No Census match\",'Census match'!E113)","v":""},{"$f":"'Census match'!J113","v":""},{"$f":"IF($D114=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D114,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D114=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D114,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C113=\"\",D114=\"\"),\"\",'Facility data'!C113)","v":""},{"$f":"IF(ISNUMBER($G114),IF($G114<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G114)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G114)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),('Cost models'!$F$4+'Cost models'!$E$4*$G114)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),IF($G114<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G114)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G114)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),IF($G114<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G114)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G114)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),_xlfn.IFS(AND($G114<='Cost models'!$C$7,$G114>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G114)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G114<='Cost models'!$C$7,$G114<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G114)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G114>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G114)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),IF($G114<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G114)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G114)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),_xlfn.IFS($G114<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G114)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G114>'Cost models'!$C$9,$G114<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G114)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G114>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G114)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G114),IF($G114<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G114)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G114)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B114=\"\",\"\",IF(ISNUMBER('Facility data'!D113),'Facility data'!D113,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D114)*ISNUMBER('Facility data'!$C113))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D114,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D114,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D114,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W114=\"\",\"\",W114=1,\"Low impact\",W114=2,\"Mid-range impact\",W114=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U114=\"\",\"\",U114<0.01,1,AND(U114>=0.01,U114<=0.02),2,U114>0.02,3)","v":""},null,{"$f":"IF(T114=\"\",\"\",T114/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ114)+(0.0062454442*$Y114)+(-0.0005191748*($AQ114*$Y114))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ114)+(0.0062454442*$Y114)+(-0.0005191748*($AQ114*$Y114))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ114)+(0.0062454442*$Y114)+(-0.0005191748*($AQ114*$Y114))),\"\")","v":""},{"$f":"_xlfn.IFS(Z114=\"\",\"\",Z114<1.5,\"Weak\",AND(Z114>=1.5,Z114<=2.5),\"Mid-Range\",Z114>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z114=\"\",\"\",Z114<1.5,1,AND(Z114>=1.5,Z114<=2.5),2,Z114>2.5,3)","v":""},null,{"$f":"IF(OR(W114=\"\",AB114=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB114,W114))","v":""},{"$f":"_xlfn.IFS(AD114=\"\",\"\",AD114=\"Impact Not Likely to be Substantial\",1,AD114=\"Impact Unclear\",2,AD114=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D114=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D114,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG114=\"\",\"\",IF(AG114>National_B_tables[Column3]*1.25,3,IF(AG114<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D114=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D114,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D114,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI114=\"\",\"\",IF(AI114>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI114<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D114=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D114,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D114,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK114=\"\",\"\",IF(AK114>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK114<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D114=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D114,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D114,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM114=\"\",\"\",IF(AM114>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM114<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D114=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D114,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D114,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D114,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D114=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D114,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ114=\"\",\"\",IF(AQ114<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ114>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS114=\"\",\"\",AS114<1.5,\"High impact\",AS114>2.5,\"Low impact\",AND(AS114>=1.5,AS114<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS114=\"\",\"\",AS114>2.5,1,AND(AS114>=1.5,AS114<=2.5),2,AS114<1.5,3)","v":""},null,{"$f":"IF(B114=\"\",\"\",IF(OR(AE114=\"\",AT114=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE114,AU114)))","v":""}]
[{"$f":"IF('Census match'!A114=\"\",\"\",'Census match'!A114)","v":""},{"$f":"IF('Census match'!B114=\"\",\"\",'Census match'!B114)","v":""},{"$f":"IF(AND(NOT(A115=\"\"),'Census match'!E114=\"\"),\"No Census match\",'Census match'!E114)","v":""},{"$f":"'Census match'!J114","v":""},{"$f":"IF($D115=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D115,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D115=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D115,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C114=\"\",D115=\"\"),\"\",'Facility data'!C114)","v":""},{"$f":"IF(ISNUMBER($G115),IF($G115<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G115)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G115)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),('Cost models'!$F$4+'Cost models'!$E$4*$G115)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),IF($G115<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G115)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G115)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),IF($G115<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G115)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G115)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),_xlfn.IFS(AND($G115<='Cost models'!$C$7,$G115>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G115)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G115<='Cost models'!$C$7,$G115<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G115)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G115>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G115)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),IF($G115<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G115)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G115)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),_xlfn.IFS($G115<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G115)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G115>'Cost models'!$C$9,$G115<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G115)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G115>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G115)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G115),IF($G115<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G115)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G115)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B115=\"\",\"\",IF(ISNUMBER('Facility data'!D114),'Facility data'!D114,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D115)*ISNUMBER('Facility data'!$C114))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D115,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D115,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D115,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W115=\"\",\"\",W115=1,\"Low impact\",W115=2,\"Mid-range impact\",W115=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U115=\"\",\"\",U115<0.01,1,AND(U115>=0.01,U115<=0.02),2,U115>0.02,3)","v":""},null,{"$f":"IF(T115=\"\",\"\",T115/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ115)+(0.0062454442*$Y115)+(-0.0005191748*($AQ115*$Y115))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ115)+(0.0062454442*$Y115)+(-0.0005191748*($AQ115*$Y115))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ115)+(0.0062454442*$Y115)+(-0.0005191748*($AQ115*$Y115))),\"\")","v":""},{"$f":"_xlfn.IFS(Z115=\"\",\"\",Z115<1.5,\"Weak\",AND(Z115>=1.5,Z115<=2.5),\"Mid-Range\",Z115>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z115=\"\",\"\",Z115<1.5,1,AND(Z115>=1.5,Z115<=2.5),2,Z115>2.5,3)","v":""},null,{"$f":"IF(OR(W115=\"\",AB115=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB115,W115))","v":""},{"$f":"_xlfn.IFS(AD115=\"\",\"\",AD115=\"Impact Not Likely to be Substantial\",1,AD115=\"Impact Unclear\",2,AD115=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D115=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D115,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG115=\"\",\"\",IF(AG115>National_B_tables[Column3]*1.25,3,IF(AG115<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D115=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D115,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D115,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI115=\"\",\"\",IF(AI115>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI115<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D115=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D115,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D115,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK115=\"\",\"\",IF(AK115>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK115<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D115=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D115,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D115,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM115=\"\",\"\",IF(AM115>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM115<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D115=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D115,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D115,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D115,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D115=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D115,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ115=\"\",\"\",IF(AQ115<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ115>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS115=\"\",\"\",AS115<1.5,\"High impact\",AS115>2.5,\"Low impact\",AND(AS115>=1.5,AS115<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS115=\"\",\"\",AS115>2.5,1,AND(AS115>=1.5,AS115<=2.5),2,AS115<1.5,3)","v":""},null,{"$f":"IF(B115=\"\",\"\",IF(OR(AE115=\"\",AT115=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE115,AU115)))","v":""}]
[{"$f":"IF('Census match'!A115=\"\",\"\",'Census match'!A115)","v":""},{"$f":"IF('Census match'!B115=\"\",\"\",'Census match'!B115)","v":""},{"$f":"IF(AND(NOT(A116=\"\"),'Census match'!E115=\"\"),\"No Census match\",'Census match'!E115)","v":""},{"$f":"'Census match'!J115","v":""},{"$f":"IF($D116=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D116,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D116=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D116,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C115=\"\",D116=\"\"),\"\",'Facility data'!C115)","v":""},{"$f":"IF(ISNUMBER($G116),IF($G116<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G116)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G116)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),('Cost models'!$F$4+'Cost models'!$E$4*$G116)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),IF($G116<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G116)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G116)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),IF($G116<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G116)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G116)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),_xlfn.IFS(AND($G116<='Cost models'!$C$7,$G116>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G116)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G116<='Cost models'!$C$7,$G116<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G116)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G116>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G116)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),IF($G116<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G116)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G116)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),_xlfn.IFS($G116<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G116)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G116>'Cost models'!$C$9,$G116<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G116)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G116>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G116)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G116),IF($G116<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G116)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G116)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B116=\"\",\"\",IF(ISNUMBER('Facility data'!D115),'Facility data'!D115,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D116)*ISNUMBER('Facility data'!$C115))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D116,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D116,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D116,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W116=\"\",\"\",W116=1,\"Low impact\",W116=2,\"Mid-range impact\",W116=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U116=\"\",\"\",U116<0.01,1,AND(U116>=0.01,U116<=0.02),2,U116>0.02,3)","v":""},null,{"$f":"IF(T116=\"\",\"\",T116/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ116)+(0.0062454442*$Y116)+(-0.0005191748*($AQ116*$Y116))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ116)+(0.0062454442*$Y116)+(-0.0005191748*($AQ116*$Y116))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ116)+(0.0062454442*$Y116)+(-0.0005191748*($AQ116*$Y116))),\"\")","v":""},{"$f":"_xlfn.IFS(Z116=\"\",\"\",Z116<1.5,\"Weak\",AND(Z116>=1.5,Z116<=2.5),\"Mid-Range\",Z116>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z116=\"\",\"\",Z116<1.5,1,AND(Z116>=1.5,Z116<=2.5),2,Z116>2.5,3)","v":""},null,{"$f":"IF(OR(W116=\"\",AB116=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB116,W116))","v":""},{"$f":"_xlfn.IFS(AD116=\"\",\"\",AD116=\"Impact Not Likely to be Substantial\",1,AD116=\"Impact Unclear\",2,AD116=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D116=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D116,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG116=\"\",\"\",IF(AG116>National_B_tables[Column3]*1.25,3,IF(AG116<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D116=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D116,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D116,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI116=\"\",\"\",IF(AI116>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI116<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D116=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D116,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D116,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK116=\"\",\"\",IF(AK116>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK116<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D116=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D116,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D116,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM116=\"\",\"\",IF(AM116>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM116<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D116=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D116,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D116,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D116,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D116=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D116,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ116=\"\",\"\",IF(AQ116<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ116>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS116=\"\",\"\",AS116<1.5,\"High impact\",AS116>2.5,\"Low impact\",AND(AS116>=1.5,AS116<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS116=\"\",\"\",AS116>2.5,1,AND(AS116>=1.5,AS116<=2.5),2,AS116<1.5,3)","v":""},null,{"$f":"IF(B116=\"\",\"\",IF(OR(AE116=\"\",AT116=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE116,AU116)))","v":""}]
[{"$f":"IF('Census match'!A116=\"\",\"\",'Census match'!A116)","v":""},{"$f":"IF('Census match'!B116=\"\",\"\",'Census match'!B116)","v":""},{"$f":"IF(AND(NOT(A117=\"\"),'Census match'!E116=\"\"),\"No Census match\",'Census match'!E116)","v":""},{"$f":"'Census match'!J116","v":""},{"$f":"IF($D117=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D117,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D117=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D117,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C116=\"\",D117=\"\"),\"\",'Facility data'!C116)","v":""},{"$f":"IF(ISNUMBER($G117),IF($G117<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G117)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G117)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),('Cost models'!$F$4+'Cost models'!$E$4*$G117)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),IF($G117<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G117)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G117)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),IF($G117<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G117)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G117)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),_xlfn.IFS(AND($G117<='Cost models'!$C$7,$G117>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G117)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G117<='Cost models'!$C$7,$G117<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G117)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G117>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G117)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),IF($G117<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G117)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G117)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),_xlfn.IFS($G117<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G117)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G117>'Cost models'!$C$9,$G117<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G117)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G117>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G117)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G117),IF($G117<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G117)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G117)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B117=\"\",\"\",IF(ISNUMBER('Facility data'!D116),'Facility data'!D116,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D117)*ISNUMBER('Facility data'!$C116))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D117,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D117,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D117,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W117=\"\",\"\",W117=1,\"Low impact\",W117=2,\"Mid-range impact\",W117=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U117=\"\",\"\",U117<0.01,1,AND(U117>=0.01,U117<=0.02),2,U117>0.02,3)","v":""},null,{"$f":"IF(T117=\"\",\"\",T117/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ117)+(0.0062454442*$Y117)+(-0.0005191748*($AQ117*$Y117))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ117)+(0.0062454442*$Y117)+(-0.0005191748*($AQ117*$Y117))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ117)+(0.0062454442*$Y117)+(-0.0005191748*($AQ117*$Y117))),\"\")","v":""},{"$f":"_xlfn.IFS(Z117=\"\",\"\",Z117<1.5,\"Weak\",AND(Z117>=1.5,Z117<=2.5),\"Mid-Range\",Z117>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z117=\"\",\"\",Z117<1.5,1,AND(Z117>=1.5,Z117<=2.5),2,Z117>2.5,3)","v":""},null,{"$f":"IF(OR(W117=\"\",AB117=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB117,W117))","v":""},{"$f":"_xlfn.IFS(AD117=\"\",\"\",AD117=\"Impact Not Likely to be Substantial\",1,AD117=\"Impact Unclear\",2,AD117=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D117=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D117,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG117=\"\",\"\",IF(AG117>National_B_tables[Column3]*1.25,3,IF(AG117<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D117=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D117,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D117,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI117=\"\",\"\",IF(AI117>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI117<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D117=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D117,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D117,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK117=\"\",\"\",IF(AK117>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK117<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D117=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D117,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D117,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM117=\"\",\"\",IF(AM117>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM117<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D117=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D117,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D117,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D117,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D117=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D117,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ117=\"\",\"\",IF(AQ117<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ117>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS117=\"\",\"\",AS117<1.5,\"High impact\",AS117>2.5,\"Low impact\",AND(AS117>=1.5,AS117<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS117=\"\",\"\",AS117>2.5,1,AND(AS117>=1.5,AS117<=2.5),2,AS117<1.5,3)","v":""},null,{"$f":"IF(B117=\"\",\"\",IF(OR(AE117=\"\",AT117=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE117,AU117)))","v":""}]
[{"$f":"IF('Census match'!A117=\"\",\"\",'Census match'!A117)","v":""},{"$f":"IF('Census match'!B117=\"\",\"\",'Census match'!B117)","v":""},{"$f":"IF(AND(NOT(A118=\"\"),'Census match'!E117=\"\"),\"No Census match\",'Census match'!E117)","v":""},{"$f":"'Census match'!J117","v":""},{"$f":"IF($D118=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D118,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D118=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D118,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C117=\"\",D118=\"\"),\"\",'Facility data'!C117)","v":""},{"$f":"IF(ISNUMBER($G118),IF($G118<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G118)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G118)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),('Cost models'!$F$4+'Cost models'!$E$4*$G118)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),IF($G118<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G118)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G118)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),IF($G118<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G118)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G118)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),_xlfn.IFS(AND($G118<='Cost models'!$C$7,$G118>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G118)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G118<='Cost models'!$C$7,$G118<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G118)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G118>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G118)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),IF($G118<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G118)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G118)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),_xlfn.IFS($G118<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G118)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G118>'Cost models'!$C$9,$G118<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G118)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G118>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G118)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G118),IF($G118<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G118)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G118)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B118=\"\",\"\",IF(ISNUMBER('Facility data'!D117),'Facility data'!D117,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D118)*ISNUMBER('Facility data'!$C117))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D118,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D118,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D118,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W118=\"\",\"\",W118=1,\"Low impact\",W118=2,\"Mid-range impact\",W118=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U118=\"\",\"\",U118<0.01,1,AND(U118>=0.01,U118<=0.02),2,U118>0.02,3)","v":""},null,{"$f":"IF(T118=\"\",\"\",T118/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ118)+(0.0062454442*$Y118)+(-0.0005191748*($AQ118*$Y118))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ118)+(0.0062454442*$Y118)+(-0.0005191748*($AQ118*$Y118))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ118)+(0.0062454442*$Y118)+(-0.0005191748*($AQ118*$Y118))),\"\")","v":""},{"$f":"_xlfn.IFS(Z118=\"\",\"\",Z118<1.5,\"Weak\",AND(Z118>=1.5,Z118<=2.5),\"Mid-Range\",Z118>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z118=\"\",\"\",Z118<1.5,1,AND(Z118>=1.5,Z118<=2.5),2,Z118>2.5,3)","v":""},null,{"$f":"IF(OR(W118=\"\",AB118=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB118,W118))","v":""},{"$f":"_xlfn.IFS(AD118=\"\",\"\",AD118=\"Impact Not Likely to be Substantial\",1,AD118=\"Impact Unclear\",2,AD118=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D118=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D118,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG118=\"\",\"\",IF(AG118>National_B_tables[Column3]*1.25,3,IF(AG118<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D118=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D118,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D118,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI118=\"\",\"\",IF(AI118>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI118<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D118=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D118,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D118,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK118=\"\",\"\",IF(AK118>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK118<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D118=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D118,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D118,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM118=\"\",\"\",IF(AM118>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM118<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D118=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D118,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D118,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D118,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D118=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D118,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ118=\"\",\"\",IF(AQ118<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ118>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS118=\"\",\"\",AS118<1.5,\"High impact\",AS118>2.5,\"Low impact\",AND(AS118>=1.5,AS118<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS118=\"\",\"\",AS118>2.5,1,AND(AS118>=1.5,AS118<=2.5),2,AS118<1.5,3)","v":""},null,{"$f":"IF(B118=\"\",\"\",IF(OR(AE118=\"\",AT118=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE118,AU118)))","v":""}]
[{"$f":"IF('Census match'!A118=\"\",\"\",'Census match'!A118)","v":""},{"$f":"IF('Census match'!B118=\"\",\"\",'Census match'!B118)","v":""},{"$f":"IF(AND(NOT(A119=\"\"),'Census match'!E118=\"\"),\"No Census match\",'Census match'!E118)","v":""},{"$f":"'Census match'!J118","v":""},{"$f":"IF($D119=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D119,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D119=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D119,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C118=\"\",D119=\"\"),\"\",'Facility data'!C118)","v":""},{"$f":"IF(ISNUMBER($G119),IF($G119<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G119)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G119)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),('Cost models'!$F$4+'Cost models'!$E$4*$G119)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),IF($G119<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G119)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G119)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),IF($G119<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G119)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G119)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),_xlfn.IFS(AND($G119<='Cost models'!$C$7,$G119>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G119)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G119<='Cost models'!$C$7,$G119<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G119)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G119>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G119)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),IF($G119<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G119)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G119)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),_xlfn.IFS($G119<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G119)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G119>'Cost models'!$C$9,$G119<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G119)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G119>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G119)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G119),IF($G119<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G119)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G119)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B119=\"\",\"\",IF(ISNUMBER('Facility data'!D118),'Facility data'!D118,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D119)*ISNUMBER('Facility data'!$C118))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D119,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D119,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D119,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W119=\"\",\"\",W119=1,\"Low impact\",W119=2,\"Mid-range impact\",W119=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U119=\"\",\"\",U119<0.01,1,AND(U119>=0.01,U119<=0.02),2,U119>0.02,3)","v":""},null,{"$f":"IF(T119=\"\",\"\",T119/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ119)+(0.0062454442*$Y119)+(-0.0005191748*($AQ119*$Y119))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ119)+(0.0062454442*$Y119)+(-0.0005191748*($AQ119*$Y119))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ119)+(0.0062454442*$Y119)+(-0.0005191748*($AQ119*$Y119))),\"\")","v":""},{"$f":"_xlfn.IFS(Z119=\"\",\"\",Z119<1.5,\"Weak\",AND(Z119>=1.5,Z119<=2.5),\"Mid-Range\",Z119>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z119=\"\",\"\",Z119<1.5,1,AND(Z119>=1.5,Z119<=2.5),2,Z119>2.5,3)","v":""},null,{"$f":"IF(OR(W119=\"\",AB119=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB119,W119))","v":""},{"$f":"_xlfn.IFS(AD119=\"\",\"\",AD119=\"Impact Not Likely to be Substantial\",1,AD119=\"Impact Unclear\",2,AD119=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D119=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D119,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG119=\"\",\"\",IF(AG119>National_B_tables[Column3]*1.25,3,IF(AG119<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D119=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D119,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D119,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI119=\"\",\"\",IF(AI119>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI119<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D119=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D119,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D119,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK119=\"\",\"\",IF(AK119>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK119<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D119=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D119,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D119,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM119=\"\",\"\",IF(AM119>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM119<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D119=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D119,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D119,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D119,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D119=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D119,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ119=\"\",\"\",IF(AQ119<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ119>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS119=\"\",\"\",AS119<1.5,\"High impact\",AS119>2.5,\"Low impact\",AND(AS119>=1.5,AS119<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS119=\"\",\"\",AS119>2.5,1,AND(AS119>=1.5,AS119<=2.5),2,AS119<1.5,3)","v":""},null,{"$f":"IF(B119=\"\",\"\",IF(OR(AE119=\"\",AT119=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE119,AU119)))","v":""}]
[{"$f":"IF('Census match'!A119=\"\",\"\",'Census match'!A119)","v":""},{"$f":"IF('Census match'!B119=\"\",\"\",'Census match'!B119)","v":""},{"$f":"IF(AND(NOT(A120=\"\"),'Census match'!E119=\"\"),\"No Census match\",'Census match'!E119)","v":""},{"$f":"'Census match'!J119","v":""},{"$f":"IF($D120=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D120,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D120=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D120,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C119=\"\",D120=\"\"),\"\",'Facility data'!C119)","v":""},{"$f":"IF(ISNUMBER($G120),IF($G120<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G120)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G120)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),('Cost models'!$F$4+'Cost models'!$E$4*$G120)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),IF($G120<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G120)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G120)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),IF($G120<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G120)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G120)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),_xlfn.IFS(AND($G120<='Cost models'!$C$7,$G120>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G120)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G120<='Cost models'!$C$7,$G120<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G120)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G120>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G120)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),IF($G120<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G120)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G120)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),_xlfn.IFS($G120<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G120)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G120>'Cost models'!$C$9,$G120<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G120)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G120>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G120)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G120),IF($G120<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G120)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G120)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B120=\"\",\"\",IF(ISNUMBER('Facility data'!D119),'Facility data'!D119,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D120)*ISNUMBER('Facility data'!$C119))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D120,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D120,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D120,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W120=\"\",\"\",W120=1,\"Low impact\",W120=2,\"Mid-range impact\",W120=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U120=\"\",\"\",U120<0.01,1,AND(U120>=0.01,U120<=0.02),2,U120>0.02,3)","v":""},null,{"$f":"IF(T120=\"\",\"\",T120/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ120)+(0.0062454442*$Y120)+(-0.0005191748*($AQ120*$Y120))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ120)+(0.0062454442*$Y120)+(-0.0005191748*($AQ120*$Y120))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ120)+(0.0062454442*$Y120)+(-0.0005191748*($AQ120*$Y120))),\"\")","v":""},{"$f":"_xlfn.IFS(Z120=\"\",\"\",Z120<1.5,\"Weak\",AND(Z120>=1.5,Z120<=2.5),\"Mid-Range\",Z120>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z120=\"\",\"\",Z120<1.5,1,AND(Z120>=1.5,Z120<=2.5),2,Z120>2.5,3)","v":""},null,{"$f":"IF(OR(W120=\"\",AB120=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB120,W120))","v":""},{"$f":"_xlfn.IFS(AD120=\"\",\"\",AD120=\"Impact Not Likely to be Substantial\",1,AD120=\"Impact Unclear\",2,AD120=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D120=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D120,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG120=\"\",\"\",IF(AG120>National_B_tables[Column3]*1.25,3,IF(AG120<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D120=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D120,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D120,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI120=\"\",\"\",IF(AI120>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI120<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D120=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D120,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D120,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK120=\"\",\"\",IF(AK120>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK120<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D120=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D120,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D120,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM120=\"\",\"\",IF(AM120>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM120<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D120=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D120,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D120,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D120,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D120=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D120,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ120=\"\",\"\",IF(AQ120<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ120>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS120=\"\",\"\",AS120<1.5,\"High impact\",AS120>2.5,\"Low impact\",AND(AS120>=1.5,AS120<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS120=\"\",\"\",AS120>2.5,1,AND(AS120>=1.5,AS120<=2.5),2,AS120<1.5,3)","v":""},null,{"$f":"IF(B120=\"\",\"\",IF(OR(AE120=\"\",AT120=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE120,AU120)))","v":""}]
[{"$f":"IF('Census match'!A120=\"\",\"\",'Census match'!A120)","v":""},{"$f":"IF('Census match'!B120=\"\",\"\",'Census match'!B120)","v":""},{"$f":"IF(AND(NOT(A121=\"\"),'Census match'!E120=\"\"),\"No Census match\",'Census match'!E120)","v":""},{"$f":"'Census match'!J120","v":""},{"$f":"IF($D121=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D121,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D121=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D121,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C120=\"\",D121=\"\"),\"\",'Facility data'!C120)","v":""},{"$f":"IF(ISNUMBER($G121),IF($G121<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G121)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G121)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),('Cost models'!$F$4+'Cost models'!$E$4*$G121)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),IF($G121<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G121)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G121)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),IF($G121<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G121)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G121)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),_xlfn.IFS(AND($G121<='Cost models'!$C$7,$G121>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G121)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G121<='Cost models'!$C$7,$G121<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G121)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G121>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G121)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),IF($G121<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G121)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G121)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),_xlfn.IFS($G121<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G121)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G121>'Cost models'!$C$9,$G121<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G121)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G121>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G121)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G121),IF($G121<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G121)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G121)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B121=\"\",\"\",IF(ISNUMBER('Facility data'!D120),'Facility data'!D120,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D121)*ISNUMBER('Facility data'!$C120))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D121,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D121,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D121,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W121=\"\",\"\",W121=1,\"Low impact\",W121=2,\"Mid-range impact\",W121=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U121=\"\",\"\",U121<0.01,1,AND(U121>=0.01,U121<=0.02),2,U121>0.02,3)","v":""},null,{"$f":"IF(T121=\"\",\"\",T121/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ121)+(0.0062454442*$Y121)+(-0.0005191748*($AQ121*$Y121))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ121)+(0.0062454442*$Y121)+(-0.0005191748*($AQ121*$Y121))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ121)+(0.0062454442*$Y121)+(-0.0005191748*($AQ121*$Y121))),\"\")","v":""},{"$f":"_xlfn.IFS(Z121=\"\",\"\",Z121<1.5,\"Weak\",AND(Z121>=1.5,Z121<=2.5),\"Mid-Range\",Z121>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z121=\"\",\"\",Z121<1.5,1,AND(Z121>=1.5,Z121<=2.5),2,Z121>2.5,3)","v":""},null,{"$f":"IF(OR(W121=\"\",AB121=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB121,W121))","v":""},{"$f":"_xlfn.IFS(AD121=\"\",\"\",AD121=\"Impact Not Likely to be Substantial\",1,AD121=\"Impact Unclear\",2,AD121=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D121=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D121,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG121=\"\",\"\",IF(AG121>National_B_tables[Column3]*1.25,3,IF(AG121<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D121=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D121,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D121,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI121=\"\",\"\",IF(AI121>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI121<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D121=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D121,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D121,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK121=\"\",\"\",IF(AK121>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK121<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D121=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D121,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D121,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM121=\"\",\"\",IF(AM121>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM121<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D121=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D121,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D121,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D121,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D121=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D121,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ121=\"\",\"\",IF(AQ121<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ121>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS121=\"\",\"\",AS121<1.5,\"High impact\",AS121>2.5,\"Low impact\",AND(AS121>=1.5,AS121<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS121=\"\",\"\",AS121>2.5,1,AND(AS121>=1.5,AS121<=2.5),2,AS121<1.5,3)","v":""},null,{"$f":"IF(B121=\"\",\"\",IF(OR(AE121=\"\",AT121=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE121,AU121)))","v":""}]
[{"$f":"IF('Census match'!A121=\"\",\"\",'Census match'!A121)","v":""},{"$f":"IF('Census match'!B121=\"\",\"\",'Census match'!B121)","v":""},{"$f":"IF(AND(NOT(A122=\"\"),'Census match'!E121=\"\"),\"No Census match\",'Census match'!E121)","v":""},{"$f":"'Census match'!J121","v":""},{"$f":"IF($D122=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D122,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D122=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D122,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C121=\"\",D122=\"\"),\"\",'Facility data'!C121)","v":""},{"$f":"IF(ISNUMBER($G122),IF($G122<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G122)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G122)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),('Cost models'!$F$4+'Cost models'!$E$4*$G122)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),IF($G122<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G122)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G122)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),IF($G122<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G122)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G122)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),_xlfn.IFS(AND($G122<='Cost models'!$C$7,$G122>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G122)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G122<='Cost models'!$C$7,$G122<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G122)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G122>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G122)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),IF($G122<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G122)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G122)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),_xlfn.IFS($G122<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G122)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G122>'Cost models'!$C$9,$G122<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G122)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G122>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G122)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G122),IF($G122<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G122)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G122)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B122=\"\",\"\",IF(ISNUMBER('Facility data'!D121),'Facility data'!D121,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D122)*ISNUMBER('Facility data'!$C121))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D122,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D122,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D122,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W122=\"\",\"\",W122=1,\"Low impact\",W122=2,\"Mid-range impact\",W122=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U122=\"\",\"\",U122<0.01,1,AND(U122>=0.01,U122<=0.02),2,U122>0.02,3)","v":""},null,{"$f":"IF(T122=\"\",\"\",T122/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ122)+(0.0062454442*$Y122)+(-0.0005191748*($AQ122*$Y122))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ122)+(0.0062454442*$Y122)+(-0.0005191748*($AQ122*$Y122))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ122)+(0.0062454442*$Y122)+(-0.0005191748*($AQ122*$Y122))),\"\")","v":""},{"$f":"_xlfn.IFS(Z122=\"\",\"\",Z122<1.5,\"Weak\",AND(Z122>=1.5,Z122<=2.5),\"Mid-Range\",Z122>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z122=\"\",\"\",Z122<1.5,1,AND(Z122>=1.5,Z122<=2.5),2,Z122>2.5,3)","v":""},null,{"$f":"IF(OR(W122=\"\",AB122=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB122,W122))","v":""},{"$f":"_xlfn.IFS(AD122=\"\",\"\",AD122=\"Impact Not Likely to be Substantial\",1,AD122=\"Impact Unclear\",2,AD122=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D122=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D122,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG122=\"\",\"\",IF(AG122>National_B_tables[Column3]*1.25,3,IF(AG122<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D122=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D122,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D122,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI122=\"\",\"\",IF(AI122>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI122<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D122=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D122,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D122,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK122=\"\",\"\",IF(AK122>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK122<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D122=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D122,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D122,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM122=\"\",\"\",IF(AM122>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM122<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D122=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D122,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D122,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D122,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D122=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D122,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ122=\"\",\"\",IF(AQ122<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ122>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS122=\"\",\"\",AS122<1.5,\"High impact\",AS122>2.5,\"Low impact\",AND(AS122>=1.5,AS122<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS122=\"\",\"\",AS122>2.5,1,AND(AS122>=1.5,AS122<=2.5),2,AS122<1.5,3)","v":""},null,{"$f":"IF(B122=\"\",\"\",IF(OR(AE122=\"\",AT122=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE122,AU122)))","v":""}]
[{"$f":"IF('Census match'!A122=\"\",\"\",'Census match'!A122)","v":""},{"$f":"IF('Census match'!B122=\"\",\"\",'Census match'!B122)","v":""},{"$f":"IF(AND(NOT(A123=\"\"),'Census match'!E122=\"\"),\"No Census match\",'Census match'!E122)","v":""},{"$f":"'Census match'!J122","v":""},{"$f":"IF($D123=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D123,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D123=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D123,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C122=\"\",D123=\"\"),\"\",'Facility data'!C122)","v":""},{"$f":"IF(ISNUMBER($G123),IF($G123<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G123)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G123)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),('Cost models'!$F$4+'Cost models'!$E$4*$G123)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),IF($G123<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G123)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G123)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),IF($G123<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G123)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G123)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),_xlfn.IFS(AND($G123<='Cost models'!$C$7,$G123>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G123)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G123<='Cost models'!$C$7,$G123<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G123)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G123>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G123)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),IF($G123<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G123)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G123)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),_xlfn.IFS($G123<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G123)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G123>'Cost models'!$C$9,$G123<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G123)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G123>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G123)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G123),IF($G123<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G123)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G123)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B123=\"\",\"\",IF(ISNUMBER('Facility data'!D122),'Facility data'!D122,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D123)*ISNUMBER('Facility data'!$C122))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D123,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D123,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D123,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W123=\"\",\"\",W123=1,\"Low impact\",W123=2,\"Mid-range impact\",W123=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U123=\"\",\"\",U123<0.01,1,AND(U123>=0.01,U123<=0.02),2,U123>0.02,3)","v":""},null,{"$f":"IF(T123=\"\",\"\",T123/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ123)+(0.0062454442*$Y123)+(-0.0005191748*($AQ123*$Y123))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ123)+(0.0062454442*$Y123)+(-0.0005191748*($AQ123*$Y123))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ123)+(0.0062454442*$Y123)+(-0.0005191748*($AQ123*$Y123))),\"\")","v":""},{"$f":"_xlfn.IFS(Z123=\"\",\"\",Z123<1.5,\"Weak\",AND(Z123>=1.5,Z123<=2.5),\"Mid-Range\",Z123>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z123=\"\",\"\",Z123<1.5,1,AND(Z123>=1.5,Z123<=2.5),2,Z123>2.5,3)","v":""},null,{"$f":"IF(OR(W123=\"\",AB123=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB123,W123))","v":""},{"$f":"_xlfn.IFS(AD123=\"\",\"\",AD123=\"Impact Not Likely to be Substantial\",1,AD123=\"Impact Unclear\",2,AD123=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D123=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D123,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG123=\"\",\"\",IF(AG123>National_B_tables[Column3]*1.25,3,IF(AG123<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D123=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D123,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D123,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI123=\"\",\"\",IF(AI123>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI123<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D123=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D123,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D123,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK123=\"\",\"\",IF(AK123>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK123<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D123=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D123,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D123,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM123=\"\",\"\",IF(AM123>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM123<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D123=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D123,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D123,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D123,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D123=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D123,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ123=\"\",\"\",IF(AQ123<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ123>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS123=\"\",\"\",AS123<1.5,\"High impact\",AS123>2.5,\"Low impact\",AND(AS123>=1.5,AS123<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS123=\"\",\"\",AS123>2.5,1,AND(AS123>=1.5,AS123<=2.5),2,AS123<1.5,3)","v":""},null,{"$f":"IF(B123=\"\",\"\",IF(OR(AE123=\"\",AT123=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE123,AU123)))","v":""}]
[{"$f":"IF('Census match'!A123=\"\",\"\",'Census match'!A123)","v":""},{"$f":"IF('Census match'!B123=\"\",\"\",'Census match'!B123)","v":""},{"$f":"IF(AND(NOT(A124=\"\"),'Census match'!E123=\"\"),\"No Census match\",'Census match'!E123)","v":""},{"$f":"'Census match'!J123","v":""},{"$f":"IF($D124=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D124,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D124=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D124,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C123=\"\",D124=\"\"),\"\",'Facility data'!C123)","v":""},{"$f":"IF(ISNUMBER($G124),IF($G124<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G124)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G124)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),('Cost models'!$F$4+'Cost models'!$E$4*$G124)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),IF($G124<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G124)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G124)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),IF($G124<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G124)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G124)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),_xlfn.IFS(AND($G124<='Cost models'!$C$7,$G124>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G124)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G124<='Cost models'!$C$7,$G124<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G124)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G124>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G124)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),IF($G124<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G124)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G124)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),_xlfn.IFS($G124<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G124)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G124>'Cost models'!$C$9,$G124<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G124)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G124>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G124)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G124),IF($G124<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G124)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G124)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B124=\"\",\"\",IF(ISNUMBER('Facility data'!D123),'Facility data'!D123,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D124)*ISNUMBER('Facility data'!$C123))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D124,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D124,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D124,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W124=\"\",\"\",W124=1,\"Low impact\",W124=2,\"Mid-range impact\",W124=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U124=\"\",\"\",U124<0.01,1,AND(U124>=0.01,U124<=0.02),2,U124>0.02,3)","v":""},null,{"$f":"IF(T124=\"\",\"\",T124/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ124)+(0.0062454442*$Y124)+(-0.0005191748*($AQ124*$Y124))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ124)+(0.0062454442*$Y124)+(-0.0005191748*($AQ124*$Y124))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ124)+(0.0062454442*$Y124)+(-0.0005191748*($AQ124*$Y124))),\"\")","v":""},{"$f":"_xlfn.IFS(Z124=\"\",\"\",Z124<1.5,\"Weak\",AND(Z124>=1.5,Z124<=2.5),\"Mid-Range\",Z124>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z124=\"\",\"\",Z124<1.5,1,AND(Z124>=1.5,Z124<=2.5),2,Z124>2.5,3)","v":""},null,{"$f":"IF(OR(W124=\"\",AB124=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB124,W124))","v":""},{"$f":"_xlfn.IFS(AD124=\"\",\"\",AD124=\"Impact Not Likely to be Substantial\",1,AD124=\"Impact Unclear\",2,AD124=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D124=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D124,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG124=\"\",\"\",IF(AG124>National_B_tables[Column3]*1.25,3,IF(AG124<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D124=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D124,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D124,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI124=\"\",\"\",IF(AI124>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI124<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D124=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D124,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D124,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK124=\"\",\"\",IF(AK124>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK124<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D124=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D124,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D124,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM124=\"\",\"\",IF(AM124>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM124<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D124=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D124,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D124,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D124,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D124=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D124,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ124=\"\",\"\",IF(AQ124<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ124>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS124=\"\",\"\",AS124<1.5,\"High impact\",AS124>2.5,\"Low impact\",AND(AS124>=1.5,AS124<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS124=\"\",\"\",AS124>2.5,1,AND(AS124>=1.5,AS124<=2.5),2,AS124<1.5,3)","v":""},null,{"$f":"IF(B124=\"\",\"\",IF(OR(AE124=\"\",AT124=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE124,AU124)))","v":""}]
[{"$f":"IF('Census match'!A124=\"\",\"\",'Census match'!A124)","v":""},{"$f":"IF('Census match'!B124=\"\",\"\",'Census match'!B124)","v":""},{"$f":"IF(AND(NOT(A125=\"\"),'Census match'!E124=\"\"),\"No Census match\",'Census match'!E124)","v":""},{"$f":"'Census match'!J124","v":""},{"$f":"IF($D125=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D125,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D125=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D125,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C124=\"\",D125=\"\"),\"\",'Facility data'!C124)","v":""},{"$f":"IF(ISNUMBER($G125),IF($G125<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G125)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G125)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),('Cost models'!$F$4+'Cost models'!$E$4*$G125)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),IF($G125<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G125)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G125)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),IF($G125<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G125)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G125)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),_xlfn.IFS(AND($G125<='Cost models'!$C$7,$G125>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G125)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G125<='Cost models'!$C$7,$G125<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G125)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G125>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G125)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),IF($G125<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G125)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G125)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),_xlfn.IFS($G125<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G125)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G125>'Cost models'!$C$9,$G125<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G125)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G125>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G125)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G125),IF($G125<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G125)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G125)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B125=\"\",\"\",IF(ISNUMBER('Facility data'!D124),'Facility data'!D124,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D125)*ISNUMBER('Facility data'!$C124))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D125,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D125,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D125,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W125=\"\",\"\",W125=1,\"Low impact\",W125=2,\"Mid-range impact\",W125=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U125=\"\",\"\",U125<0.01,1,AND(U125>=0.01,U125<=0.02),2,U125>0.02,3)","v":""},null,{"$f":"IF(T125=\"\",\"\",T125/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ125)+(0.0062454442*$Y125)+(-0.0005191748*($AQ125*$Y125))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ125)+(0.0062454442*$Y125)+(-0.0005191748*($AQ125*$Y125))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ125)+(0.0062454442*$Y125)+(-0.0005191748*($AQ125*$Y125))),\"\")","v":""},{"$f":"_xlfn.IFS(Z125=\"\",\"\",Z125<1.5,\"Weak\",AND(Z125>=1.5,Z125<=2.5),\"Mid-Range\",Z125>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z125=\"\",\"\",Z125<1.5,1,AND(Z125>=1.5,Z125<=2.5),2,Z125>2.5,3)","v":""},null,{"$f":"IF(OR(W125=\"\",AB125=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB125,W125))","v":""},{"$f":"_xlfn.IFS(AD125=\"\",\"\",AD125=\"Impact Not Likely to be Substantial\",1,AD125=\"Impact Unclear\",2,AD125=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D125=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D125,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG125=\"\",\"\",IF(AG125>National_B_tables[Column3]*1.25,3,IF(AG125<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D125=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D125,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D125,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI125=\"\",\"\",IF(AI125>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI125<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D125=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D125,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D125,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK125=\"\",\"\",IF(AK125>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK125<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D125=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D125,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D125,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM125=\"\",\"\",IF(AM125>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM125<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D125=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D125,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D125,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D125,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D125=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D125,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ125=\"\",\"\",IF(AQ125<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ125>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS125=\"\",\"\",AS125<1.5,\"High impact\",AS125>2.5,\"Low impact\",AND(AS125>=1.5,AS125<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS125=\"\",\"\",AS125>2.5,1,AND(AS125>=1.5,AS125<=2.5),2,AS125<1.5,3)","v":""},null,{"$f":"IF(B125=\"\",\"\",IF(OR(AE125=\"\",AT125=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE125,AU125)))","v":""}]
[{"$f":"IF('Census match'!A125=\"\",\"\",'Census match'!A125)","v":""},{"$f":"IF('Census match'!B125=\"\",\"\",'Census match'!B125)","v":""},{"$f":"IF(AND(NOT(A126=\"\"),'Census match'!E125=\"\"),\"No Census match\",'Census match'!E125)","v":""},{"$f":"'Census match'!J125","v":""},{"$f":"IF($D126=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D126,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D126=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D126,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C125=\"\",D126=\"\"),\"\",'Facility data'!C125)","v":""},{"$f":"IF(ISNUMBER($G126),IF($G126<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G126)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G126)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),('Cost models'!$F$4+'Cost models'!$E$4*$G126)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),IF($G126<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G126)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G126)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),IF($G126<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G126)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G126)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),_xlfn.IFS(AND($G126<='Cost models'!$C$7,$G126>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G126)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G126<='Cost models'!$C$7,$G126<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G126)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G126>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G126)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),IF($G126<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G126)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G126)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),_xlfn.IFS($G126<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G126)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G126>'Cost models'!$C$9,$G126<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G126)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G126>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G126)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G126),IF($G126<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G126)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G126)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B126=\"\",\"\",IF(ISNUMBER('Facility data'!D125),'Facility data'!D125,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D126)*ISNUMBER('Facility data'!$C125))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D126,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D126,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D126,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W126=\"\",\"\",W126=1,\"Low impact\",W126=2,\"Mid-range impact\",W126=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U126=\"\",\"\",U126<0.01,1,AND(U126>=0.01,U126<=0.02),2,U126>0.02,3)","v":""},null,{"$f":"IF(T126=\"\",\"\",T126/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ126)+(0.0062454442*$Y126)+(-0.0005191748*($AQ126*$Y126))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ126)+(0.0062454442*$Y126)+(-0.0005191748*($AQ126*$Y126))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ126)+(0.0062454442*$Y126)+(-0.0005191748*($AQ126*$Y126))),\"\")","v":""},{"$f":"_xlfn.IFS(Z126=\"\",\"\",Z126<1.5,\"Weak\",AND(Z126>=1.5,Z126<=2.5),\"Mid-Range\",Z126>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z126=\"\",\"\",Z126<1.5,1,AND(Z126>=1.5,Z126<=2.5),2,Z126>2.5,3)","v":""},null,{"$f":"IF(OR(W126=\"\",AB126=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB126,W126))","v":""},{"$f":"_xlfn.IFS(AD126=\"\",\"\",AD126=\"Impact Not Likely to be Substantial\",1,AD126=\"Impact Unclear\",2,AD126=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D126=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D126,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG126=\"\",\"\",IF(AG126>National_B_tables[Column3]*1.25,3,IF(AG126<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D126=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D126,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D126,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI126=\"\",\"\",IF(AI126>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI126<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D126=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D126,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D126,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK126=\"\",\"\",IF(AK126>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK126<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D126=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D126,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D126,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM126=\"\",\"\",IF(AM126>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM126<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D126=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D126,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D126,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D126,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D126=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D126,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ126=\"\",\"\",IF(AQ126<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ126>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS126=\"\",\"\",AS126<1.5,\"High impact\",AS126>2.5,\"Low impact\",AND(AS126>=1.5,AS126<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS126=\"\",\"\",AS126>2.5,1,AND(AS126>=1.5,AS126<=2.5),2,AS126<1.5,3)","v":""},null,{"$f":"IF(B126=\"\",\"\",IF(OR(AE126=\"\",AT126=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE126,AU126)))","v":""}]
[{"$f":"IF('Census match'!A126=\"\",\"\",'Census match'!A126)","v":""},{"$f":"IF('Census match'!B126=\"\",\"\",'Census match'!B126)","v":""},{"$f":"IF(AND(NOT(A127=\"\"),'Census match'!E126=\"\"),\"No Census match\",'Census match'!E126)","v":""},{"$f":"'Census match'!J126","v":""},{"$f":"IF($D127=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D127,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D127=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D127,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C126=\"\",D127=\"\"),\"\",'Facility data'!C126)","v":""},{"$f":"IF(ISNUMBER($G127),IF($G127<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G127)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G127)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),('Cost models'!$F$4+'Cost models'!$E$4*$G127)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),IF($G127<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G127)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G127)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),IF($G127<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G127)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G127)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),_xlfn.IFS(AND($G127<='Cost models'!$C$7,$G127>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G127)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G127<='Cost models'!$C$7,$G127<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G127)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G127>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G127)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),IF($G127<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G127)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G127)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),_xlfn.IFS($G127<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G127)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G127>'Cost models'!$C$9,$G127<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G127)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G127>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G127)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G127),IF($G127<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G127)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G127)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B127=\"\",\"\",IF(ISNUMBER('Facility data'!D126),'Facility data'!D126,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D127)*ISNUMBER('Facility data'!$C126))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D127,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D127,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D127,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W127=\"\",\"\",W127=1,\"Low impact\",W127=2,\"Mid-range impact\",W127=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U127=\"\",\"\",U127<0.01,1,AND(U127>=0.01,U127<=0.02),2,U127>0.02,3)","v":""},null,{"$f":"IF(T127=\"\",\"\",T127/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ127)+(0.0062454442*$Y127)+(-0.0005191748*($AQ127*$Y127))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ127)+(0.0062454442*$Y127)+(-0.0005191748*($AQ127*$Y127))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ127)+(0.0062454442*$Y127)+(-0.0005191748*($AQ127*$Y127))),\"\")","v":""},{"$f":"_xlfn.IFS(Z127=\"\",\"\",Z127<1.5,\"Weak\",AND(Z127>=1.5,Z127<=2.5),\"Mid-Range\",Z127>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z127=\"\",\"\",Z127<1.5,1,AND(Z127>=1.5,Z127<=2.5),2,Z127>2.5,3)","v":""},null,{"$f":"IF(OR(W127=\"\",AB127=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB127,W127))","v":""},{"$f":"_xlfn.IFS(AD127=\"\",\"\",AD127=\"Impact Not Likely to be Substantial\",1,AD127=\"Impact Unclear\",2,AD127=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D127=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D127,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG127=\"\",\"\",IF(AG127>National_B_tables[Column3]*1.25,3,IF(AG127<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D127=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D127,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D127,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI127=\"\",\"\",IF(AI127>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI127<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D127=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D127,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D127,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK127=\"\",\"\",IF(AK127>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK127<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D127=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D127,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D127,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM127=\"\",\"\",IF(AM127>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM127<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D127=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D127,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D127,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D127,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D127=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D127,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ127=\"\",\"\",IF(AQ127<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ127>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS127=\"\",\"\",AS127<1.5,\"High impact\",AS127>2.5,\"Low impact\",AND(AS127>=1.5,AS127<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS127=\"\",\"\",AS127>2.5,1,AND(AS127>=1.5,AS127<=2.5),2,AS127<1.5,3)","v":""},null,{"$f":"IF(B127=\"\",\"\",IF(OR(AE127=\"\",AT127=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE127,AU127)))","v":""}]
[{"$f":"IF('Census match'!A127=\"\",\"\",'Census match'!A127)","v":""},{"$f":"IF('Census match'!B127=\"\",\"\",'Census match'!B127)","v":""},{"$f":"IF(AND(NOT(A128=\"\"),'Census match'!E127=\"\"),\"No Census match\",'Census match'!E127)","v":""},{"$f":"'Census match'!J127","v":""},{"$f":"IF($D128=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D128,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D128=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D128,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C127=\"\",D128=\"\"),\"\",'Facility data'!C127)","v":""},{"$f":"IF(ISNUMBER($G128),IF($G128<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G128)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G128)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),('Cost models'!$F$4+'Cost models'!$E$4*$G128)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),IF($G128<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G128)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G128)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),IF($G128<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G128)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G128)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),_xlfn.IFS(AND($G128<='Cost models'!$C$7,$G128>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G128)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G128<='Cost models'!$C$7,$G128<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G128)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G128>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G128)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),IF($G128<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G128)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G128)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),_xlfn.IFS($G128<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G128)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G128>'Cost models'!$C$9,$G128<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G128)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G128>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G128)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G128),IF($G128<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G128)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G128)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B128=\"\",\"\",IF(ISNUMBER('Facility data'!D127),'Facility data'!D127,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D128)*ISNUMBER('Facility data'!$C127))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D128,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D128,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D128,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W128=\"\",\"\",W128=1,\"Low impact\",W128=2,\"Mid-range impact\",W128=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U128=\"\",\"\",U128<0.01,1,AND(U128>=0.01,U128<=0.02),2,U128>0.02,3)","v":""},null,{"$f":"IF(T128=\"\",\"\",T128/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ128)+(0.0062454442*$Y128)+(-0.0005191748*($AQ128*$Y128))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ128)+(0.0062454442*$Y128)+(-0.0005191748*($AQ128*$Y128))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ128)+(0.0062454442*$Y128)+(-0.0005191748*($AQ128*$Y128))),\"\")","v":""},{"$f":"_xlfn.IFS(Z128=\"\",\"\",Z128<1.5,\"Weak\",AND(Z128>=1.5,Z128<=2.5),\"Mid-Range\",Z128>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z128=\"\",\"\",Z128<1.5,1,AND(Z128>=1.5,Z128<=2.5),2,Z128>2.5,3)","v":""},null,{"$f":"IF(OR(W128=\"\",AB128=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB128,W128))","v":""},{"$f":"_xlfn.IFS(AD128=\"\",\"\",AD128=\"Impact Not Likely to be Substantial\",1,AD128=\"Impact Unclear\",2,AD128=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D128=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D128,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG128=\"\",\"\",IF(AG128>National_B_tables[Column3]*1.25,3,IF(AG128<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D128=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D128,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D128,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI128=\"\",\"\",IF(AI128>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI128<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D128=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D128,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D128,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK128=\"\",\"\",IF(AK128>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK128<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D128=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D128,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D128,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM128=\"\",\"\",IF(AM128>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM128<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D128=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D128,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D128,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D128,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D128=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D128,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ128=\"\",\"\",IF(AQ128<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ128>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS128=\"\",\"\",AS128<1.5,\"High impact\",AS128>2.5,\"Low impact\",AND(AS128>=1.5,AS128<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS128=\"\",\"\",AS128>2.5,1,AND(AS128>=1.5,AS128<=2.5),2,AS128<1.5,3)","v":""},null,{"$f":"IF(B128=\"\",\"\",IF(OR(AE128=\"\",AT128=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE128,AU128)))","v":""}]
[{"$f":"IF('Census match'!A128=\"\",\"\",'Census match'!A128)","v":""},{"$f":"IF('Census match'!B128=\"\",\"\",'Census match'!B128)","v":""},{"$f":"IF(AND(NOT(A129=\"\"),'Census match'!E128=\"\"),\"No Census match\",'Census match'!E128)","v":""},{"$f":"'Census match'!J128","v":""},{"$f":"IF($D129=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D129,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D129=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D129,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C128=\"\",D129=\"\"),\"\",'Facility data'!C128)","v":""},{"$f":"IF(ISNUMBER($G129),IF($G129<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G129)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G129)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),('Cost models'!$F$4+'Cost models'!$E$4*$G129)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),IF($G129<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G129)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G129)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),IF($G129<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G129)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G129)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),_xlfn.IFS(AND($G129<='Cost models'!$C$7,$G129>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G129)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G129<='Cost models'!$C$7,$G129<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G129)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G129>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G129)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),IF($G129<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G129)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G129)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),_xlfn.IFS($G129<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G129)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G129>'Cost models'!$C$9,$G129<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G129)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G129>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G129)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G129),IF($G129<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G129)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G129)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B129=\"\",\"\",IF(ISNUMBER('Facility data'!D128),'Facility data'!D128,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D129)*ISNUMBER('Facility data'!$C128))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D129,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D129,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D129,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W129=\"\",\"\",W129=1,\"Low impact\",W129=2,\"Mid-range impact\",W129=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U129=\"\",\"\",U129<0.01,1,AND(U129>=0.01,U129<=0.02),2,U129>0.02,3)","v":""},null,{"$f":"IF(T129=\"\",\"\",T129/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ129)+(0.0062454442*$Y129)+(-0.0005191748*($AQ129*$Y129))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ129)+(0.0062454442*$Y129)+(-0.0005191748*($AQ129*$Y129))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ129)+(0.0062454442*$Y129)+(-0.0005191748*($AQ129*$Y129))),\"\")","v":""},{"$f":"_xlfn.IFS(Z129=\"\",\"\",Z129<1.5,\"Weak\",AND(Z129>=1.5,Z129<=2.5),\"Mid-Range\",Z129>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z129=\"\",\"\",Z129<1.5,1,AND(Z129>=1.5,Z129<=2.5),2,Z129>2.5,3)","v":""},null,{"$f":"IF(OR(W129=\"\",AB129=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB129,W129))","v":""},{"$f":"_xlfn.IFS(AD129=\"\",\"\",AD129=\"Impact Not Likely to be Substantial\",1,AD129=\"Impact Unclear\",2,AD129=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D129=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D129,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG129=\"\",\"\",IF(AG129>National_B_tables[Column3]*1.25,3,IF(AG129<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D129=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D129,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D129,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI129=\"\",\"\",IF(AI129>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI129<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D129=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D129,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D129,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK129=\"\",\"\",IF(AK129>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK129<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D129=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D129,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D129,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM129=\"\",\"\",IF(AM129>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM129<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D129=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D129,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D129,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D129,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D129=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D129,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ129=\"\",\"\",IF(AQ129<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ129>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS129=\"\",\"\",AS129<1.5,\"High impact\",AS129>2.5,\"Low impact\",AND(AS129>=1.5,AS129<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS129=\"\",\"\",AS129>2.5,1,AND(AS129>=1.5,AS129<=2.5),2,AS129<1.5,3)","v":""},null,{"$f":"IF(B129=\"\",\"\",IF(OR(AE129=\"\",AT129=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE129,AU129)))","v":""}]
[{"$f":"IF('Census match'!A129=\"\",\"\",'Census match'!A129)","v":""},{"$f":"IF('Census match'!B129=\"\",\"\",'Census match'!B129)","v":""},{"$f":"IF(AND(NOT(A130=\"\"),'Census match'!E129=\"\"),\"No Census match\",'Census match'!E129)","v":""},{"$f":"'Census match'!J129","v":""},{"$f":"IF($D130=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D130,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D130=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D130,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C129=\"\",D130=\"\"),\"\",'Facility data'!C129)","v":""},{"$f":"IF(ISNUMBER($G130),IF($G130<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G130)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G130)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),('Cost models'!$F$4+'Cost models'!$E$4*$G130)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),IF($G130<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G130)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G130)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),IF($G130<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G130)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G130)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),_xlfn.IFS(AND($G130<='Cost models'!$C$7,$G130>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G130)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G130<='Cost models'!$C$7,$G130<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G130)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G130>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G130)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),IF($G130<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G130)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G130)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),_xlfn.IFS($G130<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G130)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G130>'Cost models'!$C$9,$G130<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G130)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G130>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G130)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G130),IF($G130<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G130)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G130)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B130=\"\",\"\",IF(ISNUMBER('Facility data'!D129),'Facility data'!D129,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D130)*ISNUMBER('Facility data'!$C129))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D130,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D130,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D130,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W130=\"\",\"\",W130=1,\"Low impact\",W130=2,\"Mid-range impact\",W130=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U130=\"\",\"\",U130<0.01,1,AND(U130>=0.01,U130<=0.02),2,U130>0.02,3)","v":""},null,{"$f":"IF(T130=\"\",\"\",T130/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ130)+(0.0062454442*$Y130)+(-0.0005191748*($AQ130*$Y130))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ130)+(0.0062454442*$Y130)+(-0.0005191748*($AQ130*$Y130))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ130)+(0.0062454442*$Y130)+(-0.0005191748*($AQ130*$Y130))),\"\")","v":""},{"$f":"_xlfn.IFS(Z130=\"\",\"\",Z130<1.5,\"Weak\",AND(Z130>=1.5,Z130<=2.5),\"Mid-Range\",Z130>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z130=\"\",\"\",Z130<1.5,1,AND(Z130>=1.5,Z130<=2.5),2,Z130>2.5,3)","v":""},null,{"$f":"IF(OR(W130=\"\",AB130=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB130,W130))","v":""},{"$f":"_xlfn.IFS(AD130=\"\",\"\",AD130=\"Impact Not Likely to be Substantial\",1,AD130=\"Impact Unclear\",2,AD130=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D130=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D130,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG130=\"\",\"\",IF(AG130>National_B_tables[Column3]*1.25,3,IF(AG130<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D130=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D130,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D130,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI130=\"\",\"\",IF(AI130>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI130<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D130=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D130,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D130,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK130=\"\",\"\",IF(AK130>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK130<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D130=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D130,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D130,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM130=\"\",\"\",IF(AM130>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM130<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D130=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D130,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D130,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D130,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D130=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D130,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ130=\"\",\"\",IF(AQ130<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ130>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS130=\"\",\"\",AS130<1.5,\"High impact\",AS130>2.5,\"Low impact\",AND(AS130>=1.5,AS130<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS130=\"\",\"\",AS130>2.5,1,AND(AS130>=1.5,AS130<=2.5),2,AS130<1.5,3)","v":""},null,{"$f":"IF(B130=\"\",\"\",IF(OR(AE130=\"\",AT130=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE130,AU130)))","v":""}]
[{"$f":"IF('Census match'!A130=\"\",\"\",'Census match'!A130)","v":""},{"$f":"IF('Census match'!B130=\"\",\"\",'Census match'!B130)","v":""},{"$f":"IF(AND(NOT(A131=\"\"),'Census match'!E130=\"\"),\"No Census match\",'Census match'!E130)","v":""},{"$f":"'Census match'!J130","v":""},{"$f":"IF($D131=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D131,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D131=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D131,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C130=\"\",D131=\"\"),\"\",'Facility data'!C130)","v":""},{"$f":"IF(ISNUMBER($G131),IF($G131<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G131)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G131)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),('Cost models'!$F$4+'Cost models'!$E$4*$G131)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),IF($G131<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G131)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G131)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),IF($G131<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G131)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G131)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),_xlfn.IFS(AND($G131<='Cost models'!$C$7,$G131>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G131)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G131<='Cost models'!$C$7,$G131<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G131)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G131>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G131)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),IF($G131<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G131)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G131)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),_xlfn.IFS($G131<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G131)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G131>'Cost models'!$C$9,$G131<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G131)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G131>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G131)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G131),IF($G131<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G131)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G131)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B131=\"\",\"\",IF(ISNUMBER('Facility data'!D130),'Facility data'!D130,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D131)*ISNUMBER('Facility data'!$C130))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D131,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D131,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D131,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q131),ISNUMBER($T131),$T131>0),(Q131+$S131)/$T131,\"\")","v":""},{"$f":"_xlfn.IFS(W131=\"\",\"\",W131=1,\"Low impact\",W131=2,\"Mid-range impact\",W131=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U131=\"\",\"\",U131<0.01,1,AND(U131>=0.01,U131<=0.02),2,U131>0.02,3)","v":""},null,{"$f":"IF(T131=\"\",\"\",T131/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ131)+(0.0062454442*$Y131)+(-0.0005191748*($AQ131*$Y131))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ131)+(0.0062454442*$Y131)+(-0.0005191748*($AQ131*$Y131))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ131)+(0.0062454442*$Y131)+(-0.0005191748*($AQ131*$Y131))),\"\")","v":""},{"$f":"_xlfn.IFS(Z131=\"\",\"\",Z131<1.5,\"Weak\",AND(Z131>=1.5,Z131<=2.5),\"Mid-Range\",Z131>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z131=\"\",\"\",Z131<1.5,1,AND(Z131>=1.5,Z131<=2.5),2,Z131>2.5,3)","v":""},null,{"$f":"IF(OR(W131=\"\",AB131=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB131,W131))","v":""},{"$f":"_xlfn.IFS(AD131=\"\",\"\",AD131=\"Impact Not Likely to be Substantial\",1,AD131=\"Impact Unclear\",2,AD131=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D131=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D131,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG131=\"\",\"\",IF(AG131>National_B_tables[Column3]*1.25,3,IF(AG131<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D131=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D131,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D131,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI131=\"\",\"\",IF(AI131>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI131<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D131=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D131,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D131,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK131=\"\",\"\",IF(AK131>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK131<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D131=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D131,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D131,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM131=\"\",\"\",IF(AM131>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM131<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D131=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D131,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D131,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D131,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D131=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D131,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ131=\"\",\"\",IF(AQ131<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ131>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS131=\"\",\"\",AS131<1.5,\"High impact\",AS131>2.5,\"Low impact\",AND(AS131>=1.5,AS131<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS131=\"\",\"\",AS131>2.5,1,AND(AS131>=1.5,AS131<=2.5),2,AS131<1.5,3)","v":""},null,{"$f":"IF(B131=\"\",\"\",IF(OR(AE131=\"\",AT131=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE131,AU131)))","v":""}]
[{"$f":"IF('Census match'!A131=\"\",\"\",'Census match'!A131)","v":""},{"$f":"IF('Census match'!B131=\"\",\"\",'Census match'!B131)","v":""},{"$f":"IF(AND(NOT(A132=\"\"),'Census match'!E131=\"\"),\"No Census match\",'Census match'!E131)","v":""},{"$f":"'Census match'!J131","v":""},{"$f":"IF($D132=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D132,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D132=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D132,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C131=\"\",D132=\"\"),\"\",'Facility data'!C131)","v":""},{"$f":"IF(ISNUMBER($G132),IF($G132<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G132)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G132)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),('Cost models'!$F$4+'Cost models'!$E$4*$G132)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),IF($G132<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G132)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G132)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),IF($G132<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G132)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G132)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),_xlfn.IFS(AND($G132<='Cost models'!$C$7,$G132>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G132)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G132<='Cost models'!$C$7,$G132<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G132)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G132>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G132)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),IF($G132<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G132)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G132)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),_xlfn.IFS($G132<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G132)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G132>'Cost models'!$C$9,$G132<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G132)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G132>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G132)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G132),IF($G132<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G132)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G132)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F132),$F132>0,ISNUMBER(P132)),P132/$F132,\"\")","v":""},null,{"$f":"IF(B132=\"\",\"\",IF(ISNUMBER('Facility data'!D131),'Facility data'!D131,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D132)*ISNUMBER('Facility data'!$C131))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D132,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D132,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D132,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W132=\"\",\"\",W132=1,\"Low impact\",W132=2,\"Mid-range impact\",W132=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U132=\"\",\"\",U132<0.01,1,AND(U132>=0.01,U132<=0.02),2,U132>0.02,3)","v":""},null,{"$f":"IF(T132=\"\",\"\",T132/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ132)+(0.0062454442*$Y132)+(-0.0005191748*($AQ132*$Y132))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ132)+(0.0062454442*$Y132)+(-0.0005191748*($AQ132*$Y132))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ132)+(0.0062454442*$Y132)+(-0.0005191748*($AQ132*$Y132))),\"\")","v":""},{"$f":"_xlfn.IFS(Z132=\"\",\"\",Z132<1.5,\"Weak\",AND(Z132>=1.5,Z132<=2.5),\"Mid-Range\",Z132>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z132=\"\",\"\",Z132<1.5,1,AND(Z132>=1.5,Z132<=2.5),2,Z132>2.5,3)","v":""},null,{"$f":"IF(OR(W132=\"\",AB132=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB132,W132))","v":""},{"$f":"_xlfn.IFS(AD132=\"\",\"\",AD132=\"Impact Not Likely to be Substantial\",1,AD132=\"Impact Unclear\",2,AD132=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D132=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D132,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG132=\"\",\"\",IF(AG132>National_B_tables[Column3]*1.25,3,IF(AG132<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D132=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D132,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D132,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI132=\"\",\"\",IF(AI132>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI132<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D132=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D132,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D132,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK132=\"\",\"\",IF(AK132>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK132<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D132=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D132,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D132,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM132=\"\",\"\",IF(AM132>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM132<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D132=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D132,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D132,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D132,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO132=\"\",\"\",IF(AO132<0.01,1,IF(AO132>0.01,3,2)))","v":""},{"$f":"IF(D132=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D132,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ132=\"\",\"\",IF(AQ132<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ132>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH132*0.5+AJ132*0.1+AL132*0.1+AN132*0.1+AP132*0.1+AR132*0.1),AH132*0.5+AJ132*0.1+AL132*0.1+AN132*0.1+AP132*0.1+AR132*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS132=\"\",\"\",AS132<1.5,\"High impact\",AS132>2.5,\"Low impact\",AND(AS132>=1.5,AS132<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS132=\"\",\"\",AS132>2.5,1,AND(AS132>=1.5,AS132<=2.5),2,AS132<1.5,3)","v":""},null,{"$f":"IF(B132=\"\",\"\",IF(OR(AE132=\"\",AT132=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE132,AU132)))","v":""}]
[{"$f":"IF('Census match'!A132=\"\",\"\",'Census match'!A132)","v":""},{"$f":"IF('Census match'!B132=\"\",\"\",'Census match'!B132)","v":""},{"$f":"IF(AND(NOT(A133=\"\"),'Census match'!E132=\"\"),\"No Census match\",'Census match'!E132)","v":""},{"$f":"'Census match'!J132","v":""},{"$f":"IF($D133=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D133,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D133=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D133,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C132=\"\",D133=\"\"),\"\",'Facility data'!C132)","v":""},{"$f":"IF(ISNUMBER($G133),IF($G133<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G133)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G133)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),('Cost models'!$F$4+'Cost models'!$E$4*$G133)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),IF($G133<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G133)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G133)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),IF($G133<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G133)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G133)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),_xlfn.IFS(AND($G133<='Cost models'!$C$7,$G133>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G133)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G133<='Cost models'!$C$7,$G133<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G133)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G133>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G133)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),IF($G133<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G133)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G133)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),_xlfn.IFS($G133<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G133)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G133>'Cost models'!$C$9,$G133<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G133)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G133>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G133)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G133),IF($G133<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G133)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G133)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B133=\"\",\"\",IF(ISNUMBER('Facility data'!D132),'Facility data'!D132,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D133)*ISNUMBER('Facility data'!$C132))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D133,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D133,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D133,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W133=\"\",\"\",W133=1,\"Low impact\",W133=2,\"Mid-range impact\",W133=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U133=\"\",\"\",U133<0.01,1,AND(U133>=0.01,U133<=0.02),2,U133>0.02,3)","v":""},null,{"$f":"IF(T133=\"\",\"\",T133/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ133)+(0.0062454442*$Y133)+(-0.0005191748*($AQ133*$Y133))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ133)+(0.0062454442*$Y133)+(-0.0005191748*($AQ133*$Y133))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ133)+(0.0062454442*$Y133)+(-0.0005191748*($AQ133*$Y133))),\"\")","v":""},{"$f":"_xlfn.IFS(Z133=\"\",\"\",Z133<1.5,\"Weak\",AND(Z133>=1.5,Z133<=2.5),\"Mid-Range\",Z133>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z133=\"\",\"\",Z133<1.5,1,AND(Z133>=1.5,Z133<=2.5),2,Z133>2.5,3)","v":""},null,{"$f":"IF(OR(W133=\"\",AB133=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB133,W133))","v":""},{"$f":"_xlfn.IFS(AD133=\"\",\"\",AD133=\"Impact Not Likely to be Substantial\",1,AD133=\"Impact Unclear\",2,AD133=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D133=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D133,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG133=\"\",\"\",IF(AG133>National_B_tables[Column3]*1.25,3,IF(AG133<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D133=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D133,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D133,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI133=\"\",\"\",IF(AI133>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI133<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D133=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D133,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D133,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK133=\"\",\"\",IF(AK133>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK133<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D133=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D133,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D133,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM133=\"\",\"\",IF(AM133>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM133<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D133=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D133,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D133,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D133,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D133=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D133,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ133=\"\",\"\",IF(AQ133<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ133>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS133=\"\",\"\",AS133<1.5,\"High impact\",AS133>2.5,\"Low impact\",AND(AS133>=1.5,AS133<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS133=\"\",\"\",AS133>2.5,1,AND(AS133>=1.5,AS133<=2.5),2,AS133<1.5,3)","v":""},null,{"$f":"IF(B133=\"\",\"\",IF(OR(AE133=\"\",AT133=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE133,AU133)))","v":""}]
[{"$f":"IF('Census match'!A133=\"\",\"\",'Census match'!A133)","v":""},{"$f":"IF('Census match'!B133=\"\",\"\",'Census match'!B133)","v":""},{"$f":"IF(AND(NOT(A134=\"\"),'Census match'!E133=\"\"),\"No Census match\",'Census match'!E133)","v":""},{"$f":"'Census match'!J133","v":""},{"$f":"IF($D134=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D134,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D134=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D134,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C133=\"\",D134=\"\"),\"\",'Facility data'!C133)","v":""},{"$f":"IF(ISNUMBER($G134),IF($G134<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G134)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G134)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),('Cost models'!$F$4+'Cost models'!$E$4*$G134)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),IF($G134<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G134)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G134)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),IF($G134<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G134)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G134)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),_xlfn.IFS(AND($G134<='Cost models'!$C$7,$G134>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G134)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G134<='Cost models'!$C$7,$G134<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G134)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G134>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G134)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),IF($G134<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G134)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G134)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),_xlfn.IFS($G134<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G134)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G134>'Cost models'!$C$9,$G134<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G134)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G134>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G134)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G134),IF($G134<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G134)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G134)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B134=\"\",\"\",IF(ISNUMBER('Facility data'!D133),'Facility data'!D133,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D134)*ISNUMBER('Facility data'!$C133))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D134,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D134,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D134,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W134=\"\",\"\",W134=1,\"Low impact\",W134=2,\"Mid-range impact\",W134=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U134=\"\",\"\",U134<0.01,1,AND(U134>=0.01,U134<=0.02),2,U134>0.02,3)","v":""},null,{"$f":"IF(T134=\"\",\"\",T134/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ134)+(0.0062454442*$Y134)+(-0.0005191748*($AQ134*$Y134))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ134)+(0.0062454442*$Y134)+(-0.0005191748*($AQ134*$Y134))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ134)+(0.0062454442*$Y134)+(-0.0005191748*($AQ134*$Y134))),\"\")","v":""},{"$f":"_xlfn.IFS(Z134=\"\",\"\",Z134<1.5,\"Weak\",AND(Z134>=1.5,Z134<=2.5),\"Mid-Range\",Z134>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z134=\"\",\"\",Z134<1.5,1,AND(Z134>=1.5,Z134<=2.5),2,Z134>2.5,3)","v":""},null,{"$f":"IF(OR(W134=\"\",AB134=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB134,W134))","v":""},{"$f":"_xlfn.IFS(AD134=\"\",\"\",AD134=\"Impact Not Likely to be Substantial\",1,AD134=\"Impact Unclear\",2,AD134=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D134=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D134,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG134=\"\",\"\",IF(AG134>National_B_tables[Column3]*1.25,3,IF(AG134<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D134=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D134,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D134,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI134=\"\",\"\",IF(AI134>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI134<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D134=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D134,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D134,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK134=\"\",\"\",IF(AK134>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK134<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D134=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D134,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D134,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM134=\"\",\"\",IF(AM134>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM134<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D134=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D134,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D134,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D134,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D134=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D134,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ134=\"\",\"\",IF(AQ134<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ134>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS134=\"\",\"\",AS134<1.5,\"High impact\",AS134>2.5,\"Low impact\",AND(AS134>=1.5,AS134<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS134=\"\",\"\",AS134>2.5,1,AND(AS134>=1.5,AS134<=2.5),2,AS134<1.5,3)","v":""},null,{"$f":"IF(B134=\"\",\"\",IF(OR(AE134=\"\",AT134=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE134,AU134)))","v":""}]
[{"$f":"IF('Census match'!A134=\"\",\"\",'Census match'!A134)","v":""},{"$f":"IF('Census match'!B134=\"\",\"\",'Census match'!B134)","v":""},{"$f":"IF(AND(NOT(A135=\"\"),'Census match'!E134=\"\"),\"No Census match\",'Census match'!E134)","v":""},{"$f":"'Census match'!J134","v":""},{"$f":"IF($D135=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D135,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D135=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D135,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C134=\"\",D135=\"\"),\"\",'Facility data'!C134)","v":""},{"$f":"IF(ISNUMBER($G135),IF($G135<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G135)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G135)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),('Cost models'!$F$4+'Cost models'!$E$4*$G135)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),IF($G135<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G135)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G135)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),IF($G135<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G135)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G135)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),_xlfn.IFS(AND($G135<='Cost models'!$C$7,$G135>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G135)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G135<='Cost models'!$C$7,$G135<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G135)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G135>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G135)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),IF($G135<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G135)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G135)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),_xlfn.IFS($G135<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G135)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G135>'Cost models'!$C$9,$G135<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G135)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G135>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G135)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G135),IF($G135<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G135)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G135)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B135=\"\",\"\",IF(ISNUMBER('Facility data'!D134),'Facility data'!D134,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D135)*ISNUMBER('Facility data'!$C134))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D135,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D135,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D135,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W135=\"\",\"\",W135=1,\"Low impact\",W135=2,\"Mid-range impact\",W135=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U135=\"\",\"\",U135<0.01,1,AND(U135>=0.01,U135<=0.02),2,U135>0.02,3)","v":""},null,{"$f":"IF(T135=\"\",\"\",T135/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ135)+(0.0062454442*$Y135)+(-0.0005191748*($AQ135*$Y135))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ135)+(0.0062454442*$Y135)+(-0.0005191748*($AQ135*$Y135))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ135)+(0.0062454442*$Y135)+(-0.0005191748*($AQ135*$Y135))),\"\")","v":""},{"$f":"_xlfn.IFS(Z135=\"\",\"\",Z135<1.5,\"Weak\",AND(Z135>=1.5,Z135<=2.5),\"Mid-Range\",Z135>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z135=\"\",\"\",Z135<1.5,1,AND(Z135>=1.5,Z135<=2.5),2,Z135>2.5,3)","v":""},null,{"$f":"IF(OR(W135=\"\",AB135=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB135,W135))","v":""},{"$f":"_xlfn.IFS(AD135=\"\",\"\",AD135=\"Impact Not Likely to be Substantial\",1,AD135=\"Impact Unclear\",2,AD135=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D135=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D135,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG135=\"\",\"\",IF(AG135>National_B_tables[Column3]*1.25,3,IF(AG135<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D135=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D135,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D135,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI135=\"\",\"\",IF(AI135>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI135<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D135=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D135,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D135,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK135=\"\",\"\",IF(AK135>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK135<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D135=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D135,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D135,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM135=\"\",\"\",IF(AM135>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM135<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D135=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D135,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D135,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D135,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D135=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D135,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ135=\"\",\"\",IF(AQ135<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ135>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS135=\"\",\"\",AS135<1.5,\"High impact\",AS135>2.5,\"Low impact\",AND(AS135>=1.5,AS135<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS135=\"\",\"\",AS135>2.5,1,AND(AS135>=1.5,AS135<=2.5),2,AS135<1.5,3)","v":""},null,{"$f":"IF(B135=\"\",\"\",IF(OR(AE135=\"\",AT135=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE135,AU135)))","v":""}]
[{"$f":"IF('Census match'!A135=\"\",\"\",'Census match'!A135)","v":""},{"$f":"IF('Census match'!B135=\"\",\"\",'Census match'!B135)","v":""},{"$f":"IF(AND(NOT(A136=\"\"),'Census match'!E135=\"\"),\"No Census match\",'Census match'!E135)","v":""},{"$f":"'Census match'!J135","v":""},{"$f":"IF($D136=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D136,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D136=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D136,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C135=\"\",D136=\"\"),\"\",'Facility data'!C135)","v":""},{"$f":"IF(ISNUMBER($G136),IF($G136<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G136)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G136)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),('Cost models'!$F$4+'Cost models'!$E$4*$G136)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),IF($G136<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G136)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G136)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),IF($G136<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G136)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G136)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),_xlfn.IFS(AND($G136<='Cost models'!$C$7,$G136>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G136)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G136<='Cost models'!$C$7,$G136<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G136)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G136>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G136)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),IF($G136<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G136)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G136)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),_xlfn.IFS($G136<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G136)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G136>'Cost models'!$C$9,$G136<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G136)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G136>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G136)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G136),IF($G136<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G136)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G136)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B136=\"\",\"\",IF(ISNUMBER('Facility data'!D135),'Facility data'!D135,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D136)*ISNUMBER('Facility data'!$C135))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D136,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D136,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D136,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W136=\"\",\"\",W136=1,\"Low impact\",W136=2,\"Mid-range impact\",W136=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U136=\"\",\"\",U136<0.01,1,AND(U136>=0.01,U136<=0.02),2,U136>0.02,3)","v":""},null,{"$f":"IF(T136=\"\",\"\",T136/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ136)+(0.0062454442*$Y136)+(-0.0005191748*($AQ136*$Y136))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ136)+(0.0062454442*$Y136)+(-0.0005191748*($AQ136*$Y136))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ136)+(0.0062454442*$Y136)+(-0.0005191748*($AQ136*$Y136))),\"\")","v":""},{"$f":"_xlfn.IFS(Z136=\"\",\"\",Z136<1.5,\"Weak\",AND(Z136>=1.5,Z136<=2.5),\"Mid-Range\",Z136>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z136=\"\",\"\",Z136<1.5,1,AND(Z136>=1.5,Z136<=2.5),2,Z136>2.5,3)","v":""},null,{"$f":"IF(OR(W136=\"\",AB136=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB136,W136))","v":""},{"$f":"_xlfn.IFS(AD136=\"\",\"\",AD136=\"Impact Not Likely to be Substantial\",1,AD136=\"Impact Unclear\",2,AD136=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D136=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D136,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG136=\"\",\"\",IF(AG136>National_B_tables[Column3]*1.25,3,IF(AG136<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D136=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D136,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D136,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI136=\"\",\"\",IF(AI136>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI136<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D136=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D136,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D136,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK136=\"\",\"\",IF(AK136>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK136<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D136=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D136,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D136,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM136=\"\",\"\",IF(AM136>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM136<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D136=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D136,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D136,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D136,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D136=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D136,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ136=\"\",\"\",IF(AQ136<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ136>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS136=\"\",\"\",AS136<1.5,\"High impact\",AS136>2.5,\"Low impact\",AND(AS136>=1.5,AS136<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS136=\"\",\"\",AS136>2.5,1,AND(AS136>=1.5,AS136<=2.5),2,AS136<1.5,3)","v":""},null,{"$f":"IF(B136=\"\",\"\",IF(OR(AE136=\"\",AT136=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE136,AU136)))","v":""}]
[{"$f":"IF('Census match'!A136=\"\",\"\",'Census match'!A136)","v":""},{"$f":"IF('Census match'!B136=\"\",\"\",'Census match'!B136)","v":""},{"$f":"IF(AND(NOT(A137=\"\"),'Census match'!E136=\"\"),\"No Census match\",'Census match'!E136)","v":""},{"$f":"'Census match'!J136","v":""},{"$f":"IF($D137=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D137,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D137=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D137,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C136=\"\",D137=\"\"),\"\",'Facility data'!C136)","v":""},{"$f":"IF(ISNUMBER($G137),IF($G137<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G137)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G137)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),('Cost models'!$F$4+'Cost models'!$E$4*$G137)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),IF($G137<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G137)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G137)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),IF($G137<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G137)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G137)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),_xlfn.IFS(AND($G137<='Cost models'!$C$7,$G137>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G137)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G137<='Cost models'!$C$7,$G137<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G137)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G137>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G137)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),IF($G137<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G137)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G137)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),_xlfn.IFS($G137<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G137)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G137>'Cost models'!$C$9,$G137<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G137)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G137>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G137)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G137),IF($G137<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G137)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G137)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B137=\"\",\"\",IF(ISNUMBER('Facility data'!D136),'Facility data'!D136,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D137)*ISNUMBER('Facility data'!$C136))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D137,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D137,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D137,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W137=\"\",\"\",W137=1,\"Low impact\",W137=2,\"Mid-range impact\",W137=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U137=\"\",\"\",U137<0.01,1,AND(U137>=0.01,U137<=0.02),2,U137>0.02,3)","v":""},null,{"$f":"IF(T137=\"\",\"\",T137/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ137)+(0.0062454442*$Y137)+(-0.0005191748*($AQ137*$Y137))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ137)+(0.0062454442*$Y137)+(-0.0005191748*($AQ137*$Y137))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ137)+(0.0062454442*$Y137)+(-0.0005191748*($AQ137*$Y137))),\"\")","v":""},{"$f":"_xlfn.IFS(Z137=\"\",\"\",Z137<1.5,\"Weak\",AND(Z137>=1.5,Z137<=2.5),\"Mid-Range\",Z137>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z137=\"\",\"\",Z137<1.5,1,AND(Z137>=1.5,Z137<=2.5),2,Z137>2.5,3)","v":""},null,{"$f":"IF(OR(W137=\"\",AB137=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB137,W137))","v":""},{"$f":"_xlfn.IFS(AD137=\"\",\"\",AD137=\"Impact Not Likely to be Substantial\",1,AD137=\"Impact Unclear\",2,AD137=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D137=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D137,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG137=\"\",\"\",IF(AG137>National_B_tables[Column3]*1.25,3,IF(AG137<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D137=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D137,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D137,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI137=\"\",\"\",IF(AI137>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI137<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D137=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D137,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D137,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK137=\"\",\"\",IF(AK137>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK137<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D137=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D137,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D137,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM137=\"\",\"\",IF(AM137>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM137<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D137=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D137,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D137,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D137,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D137=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D137,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ137=\"\",\"\",IF(AQ137<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ137>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS137=\"\",\"\",AS137<1.5,\"High impact\",AS137>2.5,\"Low impact\",AND(AS137>=1.5,AS137<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS137=\"\",\"\",AS137>2.5,1,AND(AS137>=1.5,AS137<=2.5),2,AS137<1.5,3)","v":""},null,{"$f":"IF(B137=\"\",\"\",IF(OR(AE137=\"\",AT137=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE137,AU137)))","v":""}]
[{"$f":"IF('Census match'!A137=\"\",\"\",'Census match'!A137)","v":""},{"$f":"IF('Census match'!B137=\"\",\"\",'Census match'!B137)","v":""},{"$f":"IF(AND(NOT(A138=\"\"),'Census match'!E137=\"\"),\"No Census match\",'Census match'!E137)","v":""},{"$f":"'Census match'!J137","v":""},{"$f":"IF($D138=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D138,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D138=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D138,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C137=\"\",D138=\"\"),\"\",'Facility data'!C137)","v":""},{"$f":"IF(ISNUMBER($G138),IF($G138<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G138)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G138)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),('Cost models'!$F$4+'Cost models'!$E$4*$G138)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),IF($G138<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G138)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G138)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),IF($G138<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G138)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G138)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),_xlfn.IFS(AND($G138<='Cost models'!$C$7,$G138>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G138)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G138<='Cost models'!$C$7,$G138<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G138)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G138>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G138)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),IF($G138<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G138)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G138)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),_xlfn.IFS($G138<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G138)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G138>'Cost models'!$C$9,$G138<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G138)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G138>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G138)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G138),IF($G138<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G138)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G138)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B138=\"\",\"\",IF(ISNUMBER('Facility data'!D137),'Facility data'!D137,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D138)*ISNUMBER('Facility data'!$C137))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D138,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D138,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D138,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W138=\"\",\"\",W138=1,\"Low impact\",W138=2,\"Mid-range impact\",W138=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U138=\"\",\"\",U138<0.01,1,AND(U138>=0.01,U138<=0.02),2,U138>0.02,3)","v":""},null,{"$f":"IF(T138=\"\",\"\",T138/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ138)+(0.0062454442*$Y138)+(-0.0005191748*($AQ138*$Y138))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ138)+(0.0062454442*$Y138)+(-0.0005191748*($AQ138*$Y138))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ138)+(0.0062454442*$Y138)+(-0.0005191748*($AQ138*$Y138))),\"\")","v":""},{"$f":"_xlfn.IFS(Z138=\"\",\"\",Z138<1.5,\"Weak\",AND(Z138>=1.5,Z138<=2.5),\"Mid-Range\",Z138>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z138=\"\",\"\",Z138<1.5,1,AND(Z138>=1.5,Z138<=2.5),2,Z138>2.5,3)","v":""},null,{"$f":"IF(OR(W138=\"\",AB138=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB138,W138))","v":""},{"$f":"_xlfn.IFS(AD138=\"\",\"\",AD138=\"Impact Not Likely to be Substantial\",1,AD138=\"Impact Unclear\",2,AD138=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D138=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D138,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG138=\"\",\"\",IF(AG138>National_B_tables[Column3]*1.25,3,IF(AG138<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D138=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D138,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D138,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI138=\"\",\"\",IF(AI138>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI138<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D138=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D138,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D138,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK138=\"\",\"\",IF(AK138>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK138<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D138=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D138,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D138,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM138=\"\",\"\",IF(AM138>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM138<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D138=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D138,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D138,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D138,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D138=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D138,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ138=\"\",\"\",IF(AQ138<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ138>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS138=\"\",\"\",AS138<1.5,\"High impact\",AS138>2.5,\"Low impact\",AND(AS138>=1.5,AS138<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS138=\"\",\"\",AS138>2.5,1,AND(AS138>=1.5,AS138<=2.5),2,AS138<1.5,3)","v":""},null,{"$f":"IF(B138=\"\",\"\",IF(OR(AE138=\"\",AT138=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE138,AU138)))","v":""}]
[{"$f":"IF('Census match'!A138=\"\",\"\",'Census match'!A138)","v":""},{"$f":"IF('Census match'!B138=\"\",\"\",'Census match'!B138)","v":""},{"$f":"IF(AND(NOT(A139=\"\"),'Census match'!E138=\"\"),\"No Census match\",'Census match'!E138)","v":""},{"$f":"'Census match'!J138","v":""},{"$f":"IF($D139=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D139,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D139=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D139,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C138=\"\",D139=\"\"),\"\",'Facility data'!C138)","v":""},{"$f":"IF(ISNUMBER($G139),IF($G139<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G139)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G139)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),('Cost models'!$F$4+'Cost models'!$E$4*$G139)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),IF($G139<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G139)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G139)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),IF($G139<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G139)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G139)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),_xlfn.IFS(AND($G139<='Cost models'!$C$7,$G139>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G139)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G139<='Cost models'!$C$7,$G139<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G139)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G139>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G139)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),IF($G139<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G139)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G139)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),_xlfn.IFS($G139<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G139)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G139>'Cost models'!$C$9,$G139<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G139)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G139>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G139)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G139),IF($G139<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G139)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G139)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B139=\"\",\"\",IF(ISNUMBER('Facility data'!D138),'Facility data'!D138,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D139)*ISNUMBER('Facility data'!$C138))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D139,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D139,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D139,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W139=\"\",\"\",W139=1,\"Low impact\",W139=2,\"Mid-range impact\",W139=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U139=\"\",\"\",U139<0.01,1,AND(U139>=0.01,U139<=0.02),2,U139>0.02,3)","v":""},null,{"$f":"IF(T139=\"\",\"\",T139/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ139)+(0.0062454442*$Y139)+(-0.0005191748*($AQ139*$Y139))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ139)+(0.0062454442*$Y139)+(-0.0005191748*($AQ139*$Y139))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ139)+(0.0062454442*$Y139)+(-0.0005191748*($AQ139*$Y139))),\"\")","v":""},{"$f":"_xlfn.IFS(Z139=\"\",\"\",Z139<1.5,\"Weak\",AND(Z139>=1.5,Z139<=2.5),\"Mid-Range\",Z139>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z139=\"\",\"\",Z139<1.5,1,AND(Z139>=1.5,Z139<=2.5),2,Z139>2.5,3)","v":""},null,{"$f":"IF(OR(W139=\"\",AB139=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB139,W139))","v":""},{"$f":"_xlfn.IFS(AD139=\"\",\"\",AD139=\"Impact Not Likely to be Substantial\",1,AD139=\"Impact Unclear\",2,AD139=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D139=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D139,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG139=\"\",\"\",IF(AG139>National_B_tables[Column3]*1.25,3,IF(AG139<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D139=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D139,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D139,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI139=\"\",\"\",IF(AI139>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI139<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D139=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D139,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D139,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK139=\"\",\"\",IF(AK139>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK139<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D139=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D139,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D139,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM139=\"\",\"\",IF(AM139>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM139<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D139=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D139,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D139,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D139,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D139=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D139,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ139=\"\",\"\",IF(AQ139<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ139>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS139=\"\",\"\",AS139<1.5,\"High impact\",AS139>2.5,\"Low impact\",AND(AS139>=1.5,AS139<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS139=\"\",\"\",AS139>2.5,1,AND(AS139>=1.5,AS139<=2.5),2,AS139<1.5,3)","v":""},null,{"$f":"IF(B139=\"\",\"\",IF(OR(AE139=\"\",AT139=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE139,AU139)))","v":""}]
[{"$f":"IF('Census match'!A139=\"\",\"\",'Census match'!A139)","v":""},{"$f":"IF('Census match'!B139=\"\",\"\",'Census match'!B139)","v":""},{"$f":"IF(AND(NOT(A140=\"\"),'Census match'!E139=\"\"),\"No Census match\",'Census match'!E139)","v":""},{"$f":"'Census match'!J139","v":""},{"$f":"IF($D140=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D140,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D140=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D140,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C139=\"\",D140=\"\"),\"\",'Facility data'!C139)","v":""},{"$f":"IF(ISNUMBER($G140),IF($G140<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G140)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G140)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),('Cost models'!$F$4+'Cost models'!$E$4*$G140)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),IF($G140<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G140)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G140)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),IF($G140<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G140)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G140)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),_xlfn.IFS(AND($G140<='Cost models'!$C$7,$G140>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G140)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G140<='Cost models'!$C$7,$G140<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G140)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G140>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G140)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),IF($G140<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G140)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G140)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),_xlfn.IFS($G140<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G140)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G140>'Cost models'!$C$9,$G140<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G140)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G140>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G140)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G140),IF($G140<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G140)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G140)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B140=\"\",\"\",IF(ISNUMBER('Facility data'!D139),'Facility data'!D139,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D140)*ISNUMBER('Facility data'!$C139))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D140,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D140,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D140,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W140=\"\",\"\",W140=1,\"Low impact\",W140=2,\"Mid-range impact\",W140=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U140=\"\",\"\",U140<0.01,1,AND(U140>=0.01,U140<=0.02),2,U140>0.02,3)","v":""},null,{"$f":"IF(T140=\"\",\"\",T140/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ140)+(0.0062454442*$Y140)+(-0.0005191748*($AQ140*$Y140))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ140)+(0.0062454442*$Y140)+(-0.0005191748*($AQ140*$Y140))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ140)+(0.0062454442*$Y140)+(-0.0005191748*($AQ140*$Y140))),\"\")","v":""},{"$f":"_xlfn.IFS(Z140=\"\",\"\",Z140<1.5,\"Weak\",AND(Z140>=1.5,Z140<=2.5),\"Mid-Range\",Z140>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z140=\"\",\"\",Z140<1.5,1,AND(Z140>=1.5,Z140<=2.5),2,Z140>2.5,3)","v":""},null,{"$f":"IF(OR(W140=\"\",AB140=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB140,W140))","v":""},{"$f":"_xlfn.IFS(AD140=\"\",\"\",AD140=\"Impact Not Likely to be Substantial\",1,AD140=\"Impact Unclear\",2,AD140=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D140=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D140,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG140=\"\",\"\",IF(AG140>National_B_tables[Column3]*1.25,3,IF(AG140<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D140=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D140,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D140,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI140=\"\",\"\",IF(AI140>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI140<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D140=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D140,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D140,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK140=\"\",\"\",IF(AK140>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK140<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D140=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D140,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D140,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM140=\"\",\"\",IF(AM140>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM140<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D140=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D140,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D140,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D140,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D140=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D140,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ140=\"\",\"\",IF(AQ140<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ140>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS140=\"\",\"\",AS140<1.5,\"High impact\",AS140>2.5,\"Low impact\",AND(AS140>=1.5,AS140<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS140=\"\",\"\",AS140>2.5,1,AND(AS140>=1.5,AS140<=2.5),2,AS140<1.5,3)","v":""},null,{"$f":"IF(B140=\"\",\"\",IF(OR(AE140=\"\",AT140=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE140,AU140)))","v":""}]
[{"$f":"IF('Census match'!A140=\"\",\"\",'Census match'!A140)","v":""},{"$f":"IF('Census match'!B140=\"\",\"\",'Census match'!B140)","v":""},{"$f":"IF(AND(NOT(A141=\"\"),'Census match'!E140=\"\"),\"No Census match\",'Census match'!E140)","v":""},{"$f":"'Census match'!J140","v":""},{"$f":"IF($D141=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D141,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D141=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D141,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C140=\"\",D141=\"\"),\"\",'Facility data'!C140)","v":""},{"$f":"IF(ISNUMBER($G141),IF($G141<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G141)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G141)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),('Cost models'!$F$4+'Cost models'!$E$4*$G141)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),IF($G141<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G141)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G141)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),IF($G141<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G141)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G141)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),_xlfn.IFS(AND($G141<='Cost models'!$C$7,$G141>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G141)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G141<='Cost models'!$C$7,$G141<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G141)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G141>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G141)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),IF($G141<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G141)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G141)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),_xlfn.IFS($G141<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G141)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G141>'Cost models'!$C$9,$G141<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G141)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G141>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G141)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G141),IF($G141<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G141)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G141)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B141=\"\",\"\",IF(ISNUMBER('Facility data'!D140),'Facility data'!D140,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D141)*ISNUMBER('Facility data'!$C140))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D141,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D141,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D141,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W141=\"\",\"\",W141=1,\"Low impact\",W141=2,\"Mid-range impact\",W141=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U141=\"\",\"\",U141<0.01,1,AND(U141>=0.01,U141<=0.02),2,U141>0.02,3)","v":""},null,{"$f":"IF(T141=\"\",\"\",T141/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ141)+(0.0062454442*$Y141)+(-0.0005191748*($AQ141*$Y141))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ141)+(0.0062454442*$Y141)+(-0.0005191748*($AQ141*$Y141))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ141)+(0.0062454442*$Y141)+(-0.0005191748*($AQ141*$Y141))),\"\")","v":""},{"$f":"_xlfn.IFS(Z141=\"\",\"\",Z141<1.5,\"Weak\",AND(Z141>=1.5,Z141<=2.5),\"Mid-Range\",Z141>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z141=\"\",\"\",Z141<1.5,1,AND(Z141>=1.5,Z141<=2.5),2,Z141>2.5,3)","v":""},null,{"$f":"IF(OR(W141=\"\",AB141=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB141,W141))","v":""},{"$f":"_xlfn.IFS(AD141=\"\",\"\",AD141=\"Impact Not Likely to be Substantial\",1,AD141=\"Impact Unclear\",2,AD141=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D141=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D141,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG141=\"\",\"\",IF(AG141>National_B_tables[Column3]*1.25,3,IF(AG141<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D141=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D141,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D141,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI141=\"\",\"\",IF(AI141>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI141<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D141=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D141,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D141,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK141=\"\",\"\",IF(AK141>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK141<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D141=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D141,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D141,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM141=\"\",\"\",IF(AM141>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM141<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D141=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D141,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D141,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D141,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D141=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D141,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ141=\"\",\"\",IF(AQ141<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ141>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS141=\"\",\"\",AS141<1.5,\"High impact\",AS141>2.5,\"Low impact\",AND(AS141>=1.5,AS141<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS141=\"\",\"\",AS141>2.5,1,AND(AS141>=1.5,AS141<=2.5),2,AS141<1.5,3)","v":""},null,{"$f":"IF(B141=\"\",\"\",IF(OR(AE141=\"\",AT141=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE141,AU141)))","v":""}]
[{"$f":"IF('Census match'!A141=\"\",\"\",'Census match'!A141)","v":""},{"$f":"IF('Census match'!B141=\"\",\"\",'Census match'!B141)","v":""},{"$f":"IF(AND(NOT(A142=\"\"),'Census match'!E141=\"\"),\"No Census match\",'Census match'!E141)","v":""},{"$f":"'Census match'!J141","v":""},{"$f":"IF($D142=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D142,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D142=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D142,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C141=\"\",D142=\"\"),\"\",'Facility data'!C141)","v":""},{"$f":"IF(ISNUMBER($G142),IF($G142<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G142)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G142)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),('Cost models'!$F$4+'Cost models'!$E$4*$G142)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),IF($G142<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G142)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G142)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),IF($G142<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G142)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G142)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),_xlfn.IFS(AND($G142<='Cost models'!$C$7,$G142>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G142)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G142<='Cost models'!$C$7,$G142<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G142)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G142>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G142)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),IF($G142<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G142)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G142)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),_xlfn.IFS($G142<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G142)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G142>'Cost models'!$C$9,$G142<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G142)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G142>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G142)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G142),IF($G142<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G142)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G142)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B142=\"\",\"\",IF(ISNUMBER('Facility data'!D141),'Facility data'!D141,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D142)*ISNUMBER('Facility data'!$C141))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D142,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D142,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D142,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W142=\"\",\"\",W142=1,\"Low impact\",W142=2,\"Mid-range impact\",W142=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U142=\"\",\"\",U142<0.01,1,AND(U142>=0.01,U142<=0.02),2,U142>0.02,3)","v":""},null,{"$f":"IF(T142=\"\",\"\",T142/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ142)+(0.0062454442*$Y142)+(-0.0005191748*($AQ142*$Y142))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ142)+(0.0062454442*$Y142)+(-0.0005191748*($AQ142*$Y142))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ142)+(0.0062454442*$Y142)+(-0.0005191748*($AQ142*$Y142))),\"\")","v":""},{"$f":"_xlfn.IFS(Z142=\"\",\"\",Z142<1.5,\"Weak\",AND(Z142>=1.5,Z142<=2.5),\"Mid-Range\",Z142>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z142=\"\",\"\",Z142<1.5,1,AND(Z142>=1.5,Z142<=2.5),2,Z142>2.5,3)","v":""},null,{"$f":"IF(OR(W142=\"\",AB142=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB142,W142))","v":""},{"$f":"_xlfn.IFS(AD142=\"\",\"\",AD142=\"Impact Not Likely to be Substantial\",1,AD142=\"Impact Unclear\",2,AD142=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D142=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D142,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG142=\"\",\"\",IF(AG142>National_B_tables[Column3]*1.25,3,IF(AG142<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D142=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D142,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D142,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI142=\"\",\"\",IF(AI142>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI142<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D142=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D142,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D142,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK142=\"\",\"\",IF(AK142>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK142<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D142=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D142,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D142,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM142=\"\",\"\",IF(AM142>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM142<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D142=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D142,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D142,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D142,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D142=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D142,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ142=\"\",\"\",IF(AQ142<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ142>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS142=\"\",\"\",AS142<1.5,\"High impact\",AS142>2.5,\"Low impact\",AND(AS142>=1.5,AS142<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS142=\"\",\"\",AS142>2.5,1,AND(AS142>=1.5,AS142<=2.5),2,AS142<1.5,3)","v":""},null,{"$f":"IF(B142=\"\",\"\",IF(OR(AE142=\"\",AT142=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE142,AU142)))","v":""}]
[{"$f":"IF('Census match'!A142=\"\",\"\",'Census match'!A142)","v":""},{"$f":"IF('Census match'!B142=\"\",\"\",'Census match'!B142)","v":""},{"$f":"IF(AND(NOT(A143=\"\"),'Census match'!E142=\"\"),\"No Census match\",'Census match'!E142)","v":""},{"$f":"'Census match'!J142","v":""},{"$f":"IF($D143=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D143,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D143=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D143,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C142=\"\",D143=\"\"),\"\",'Facility data'!C142)","v":""},{"$f":"IF(ISNUMBER($G143),IF($G143<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G143)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G143)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),('Cost models'!$F$4+'Cost models'!$E$4*$G143)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),IF($G143<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G143)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G143)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),IF($G143<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G143)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G143)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),_xlfn.IFS(AND($G143<='Cost models'!$C$7,$G143>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G143)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G143<='Cost models'!$C$7,$G143<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G143)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G143>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G143)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),IF($G143<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G143)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G143)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),_xlfn.IFS($G143<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G143)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G143>'Cost models'!$C$9,$G143<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G143)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G143>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G143)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G143),IF($G143<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G143)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G143)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B143=\"\",\"\",IF(ISNUMBER('Facility data'!D142),'Facility data'!D142,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D143)*ISNUMBER('Facility data'!$C142))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D143,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D143,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D143,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W143=\"\",\"\",W143=1,\"Low impact\",W143=2,\"Mid-range impact\",W143=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U143=\"\",\"\",U143<0.01,1,AND(U143>=0.01,U143<=0.02),2,U143>0.02,3)","v":""},null,{"$f":"IF(T143=\"\",\"\",T143/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ143)+(0.0062454442*$Y143)+(-0.0005191748*($AQ143*$Y143))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ143)+(0.0062454442*$Y143)+(-0.0005191748*($AQ143*$Y143))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ143)+(0.0062454442*$Y143)+(-0.0005191748*($AQ143*$Y143))),\"\")","v":""},{"$f":"_xlfn.IFS(Z143=\"\",\"\",Z143<1.5,\"Weak\",AND(Z143>=1.5,Z143<=2.5),\"Mid-Range\",Z143>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z143=\"\",\"\",Z143<1.5,1,AND(Z143>=1.5,Z143<=2.5),2,Z143>2.5,3)","v":""},null,{"$f":"IF(OR(W143=\"\",AB143=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB143,W143))","v":""},{"$f":"_xlfn.IFS(AD143=\"\",\"\",AD143=\"Impact Not Likely to be Substantial\",1,AD143=\"Impact Unclear\",2,AD143=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D143=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D143,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG143=\"\",\"\",IF(AG143>National_B_tables[Column3]*1.25,3,IF(AG143<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D143=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D143,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D143,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI143=\"\",\"\",IF(AI143>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI143<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D143=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D143,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D143,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK143=\"\",\"\",IF(AK143>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK143<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D143=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D143,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D143,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM143=\"\",\"\",IF(AM143>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM143<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D143=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D143,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D143,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D143,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D143=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D143,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ143=\"\",\"\",IF(AQ143<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ143>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS143=\"\",\"\",AS143<1.5,\"High impact\",AS143>2.5,\"Low impact\",AND(AS143>=1.5,AS143<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS143=\"\",\"\",AS143>2.5,1,AND(AS143>=1.5,AS143<=2.5),2,AS143<1.5,3)","v":""},null,{"$f":"IF(B143=\"\",\"\",IF(OR(AE143=\"\",AT143=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE143,AU143)))","v":""}]
[{"$f":"IF('Census match'!A143=\"\",\"\",'Census match'!A143)","v":""},{"$f":"IF('Census match'!B143=\"\",\"\",'Census match'!B143)","v":""},{"$f":"IF(AND(NOT(A144=\"\"),'Census match'!E143=\"\"),\"No Census match\",'Census match'!E143)","v":""},{"$f":"'Census match'!J143","v":""},{"$f":"IF($D144=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D144,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D144=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D144,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C143=\"\",D144=\"\"),\"\",'Facility data'!C143)","v":""},{"$f":"IF(ISNUMBER($G144),IF($G144<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G144)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G144)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),('Cost models'!$F$4+'Cost models'!$E$4*$G144)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),IF($G144<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G144)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G144)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),IF($G144<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G144)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G144)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),_xlfn.IFS(AND($G144<='Cost models'!$C$7,$G144>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G144)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G144<='Cost models'!$C$7,$G144<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G144)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G144>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G144)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),IF($G144<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G144)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G144)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),_xlfn.IFS($G144<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G144)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G144>'Cost models'!$C$9,$G144<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G144)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G144>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G144)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G144),IF($G144<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G144)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G144)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B144=\"\",\"\",IF(ISNUMBER('Facility data'!D143),'Facility data'!D143,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D144)*ISNUMBER('Facility data'!$C143))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D144,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D144,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D144,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W144=\"\",\"\",W144=1,\"Low impact\",W144=2,\"Mid-range impact\",W144=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U144=\"\",\"\",U144<0.01,1,AND(U144>=0.01,U144<=0.02),2,U144>0.02,3)","v":""},null,{"$f":"IF(T144=\"\",\"\",T144/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ144)+(0.0062454442*$Y144)+(-0.0005191748*($AQ144*$Y144))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ144)+(0.0062454442*$Y144)+(-0.0005191748*($AQ144*$Y144))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ144)+(0.0062454442*$Y144)+(-0.0005191748*($AQ144*$Y144))),\"\")","v":""},{"$f":"_xlfn.IFS(Z144=\"\",\"\",Z144<1.5,\"Weak\",AND(Z144>=1.5,Z144<=2.5),\"Mid-Range\",Z144>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z144=\"\",\"\",Z144<1.5,1,AND(Z144>=1.5,Z144<=2.5),2,Z144>2.5,3)","v":""},null,{"$f":"IF(OR(W144=\"\",AB144=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB144,W144))","v":""},{"$f":"_xlfn.IFS(AD144=\"\",\"\",AD144=\"Impact Not Likely to be Substantial\",1,AD144=\"Impact Unclear\",2,AD144=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D144=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D144,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG144=\"\",\"\",IF(AG144>National_B_tables[Column3]*1.25,3,IF(AG144<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D144=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D144,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D144,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI144=\"\",\"\",IF(AI144>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI144<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D144=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D144,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D144,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK144=\"\",\"\",IF(AK144>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK144<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D144=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D144,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D144,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM144=\"\",\"\",IF(AM144>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM144<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D144=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D144,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D144,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D144,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D144=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D144,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ144=\"\",\"\",IF(AQ144<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ144>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS144=\"\",\"\",AS144<1.5,\"High impact\",AS144>2.5,\"Low impact\",AND(AS144>=1.5,AS144<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS144=\"\",\"\",AS144>2.5,1,AND(AS144>=1.5,AS144<=2.5),2,AS144<1.5,3)","v":""},null,{"$f":"IF(B144=\"\",\"\",IF(OR(AE144=\"\",AT144=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE144,AU144)))","v":""}]
[{"$f":"IF('Census match'!A144=\"\",\"\",'Census match'!A144)","v":""},{"$f":"IF('Census match'!B144=\"\",\"\",'Census match'!B144)","v":""},{"$f":"IF(AND(NOT(A145=\"\"),'Census match'!E144=\"\"),\"No Census match\",'Census match'!E144)","v":""},{"$f":"'Census match'!J144","v":""},{"$f":"IF($D145=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D145,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D145=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D145,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C144=\"\",D145=\"\"),\"\",'Facility data'!C144)","v":""},{"$f":"IF(ISNUMBER($G145),IF($G145<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G145)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G145)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),('Cost models'!$F$4+'Cost models'!$E$4*$G145)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),IF($G145<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G145)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G145)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),IF($G145<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G145)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G145)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),_xlfn.IFS(AND($G145<='Cost models'!$C$7,$G145>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G145)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G145<='Cost models'!$C$7,$G145<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G145)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G145>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G145)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),IF($G145<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G145)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G145)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),_xlfn.IFS($G145<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G145)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G145>'Cost models'!$C$9,$G145<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G145)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G145>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G145)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G145),IF($G145<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G145)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G145)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B145=\"\",\"\",IF(ISNUMBER('Facility data'!D144),'Facility data'!D144,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D145)*ISNUMBER('Facility data'!$C144))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D145,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D145,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D145,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W145=\"\",\"\",W145=1,\"Low impact\",W145=2,\"Mid-range impact\",W145=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U145=\"\",\"\",U145<0.01,1,AND(U145>=0.01,U145<=0.02),2,U145>0.02,3)","v":""},null,{"$f":"IF(T145=\"\",\"\",T145/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ145)+(0.0062454442*$Y145)+(-0.0005191748*($AQ145*$Y145))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ145)+(0.0062454442*$Y145)+(-0.0005191748*($AQ145*$Y145))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ145)+(0.0062454442*$Y145)+(-0.0005191748*($AQ145*$Y145))),\"\")","v":""},{"$f":"_xlfn.IFS(Z145=\"\",\"\",Z145<1.5,\"Weak\",AND(Z145>=1.5,Z145<=2.5),\"Mid-Range\",Z145>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z145=\"\",\"\",Z145<1.5,1,AND(Z145>=1.5,Z145<=2.5),2,Z145>2.5,3)","v":""},null,{"$f":"IF(OR(W145=\"\",AB145=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB145,W145))","v":""},{"$f":"_xlfn.IFS(AD145=\"\",\"\",AD145=\"Impact Not Likely to be Substantial\",1,AD145=\"Impact Unclear\",2,AD145=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D145=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D145,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG145=\"\",\"\",IF(AG145>National_B_tables[Column3]*1.25,3,IF(AG145<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D145=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D145,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D145,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI145=\"\",\"\",IF(AI145>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI145<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D145=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D145,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D145,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK145=\"\",\"\",IF(AK145>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK145<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D145=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D145,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D145,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM145=\"\",\"\",IF(AM145>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM145<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D145=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D145,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D145,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D145,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D145=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D145,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ145=\"\",\"\",IF(AQ145<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ145>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS145=\"\",\"\",AS145<1.5,\"High impact\",AS145>2.5,\"Low impact\",AND(AS145>=1.5,AS145<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS145=\"\",\"\",AS145>2.5,1,AND(AS145>=1.5,AS145<=2.5),2,AS145<1.5,3)","v":""},null,{"$f":"IF(B145=\"\",\"\",IF(OR(AE145=\"\",AT145=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE145,AU145)))","v":""}]
[{"$f":"IF('Census match'!A145=\"\",\"\",'Census match'!A145)","v":""},{"$f":"IF('Census match'!B145=\"\",\"\",'Census match'!B145)","v":""},{"$f":"IF(AND(NOT(A146=\"\"),'Census match'!E145=\"\"),\"No Census match\",'Census match'!E145)","v":""},{"$f":"'Census match'!J145","v":""},{"$f":"IF($D146=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D146,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D146=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D146,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C145=\"\",D146=\"\"),\"\",'Facility data'!C145)","v":""},{"$f":"IF(ISNUMBER($G146),IF($G146<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G146)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G146)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),('Cost models'!$F$4+'Cost models'!$E$4*$G146)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),IF($G146<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G146)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G146)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),IF($G146<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G146)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G146)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),_xlfn.IFS(AND($G146<='Cost models'!$C$7,$G146>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G146)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G146<='Cost models'!$C$7,$G146<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G146)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G146>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G146)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),IF($G146<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G146)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G146)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),_xlfn.IFS($G146<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G146)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G146>'Cost models'!$C$9,$G146<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G146)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G146>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G146)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G146),IF($G146<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G146)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G146)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B146=\"\",\"\",IF(ISNUMBER('Facility data'!D145),'Facility data'!D145,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D146)*ISNUMBER('Facility data'!$C145))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D146,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D146,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D146,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W146=\"\",\"\",W146=1,\"Low impact\",W146=2,\"Mid-range impact\",W146=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U146=\"\",\"\",U146<0.01,1,AND(U146>=0.01,U146<=0.02),2,U146>0.02,3)","v":""},null,{"$f":"IF(T146=\"\",\"\",T146/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ146)+(0.0062454442*$Y146)+(-0.0005191748*($AQ146*$Y146))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ146)+(0.0062454442*$Y146)+(-0.0005191748*($AQ146*$Y146))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ146)+(0.0062454442*$Y146)+(-0.0005191748*($AQ146*$Y146))),\"\")","v":""},{"$f":"_xlfn.IFS(Z146=\"\",\"\",Z146<1.5,\"Weak\",AND(Z146>=1.5,Z146<=2.5),\"Mid-Range\",Z146>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z146=\"\",\"\",Z146<1.5,1,AND(Z146>=1.5,Z146<=2.5),2,Z146>2.5,3)","v":""},null,{"$f":"IF(OR(W146=\"\",AB146=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB146,W146))","v":""},{"$f":"_xlfn.IFS(AD146=\"\",\"\",AD146=\"Impact Not Likely to be Substantial\",1,AD146=\"Impact Unclear\",2,AD146=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D146=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D146,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG146=\"\",\"\",IF(AG146>National_B_tables[Column3]*1.25,3,IF(AG146<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D146=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D146,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D146,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI146=\"\",\"\",IF(AI146>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI146<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D146=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D146,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D146,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK146=\"\",\"\",IF(AK146>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK146<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D146=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D146,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D146,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM146=\"\",\"\",IF(AM146>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM146<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D146=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D146,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D146,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D146,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D146=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D146,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ146=\"\",\"\",IF(AQ146<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ146>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS146=\"\",\"\",AS146<1.5,\"High impact\",AS146>2.5,\"Low impact\",AND(AS146>=1.5,AS146<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS146=\"\",\"\",AS146>2.5,1,AND(AS146>=1.5,AS146<=2.5),2,AS146<1.5,3)","v":""},null,{"$f":"IF(B146=\"\",\"\",IF(OR(AE146=\"\",AT146=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE146,AU146)))","v":""}]
[{"$f":"IF('Census match'!A146=\"\",\"\",'Census match'!A146)","v":""},{"$f":"IF('Census match'!B146=\"\",\"\",'Census match'!B146)","v":""},{"$f":"IF(AND(NOT(A147=\"\"),'Census match'!E146=\"\"),\"No Census match\",'Census match'!E146)","v":""},{"$f":"'Census match'!J146","v":""},{"$f":"IF($D147=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D147,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D147=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D147,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C146=\"\",D147=\"\"),\"\",'Facility data'!C146)","v":""},{"$f":"IF(ISNUMBER($G147),IF($G147<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G147)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G147)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),('Cost models'!$F$4+'Cost models'!$E$4*$G147)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),IF($G147<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G147)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G147)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),IF($G147<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G147)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G147)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),_xlfn.IFS(AND($G147<='Cost models'!$C$7,$G147>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G147)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G147<='Cost models'!$C$7,$G147<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G147)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G147>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G147)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),IF($G147<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G147)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G147)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),_xlfn.IFS($G147<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G147)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G147>'Cost models'!$C$9,$G147<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G147)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G147>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G147)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G147),IF($G147<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G147)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G147)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B147=\"\",\"\",IF(ISNUMBER('Facility data'!D146),'Facility data'!D146,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D147)*ISNUMBER('Facility data'!$C146))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D147,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D147,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D147,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W147=\"\",\"\",W147=1,\"Low impact\",W147=2,\"Mid-range impact\",W147=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U147=\"\",\"\",U147<0.01,1,AND(U147>=0.01,U147<=0.02),2,U147>0.02,3)","v":""},null,{"$f":"IF(T147=\"\",\"\",T147/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ147)+(0.0062454442*$Y147)+(-0.0005191748*($AQ147*$Y147))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ147)+(0.0062454442*$Y147)+(-0.0005191748*($AQ147*$Y147))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ147)+(0.0062454442*$Y147)+(-0.0005191748*($AQ147*$Y147))),\"\")","v":""},{"$f":"_xlfn.IFS(Z147=\"\",\"\",Z147<1.5,\"Weak\",AND(Z147>=1.5,Z147<=2.5),\"Mid-Range\",Z147>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z147=\"\",\"\",Z147<1.5,1,AND(Z147>=1.5,Z147<=2.5),2,Z147>2.5,3)","v":""},null,{"$f":"IF(OR(W147=\"\",AB147=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB147,W147))","v":""},{"$f":"_xlfn.IFS(AD147=\"\",\"\",AD147=\"Impact Not Likely to be Substantial\",1,AD147=\"Impact Unclear\",2,AD147=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D147=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D147,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG147=\"\",\"\",IF(AG147>National_B_tables[Column3]*1.25,3,IF(AG147<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D147=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D147,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D147,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI147=\"\",\"\",IF(AI147>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI147<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D147=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D147,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D147,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK147=\"\",\"\",IF(AK147>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK147<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D147=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D147,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D147,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM147=\"\",\"\",IF(AM147>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM147<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D147=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D147,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D147,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D147,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D147=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D147,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ147=\"\",\"\",IF(AQ147<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ147>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS147=\"\",\"\",AS147<1.5,\"High impact\",AS147>2.5,\"Low impact\",AND(AS147>=1.5,AS147<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS147=\"\",\"\",AS147>2.5,1,AND(AS147>=1.5,AS147<=2.5),2,AS147<1.5,3)","v":""},null,{"$f":"IF(B147=\"\",\"\",IF(OR(AE147=\"\",AT147=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE147,AU147)))","v":""}]
[{"$f":"IF('Census match'!A147=\"\",\"\",'Census match'!A147)","v":""},{"$f":"IF('Census match'!B147=\"\",\"\",'Census match'!B147)","v":""},{"$f":"IF(AND(NOT(A148=\"\"),'Census match'!E147=\"\"),\"No Census match\",'Census match'!E147)","v":""},{"$f":"'Census match'!J147","v":""},{"$f":"IF($D148=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D148,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D148=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D148,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C147=\"\",D148=\"\"),\"\",'Facility data'!C147)","v":""},{"$f":"IF(ISNUMBER($G148),IF($G148<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G148)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G148)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),('Cost models'!$F$4+'Cost models'!$E$4*$G148)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),IF($G148<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G148)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G148)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),IF($G148<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G148)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G148)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),_xlfn.IFS(AND($G148<='Cost models'!$C$7,$G148>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G148)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G148<='Cost models'!$C$7,$G148<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G148)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G148>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G148)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),IF($G148<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G148)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G148)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),_xlfn.IFS($G148<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G148)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G148>'Cost models'!$C$9,$G148<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G148)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G148>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G148)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G148),IF($G148<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G148)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G148)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B148=\"\",\"\",IF(ISNUMBER('Facility data'!D147),'Facility data'!D147,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D148)*ISNUMBER('Facility data'!$C147))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D148,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D148,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D148,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W148=\"\",\"\",W148=1,\"Low impact\",W148=2,\"Mid-range impact\",W148=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U148=\"\",\"\",U148<0.01,1,AND(U148>=0.01,U148<=0.02),2,U148>0.02,3)","v":""},null,{"$f":"IF(T148=\"\",\"\",T148/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ148)+(0.0062454442*$Y148)+(-0.0005191748*($AQ148*$Y148))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ148)+(0.0062454442*$Y148)+(-0.0005191748*($AQ148*$Y148))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ148)+(0.0062454442*$Y148)+(-0.0005191748*($AQ148*$Y148))),\"\")","v":""},{"$f":"_xlfn.IFS(Z148=\"\",\"\",Z148<1.5,\"Weak\",AND(Z148>=1.5,Z148<=2.5),\"Mid-Range\",Z148>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z148=\"\",\"\",Z148<1.5,1,AND(Z148>=1.5,Z148<=2.5),2,Z148>2.5,3)","v":""},null,{"$f":"IF(OR(W148=\"\",AB148=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB148,W148))","v":""},{"$f":"_xlfn.IFS(AD148=\"\",\"\",AD148=\"Impact Not Likely to be Substantial\",1,AD148=\"Impact Unclear\",2,AD148=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D148=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D148,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG148=\"\",\"\",IF(AG148>National_B_tables[Column3]*1.25,3,IF(AG148<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D148=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D148,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D148,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI148=\"\",\"\",IF(AI148>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI148<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D148=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D148,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D148,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK148=\"\",\"\",IF(AK148>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK148<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D148=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D148,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D148,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM148=\"\",\"\",IF(AM148>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM148<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D148=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D148,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D148,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D148,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D148=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D148,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ148=\"\",\"\",IF(AQ148<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ148>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS148=\"\",\"\",AS148<1.5,\"High impact\",AS148>2.5,\"Low impact\",AND(AS148>=1.5,AS148<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS148=\"\",\"\",AS148>2.5,1,AND(AS148>=1.5,AS148<=2.5),2,AS148<1.5,3)","v":""},null,{"$f":"IF(B148=\"\",\"\",IF(OR(AE148=\"\",AT148=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE148,AU148)))","v":""}]
[{"$f":"IF('Census match'!A148=\"\",\"\",'Census match'!A148)","v":""},{"$f":"IF('Census match'!B148=\"\",\"\",'Census match'!B148)","v":""},{"$f":"IF(AND(NOT(A149=\"\"),'Census match'!E148=\"\"),\"No Census match\",'Census match'!E148)","v":""},{"$f":"'Census match'!J148","v":""},{"$f":"IF($D149=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D149,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D149=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D149,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C148=\"\",D149=\"\"),\"\",'Facility data'!C148)","v":""},{"$f":"IF(ISNUMBER($G149),IF($G149<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G149)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G149)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),('Cost models'!$F$4+'Cost models'!$E$4*$G149)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),IF($G149<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G149)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G149)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),IF($G149<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G149)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G149)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),_xlfn.IFS(AND($G149<='Cost models'!$C$7,$G149>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G149)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G149<='Cost models'!$C$7,$G149<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G149)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G149>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G149)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),IF($G149<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G149)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G149)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),_xlfn.IFS($G149<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G149)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G149>'Cost models'!$C$9,$G149<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G149)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G149>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G149)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G149),IF($G149<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G149)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G149)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B149=\"\",\"\",IF(ISNUMBER('Facility data'!D148),'Facility data'!D148,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D149)*ISNUMBER('Facility data'!$C148))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D149,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D149,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D149,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W149=\"\",\"\",W149=1,\"Low impact\",W149=2,\"Mid-range impact\",W149=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U149=\"\",\"\",U149<0.01,1,AND(U149>=0.01,U149<=0.02),2,U149>0.02,3)","v":""},null,{"$f":"IF(T149=\"\",\"\",T149/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ149)+(0.0062454442*$Y149)+(-0.0005191748*($AQ149*$Y149))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ149)+(0.0062454442*$Y149)+(-0.0005191748*($AQ149*$Y149))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ149)+(0.0062454442*$Y149)+(-0.0005191748*($AQ149*$Y149))),\"\")","v":""},{"$f":"_xlfn.IFS(Z149=\"\",\"\",Z149<1.5,\"Weak\",AND(Z149>=1.5,Z149<=2.5),\"Mid-Range\",Z149>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z149=\"\",\"\",Z149<1.5,1,AND(Z149>=1.5,Z149<=2.5),2,Z149>2.5,3)","v":""},null,{"$f":"IF(OR(W149=\"\",AB149=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB149,W149))","v":""},{"$f":"_xlfn.IFS(AD149=\"\",\"\",AD149=\"Impact Not Likely to be Substantial\",1,AD149=\"Impact Unclear\",2,AD149=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D149=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D149,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG149=\"\",\"\",IF(AG149>National_B_tables[Column3]*1.25,3,IF(AG149<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D149=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D149,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D149,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI149=\"\",\"\",IF(AI149>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI149<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D149=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D149,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D149,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK149=\"\",\"\",IF(AK149>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK149<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D149=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D149,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D149,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM149=\"\",\"\",IF(AM149>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM149<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D149=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D149,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D149,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D149,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D149=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D149,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ149=\"\",\"\",IF(AQ149<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ149>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS149=\"\",\"\",AS149<1.5,\"High impact\",AS149>2.5,\"Low impact\",AND(AS149>=1.5,AS149<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS149=\"\",\"\",AS149>2.5,1,AND(AS149>=1.5,AS149<=2.5),2,AS149<1.5,3)","v":""},null,{"$f":"IF(B149=\"\",\"\",IF(OR(AE149=\"\",AT149=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE149,AU149)))","v":""}]
[{"$f":"IF('Census match'!A149=\"\",\"\",'Census match'!A149)","v":""},{"$f":"IF('Census match'!B149=\"\",\"\",'Census match'!B149)","v":""},{"$f":"IF(AND(NOT(A150=\"\"),'Census match'!E149=\"\"),\"No Census match\",'Census match'!E149)","v":""},{"$f":"'Census match'!J149","v":""},{"$f":"IF($D150=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D150,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D150=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D150,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C149=\"\",D150=\"\"),\"\",'Facility data'!C149)","v":""},{"$f":"IF(ISNUMBER($G150),IF($G150<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G150)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G150)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),('Cost models'!$F$4+'Cost models'!$E$4*$G150)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),IF($G150<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G150)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G150)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),IF($G150<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G150)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G150)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),_xlfn.IFS(AND($G150<='Cost models'!$C$7,$G150>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G150)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G150<='Cost models'!$C$7,$G150<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G150)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G150>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G150)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),IF($G150<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G150)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G150)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),_xlfn.IFS($G150<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G150)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G150>'Cost models'!$C$9,$G150<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G150)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G150>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G150)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G150),IF($G150<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G150)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G150)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B150=\"\",\"\",IF(ISNUMBER('Facility data'!D149),'Facility data'!D149,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D150)*ISNUMBER('Facility data'!$C149))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D150,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D150,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D150,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W150=\"\",\"\",W150=1,\"Low impact\",W150=2,\"Mid-range impact\",W150=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U150=\"\",\"\",U150<0.01,1,AND(U150>=0.01,U150<=0.02),2,U150>0.02,3)","v":""},null,{"$f":"IF(T150=\"\",\"\",T150/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ150)+(0.0062454442*$Y150)+(-0.0005191748*($AQ150*$Y150))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ150)+(0.0062454442*$Y150)+(-0.0005191748*($AQ150*$Y150))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ150)+(0.0062454442*$Y150)+(-0.0005191748*($AQ150*$Y150))),\"\")","v":""},{"$f":"_xlfn.IFS(Z150=\"\",\"\",Z150<1.5,\"Weak\",AND(Z150>=1.5,Z150<=2.5),\"Mid-Range\",Z150>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z150=\"\",\"\",Z150<1.5,1,AND(Z150>=1.5,Z150<=2.5),2,Z150>2.5,3)","v":""},null,{"$f":"IF(OR(W150=\"\",AB150=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB150,W150))","v":""},{"$f":"_xlfn.IFS(AD150=\"\",\"\",AD150=\"Impact Not Likely to be Substantial\",1,AD150=\"Impact Unclear\",2,AD150=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D150=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D150,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG150=\"\",\"\",IF(AG150>National_B_tables[Column3]*1.25,3,IF(AG150<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D150=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D150,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D150,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI150=\"\",\"\",IF(AI150>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI150<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D150=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D150,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D150,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK150=\"\",\"\",IF(AK150>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK150<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D150=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D150,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D150,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM150=\"\",\"\",IF(AM150>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM150<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D150=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D150,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D150,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D150,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D150=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D150,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ150=\"\",\"\",IF(AQ150<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ150>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS150=\"\",\"\",AS150<1.5,\"High impact\",AS150>2.5,\"Low impact\",AND(AS150>=1.5,AS150<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS150=\"\",\"\",AS150>2.5,1,AND(AS150>=1.5,AS150<=2.5),2,AS150<1.5,3)","v":""},null,{"$f":"IF(B150=\"\",\"\",IF(OR(AE150=\"\",AT150=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE150,AU150)))","v":""}]
[{"$f":"IF('Census match'!A150=\"\",\"\",'Census match'!A150)","v":""},{"$f":"IF('Census match'!B150=\"\",\"\",'Census match'!B150)","v":""},{"$f":"IF(AND(NOT(A151=\"\"),'Census match'!E150=\"\"),\"No Census match\",'Census match'!E150)","v":""},{"$f":"'Census match'!J150","v":""},{"$f":"IF($D151=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D151,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D151=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D151,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C150=\"\",D151=\"\"),\"\",'Facility data'!C150)","v":""},{"$f":"IF(ISNUMBER($G151),IF($G151<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G151)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G151)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),('Cost models'!$F$4+'Cost models'!$E$4*$G151)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),IF($G151<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G151)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G151)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),IF($G151<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G151)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G151)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),_xlfn.IFS(AND($G151<='Cost models'!$C$7,$G151>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G151)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G151<='Cost models'!$C$7,$G151<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G151)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G151>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G151)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),IF($G151<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G151)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G151)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),_xlfn.IFS($G151<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G151)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G151>'Cost models'!$C$9,$G151<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G151)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G151>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G151)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G151),IF($G151<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G151)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G151)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B151=\"\",\"\",IF(ISNUMBER('Facility data'!D150),'Facility data'!D150,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D151)*ISNUMBER('Facility data'!$C150))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D151,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D151,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D151,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W151=\"\",\"\",W151=1,\"Low impact\",W151=2,\"Mid-range impact\",W151=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U151=\"\",\"\",U151<0.01,1,AND(U151>=0.01,U151<=0.02),2,U151>0.02,3)","v":""},null,{"$f":"IF(T151=\"\",\"\",T151/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ151)+(0.0062454442*$Y151)+(-0.0005191748*($AQ151*$Y151))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ151)+(0.0062454442*$Y151)+(-0.0005191748*($AQ151*$Y151))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ151)+(0.0062454442*$Y151)+(-0.0005191748*($AQ151*$Y151))),\"\")","v":""},{"$f":"_xlfn.IFS(Z151=\"\",\"\",Z151<1.5,\"Weak\",AND(Z151>=1.5,Z151<=2.5),\"Mid-Range\",Z151>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z151=\"\",\"\",Z151<1.5,1,AND(Z151>=1.5,Z151<=2.5),2,Z151>2.5,3)","v":""},null,{"$f":"IF(OR(W151=\"\",AB151=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB151,W151))","v":""},{"$f":"_xlfn.IFS(AD151=\"\",\"\",AD151=\"Impact Not Likely to be Substantial\",1,AD151=\"Impact Unclear\",2,AD151=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D151=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D151,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG151=\"\",\"\",IF(AG151>National_B_tables[Column3]*1.25,3,IF(AG151<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D151=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D151,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D151,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI151=\"\",\"\",IF(AI151>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI151<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D151=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D151,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D151,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK151=\"\",\"\",IF(AK151>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK151<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D151=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D151,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D151,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM151=\"\",\"\",IF(AM151>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM151<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D151=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D151,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D151,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D151,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D151=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D151,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ151=\"\",\"\",IF(AQ151<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ151>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS151=\"\",\"\",AS151<1.5,\"High impact\",AS151>2.5,\"Low impact\",AND(AS151>=1.5,AS151<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS151=\"\",\"\",AS151>2.5,1,AND(AS151>=1.5,AS151<=2.5),2,AS151<1.5,3)","v":""},null,{"$f":"IF(B151=\"\",\"\",IF(OR(AE151=\"\",AT151=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE151,AU151)))","v":""}]
[{"$f":"IF('Census match'!A151=\"\",\"\",'Census match'!A151)","v":""},{"$f":"IF('Census match'!B151=\"\",\"\",'Census match'!B151)","v":""},{"$f":"IF(AND(NOT(A152=\"\"),'Census match'!E151=\"\"),\"No Census match\",'Census match'!E151)","v":""},{"$f":"'Census match'!J151","v":""},{"$f":"IF($D152=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D152,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D152=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D152,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C151=\"\",D152=\"\"),\"\",'Facility data'!C151)","v":""},{"$f":"IF(ISNUMBER($G152),IF($G152<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G152)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G152)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),('Cost models'!$F$4+'Cost models'!$E$4*$G152)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),IF($G152<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G152)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G152)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),IF($G152<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G152)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G152)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),_xlfn.IFS(AND($G152<='Cost models'!$C$7,$G152>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G152)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G152<='Cost models'!$C$7,$G152<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G152)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G152>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G152)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),IF($G152<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G152)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G152)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),_xlfn.IFS($G152<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G152)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G152>'Cost models'!$C$9,$G152<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G152)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G152>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G152)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G152),IF($G152<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G152)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G152)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B152=\"\",\"\",IF(ISNUMBER('Facility data'!D151),'Facility data'!D151,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D152)*ISNUMBER('Facility data'!$C151))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D152,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D152,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D152,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W152=\"\",\"\",W152=1,\"Low impact\",W152=2,\"Mid-range impact\",W152=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U152=\"\",\"\",U152<0.01,1,AND(U152>=0.01,U152<=0.02),2,U152>0.02,3)","v":""},null,{"$f":"IF(T152=\"\",\"\",T152/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ152)+(0.0062454442*$Y152)+(-0.0005191748*($AQ152*$Y152))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ152)+(0.0062454442*$Y152)+(-0.0005191748*($AQ152*$Y152))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ152)+(0.0062454442*$Y152)+(-0.0005191748*($AQ152*$Y152))),\"\")","v":""},{"$f":"_xlfn.IFS(Z152=\"\",\"\",Z152<1.5,\"Weak\",AND(Z152>=1.5,Z152<=2.5),\"Mid-Range\",Z152>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z152=\"\",\"\",Z152<1.5,1,AND(Z152>=1.5,Z152<=2.5),2,Z152>2.5,3)","v":""},null,{"$f":"IF(OR(W152=\"\",AB152=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB152,W152))","v":""},{"$f":"_xlfn.IFS(AD152=\"\",\"\",AD152=\"Impact Not Likely to be Substantial\",1,AD152=\"Impact Unclear\",2,AD152=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D152=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D152,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG152=\"\",\"\",IF(AG152>National_B_tables[Column3]*1.25,3,IF(AG152<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D152=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D152,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D152,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI152=\"\",\"\",IF(AI152>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI152<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D152=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D152,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D152,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK152=\"\",\"\",IF(AK152>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK152<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D152=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D152,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D152,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM152=\"\",\"\",IF(AM152>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM152<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D152=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D152,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D152,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D152,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D152=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D152,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ152=\"\",\"\",IF(AQ152<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ152>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS152=\"\",\"\",AS152<1.5,\"High impact\",AS152>2.5,\"Low impact\",AND(AS152>=1.5,AS152<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS152=\"\",\"\",AS152>2.5,1,AND(AS152>=1.5,AS152<=2.5),2,AS152<1.5,3)","v":""},null,{"$f":"IF(B152=\"\",\"\",IF(OR(AE152=\"\",AT152=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE152,AU152)))","v":""}]
[{"$f":"IF('Census match'!A152=\"\",\"\",'Census match'!A152)","v":""},{"$f":"IF('Census match'!B152=\"\",\"\",'Census match'!B152)","v":""},{"$f":"IF(AND(NOT(A153=\"\"),'Census match'!E152=\"\"),\"No Census match\",'Census match'!E152)","v":""},{"$f":"'Census match'!J152","v":""},{"$f":"IF($D153=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D153,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D153=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D153,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C152=\"\",D153=\"\"),\"\",'Facility data'!C152)","v":""},{"$f":"IF(ISNUMBER($G153),IF($G153<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G153)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G153)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),('Cost models'!$F$4+'Cost models'!$E$4*$G153)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),IF($G153<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G153)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G153)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),IF($G153<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G153)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G153)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),_xlfn.IFS(AND($G153<='Cost models'!$C$7,$G153>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G153)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G153<='Cost models'!$C$7,$G153<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G153)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G153>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G153)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),IF($G153<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G153)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G153)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),_xlfn.IFS($G153<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G153)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G153>'Cost models'!$C$9,$G153<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G153)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G153>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G153)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G153),IF($G153<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G153)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G153)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G153),SUM(H153:O153),\"\")","v":""},"",null,{"$f":"IF(B153=\"\",\"\",IF(ISNUMBER('Facility data'!D152),'Facility data'!D152,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D153)*ISNUMBER('Facility data'!$C152))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D153,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D153,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D153,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W153=\"\",\"\",W153=1,\"Low impact\",W153=2,\"Mid-range impact\",W153=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U153=\"\",\"\",U153<0.01,1,AND(U153>=0.01,U153<=0.02),2,U153>0.02,3)","v":""},null,{"$f":"IF(T153=\"\",\"\",T153/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ153)+(0.0062454442*$Y153)+(-0.0005191748*($AQ153*$Y153))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ153)+(0.0062454442*$Y153)+(-0.0005191748*($AQ153*$Y153))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ153)+(0.0062454442*$Y153)+(-0.0005191748*($AQ153*$Y153))),\"\")","v":""},{"$f":"_xlfn.IFS(Z153=\"\",\"\",Z153<1.5,\"Weak\",AND(Z153>=1.5,Z153<=2.5),\"Mid-Range\",Z153>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z153=\"\",\"\",Z153<1.5,1,AND(Z153>=1.5,Z153<=2.5),2,Z153>2.5,3)","v":""},null,{"$f":"IF(OR(W153=\"\",AB153=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB153,W153))","v":""},{"$f":"_xlfn.IFS(AD153=\"\",\"\",AD153=\"Impact Not Likely to be Substantial\",1,AD153=\"Impact Unclear\",2,AD153=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D153=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D153,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG153=\"\",\"\",IF(AG153>National_B_tables[Column3]*1.25,3,IF(AG153<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D153=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D153,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D153,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI153=\"\",\"\",IF(AI153>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI153<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D153=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D153,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D153,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK153=\"\",\"\",IF(AK153>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK153<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D153=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D153,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D153,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM153=\"\",\"\",IF(AM153>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM153<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D153=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D153,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D153,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D153,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D153=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D153,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ153=\"\",\"\",IF(AQ153<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ153>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS153=\"\",\"\",AS153<1.5,\"High impact\",AS153>2.5,\"Low impact\",AND(AS153>=1.5,AS153<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS153=\"\",\"\",AS153>2.5,1,AND(AS153>=1.5,AS153<=2.5),2,AS153<1.5,3)","v":""},null,{"$f":"IF(B153=\"\",\"\",IF(OR(AE153=\"\",AT153=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE153,AU153)))","v":""}]
[{"$f":"IF('Census match'!A153=\"\",\"\",'Census match'!A153)","v":""},{"$f":"IF('Census match'!B153=\"\",\"\",'Census match'!B153)","v":""},{"$f":"IF(AND(NOT(A154=\"\"),'Census match'!E153=\"\"),\"No Census match\",'Census match'!E153)","v":""},{"$f":"'Census match'!J153","v":""},{"$f":"IF($D154=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D154,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D154=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D154,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C153=\"\",D154=\"\"),\"\",'Facility data'!C153)","v":""},{"$f":"IF(ISNUMBER($G154),IF($G154<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G154)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G154)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),('Cost models'!$F$4+'Cost models'!$E$4*$G154)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),IF($G154<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G154)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G154)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),IF($G154<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G154)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G154)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),_xlfn.IFS(AND($G154<='Cost models'!$C$7,$G154>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G154)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G154<='Cost models'!$C$7,$G154<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G154)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G154>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G154)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),IF($G154<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G154)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G154)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),_xlfn.IFS($G154<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G154)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G154>'Cost models'!$C$9,$G154<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G154)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G154>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G154)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G154),IF($G154<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G154)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G154)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B154=\"\",\"\",IF(ISNUMBER('Facility data'!D153),'Facility data'!D153,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D154)*ISNUMBER('Facility data'!$C153))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D154,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D154,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D154,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W154=\"\",\"\",W154=1,\"Low impact\",W154=2,\"Mid-range impact\",W154=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U154=\"\",\"\",U154<0.01,1,AND(U154>=0.01,U154<=0.02),2,U154>0.02,3)","v":""},null,{"$f":"IF(T154=\"\",\"\",T154/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ154)+(0.0062454442*$Y154)+(-0.0005191748*($AQ154*$Y154))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ154)+(0.0062454442*$Y154)+(-0.0005191748*($AQ154*$Y154))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ154)+(0.0062454442*$Y154)+(-0.0005191748*($AQ154*$Y154))),\"\")","v":""},{"$f":"_xlfn.IFS(Z154=\"\",\"\",Z154<1.5,\"Weak\",AND(Z154>=1.5,Z154<=2.5),\"Mid-Range\",Z154>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z154=\"\",\"\",Z154<1.5,1,AND(Z154>=1.5,Z154<=2.5),2,Z154>2.5,3)","v":""},null,{"$f":"IF(OR(W154=\"\",AB154=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB154,W154))","v":""},{"$f":"_xlfn.IFS(AD154=\"\",\"\",AD154=\"Impact Not Likely to be Substantial\",1,AD154=\"Impact Unclear\",2,AD154=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D154=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D154,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG154=\"\",\"\",IF(AG154>National_B_tables[Column3]*1.25,3,IF(AG154<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D154=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D154,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D154,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI154=\"\",\"\",IF(AI154>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI154<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D154=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D154,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D154,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK154=\"\",\"\",IF(AK154>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK154<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D154=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D154,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D154,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM154=\"\",\"\",IF(AM154>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM154<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D154=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D154,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D154,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D154,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D154=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D154,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ154=\"\",\"\",IF(AQ154<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ154>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS154=\"\",\"\",AS154<1.5,\"High impact\",AS154>2.5,\"Low impact\",AND(AS154>=1.5,AS154<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS154=\"\",\"\",AS154>2.5,1,AND(AS154>=1.5,AS154<=2.5),2,AS154<1.5,3)","v":""},null,{"$f":"IF(B154=\"\",\"\",IF(OR(AE154=\"\",AT154=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE154,AU154)))","v":""}]
[{"$f":"IF('Census match'!A154=\"\",\"\",'Census match'!A154)","v":""},{"$f":"IF('Census match'!B154=\"\",\"\",'Census match'!B154)","v":""},{"$f":"IF(AND(NOT(A155=\"\"),'Census match'!E154=\"\"),\"No Census match\",'Census match'!E154)","v":""},{"$f":"'Census match'!J154","v":""},{"$f":"IF($D155=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D155,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D155=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D155,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C154=\"\",D155=\"\"),\"\",'Facility data'!C154)","v":""},{"$f":"IF(ISNUMBER($G155),IF($G155<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G155)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G155)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),('Cost models'!$F$4+'Cost models'!$E$4*$G155)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),IF($G155<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G155)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G155)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),IF($G155<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G155)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G155)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),_xlfn.IFS(AND($G155<='Cost models'!$C$7,$G155>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G155)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G155<='Cost models'!$C$7,$G155<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G155)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G155>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G155)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),IF($G155<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G155)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G155)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),_xlfn.IFS($G155<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G155)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G155>'Cost models'!$C$9,$G155<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G155)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G155>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G155)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G155),IF($G155<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G155)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G155)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B155=\"\",\"\",IF(ISNUMBER('Facility data'!D154),'Facility data'!D154,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D155)*ISNUMBER('Facility data'!$C154))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D155,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D155,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D155,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W155=\"\",\"\",W155=1,\"Low impact\",W155=2,\"Mid-range impact\",W155=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U155=\"\",\"\",U155<0.01,1,AND(U155>=0.01,U155<=0.02),2,U155>0.02,3)","v":""},null,{"$f":"IF(T155=\"\",\"\",T155/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ155)+(0.0062454442*$Y155)+(-0.0005191748*($AQ155*$Y155))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ155)+(0.0062454442*$Y155)+(-0.0005191748*($AQ155*$Y155))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ155)+(0.0062454442*$Y155)+(-0.0005191748*($AQ155*$Y155))),\"\")","v":""},{"$f":"_xlfn.IFS(Z155=\"\",\"\",Z155<1.5,\"Weak\",AND(Z155>=1.5,Z155<=2.5),\"Mid-Range\",Z155>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z155=\"\",\"\",Z155<1.5,1,AND(Z155>=1.5,Z155<=2.5),2,Z155>2.5,3)","v":""},null,{"$f":"IF(OR(W155=\"\",AB155=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB155,W155))","v":""},{"$f":"_xlfn.IFS(AD155=\"\",\"\",AD155=\"Impact Not Likely to be Substantial\",1,AD155=\"Impact Unclear\",2,AD155=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D155=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D155,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG155=\"\",\"\",IF(AG155>National_B_tables[Column3]*1.25,3,IF(AG155<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D155=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D155,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D155,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI155=\"\",\"\",IF(AI155>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI155<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D155=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D155,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D155,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK155=\"\",\"\",IF(AK155>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK155<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D155=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D155,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D155,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM155=\"\",\"\",IF(AM155>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM155<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D155=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D155,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D155,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D155,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D155=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D155,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ155=\"\",\"\",IF(AQ155<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ155>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS155=\"\",\"\",AS155<1.5,\"High impact\",AS155>2.5,\"Low impact\",AND(AS155>=1.5,AS155<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS155=\"\",\"\",AS155>2.5,1,AND(AS155>=1.5,AS155<=2.5),2,AS155<1.5,3)","v":""},null,{"$f":"IF(B155=\"\",\"\",IF(OR(AE155=\"\",AT155=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE155,AU155)))","v":""}]
[{"$f":"IF('Census match'!A155=\"\",\"\",'Census match'!A155)","v":""},{"$f":"IF('Census match'!B155=\"\",\"\",'Census match'!B155)","v":""},{"$f":"IF(AND(NOT(A156=\"\"),'Census match'!E155=\"\"),\"No Census match\",'Census match'!E155)","v":""},{"$f":"'Census match'!J155","v":""},{"$f":"IF($D156=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D156,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D156=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D156,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C155=\"\",D156=\"\"),\"\",'Facility data'!C155)","v":""},{"$f":"IF(ISNUMBER($G156),IF($G156<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G156)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G156)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),('Cost models'!$F$4+'Cost models'!$E$4*$G156)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),IF($G156<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G156)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G156)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),IF($G156<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G156)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G156)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),_xlfn.IFS(AND($G156<='Cost models'!$C$7,$G156>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G156)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G156<='Cost models'!$C$7,$G156<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G156)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G156>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G156)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),IF($G156<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G156)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G156)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),_xlfn.IFS($G156<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G156)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G156>'Cost models'!$C$9,$G156<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G156)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G156>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G156)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G156),IF($G156<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G156)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G156)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B156=\"\",\"\",IF(ISNUMBER('Facility data'!D155),'Facility data'!D155,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D156)*ISNUMBER('Facility data'!$C155))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D156,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D156,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D156,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W156=\"\",\"\",W156=1,\"Low impact\",W156=2,\"Mid-range impact\",W156=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U156=\"\",\"\",U156<0.01,1,AND(U156>=0.01,U156<=0.02),2,U156>0.02,3)","v":""},null,{"$f":"IF(T156=\"\",\"\",T156/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ156)+(0.0062454442*$Y156)+(-0.0005191748*($AQ156*$Y156))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ156)+(0.0062454442*$Y156)+(-0.0005191748*($AQ156*$Y156))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ156)+(0.0062454442*$Y156)+(-0.0005191748*($AQ156*$Y156))),\"\")","v":""},{"$f":"_xlfn.IFS(Z156=\"\",\"\",Z156<1.5,\"Weak\",AND(Z156>=1.5,Z156<=2.5),\"Mid-Range\",Z156>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z156=\"\",\"\",Z156<1.5,1,AND(Z156>=1.5,Z156<=2.5),2,Z156>2.5,3)","v":""},null,{"$f":"IF(OR(W156=\"\",AB156=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB156,W156))","v":""},{"$f":"_xlfn.IFS(AD156=\"\",\"\",AD156=\"Impact Not Likely to be Substantial\",1,AD156=\"Impact Unclear\",2,AD156=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D156=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D156,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG156=\"\",\"\",IF(AG156>National_B_tables[Column3]*1.25,3,IF(AG156<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D156=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D156,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D156,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI156=\"\",\"\",IF(AI156>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI156<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D156=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D156,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D156,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK156=\"\",\"\",IF(AK156>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK156<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D156=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D156,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D156,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM156=\"\",\"\",IF(AM156>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM156<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D156=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D156,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D156,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D156,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D156=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D156,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ156=\"\",\"\",IF(AQ156<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ156>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS156=\"\",\"\",AS156<1.5,\"High impact\",AS156>2.5,\"Low impact\",AND(AS156>=1.5,AS156<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS156=\"\",\"\",AS156>2.5,1,AND(AS156>=1.5,AS156<=2.5),2,AS156<1.5,3)","v":""},null,{"$f":"IF(B156=\"\",\"\",IF(OR(AE156=\"\",AT156=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE156,AU156)))","v":""}]
[{"$f":"IF('Census match'!A156=\"\",\"\",'Census match'!A156)","v":""},{"$f":"IF('Census match'!B156=\"\",\"\",'Census match'!B156)","v":""},{"$f":"IF(AND(NOT(A157=\"\"),'Census match'!E156=\"\"),\"No Census match\",'Census match'!E156)","v":""},{"$f":"'Census match'!J156","v":""},{"$f":"IF($D157=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D157,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D157=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D157,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C156=\"\",D157=\"\"),\"\",'Facility data'!C156)","v":""},{"$f":"IF(ISNUMBER($G157),IF($G157<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G157)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G157)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),('Cost models'!$F$4+'Cost models'!$E$4*$G157)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),IF($G157<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G157)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G157)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),IF($G157<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G157)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G157)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),_xlfn.IFS(AND($G157<='Cost models'!$C$7,$G157>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G157)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G157<='Cost models'!$C$7,$G157<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G157)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G157>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G157)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),IF($G157<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G157)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G157)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),_xlfn.IFS($G157<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G157)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G157>'Cost models'!$C$9,$G157<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G157)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G157>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G157)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G157),IF($G157<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G157)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G157)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B157=\"\",\"\",IF(ISNUMBER('Facility data'!D156),'Facility data'!D156,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D157)*ISNUMBER('Facility data'!$C156))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D157,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D157,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D157,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W157=\"\",\"\",W157=1,\"Low impact\",W157=2,\"Mid-range impact\",W157=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U157=\"\",\"\",U157<0.01,1,AND(U157>=0.01,U157<=0.02),2,U157>0.02,3)","v":""},null,{"$f":"IF(T157=\"\",\"\",T157/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ157)+(0.0062454442*$Y157)+(-0.0005191748*($AQ157*$Y157))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ157)+(0.0062454442*$Y157)+(-0.0005191748*($AQ157*$Y157))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ157)+(0.0062454442*$Y157)+(-0.0005191748*($AQ157*$Y157))),\"\")","v":""},{"$f":"_xlfn.IFS(Z157=\"\",\"\",Z157<1.5,\"Weak\",AND(Z157>=1.5,Z157<=2.5),\"Mid-Range\",Z157>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z157=\"\",\"\",Z157<1.5,1,AND(Z157>=1.5,Z157<=2.5),2,Z157>2.5,3)","v":""},null,{"$f":"IF(OR(W157=\"\",AB157=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB157,W157))","v":""},{"$f":"_xlfn.IFS(AD157=\"\",\"\",AD157=\"Impact Not Likely to be Substantial\",1,AD157=\"Impact Unclear\",2,AD157=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D157=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D157,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG157=\"\",\"\",IF(AG157>National_B_tables[Column3]*1.25,3,IF(AG157<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D157=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D157,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D157,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI157=\"\",\"\",IF(AI157>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI157<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D157=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D157,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D157,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK157=\"\",\"\",IF(AK157>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK157<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D157=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D157,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D157,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM157=\"\",\"\",IF(AM157>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM157<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D157=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D157,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D157,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D157,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D157=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D157,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ157=\"\",\"\",IF(AQ157<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ157>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS157=\"\",\"\",AS157<1.5,\"High impact\",AS157>2.5,\"Low impact\",AND(AS157>=1.5,AS157<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS157=\"\",\"\",AS157>2.5,1,AND(AS157>=1.5,AS157<=2.5),2,AS157<1.5,3)","v":""},null,{"$f":"IF(B157=\"\",\"\",IF(OR(AE157=\"\",AT157=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE157,AU157)))","v":""}]
[{"$f":"IF('Census match'!A157=\"\",\"\",'Census match'!A157)","v":""},{"$f":"IF('Census match'!B157=\"\",\"\",'Census match'!B157)","v":""},{"$f":"IF(AND(NOT(A158=\"\"),'Census match'!E157=\"\"),\"No Census match\",'Census match'!E157)","v":""},{"$f":"'Census match'!J157","v":""},{"$f":"IF($D158=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D158,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D158=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D158,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C157=\"\",D158=\"\"),\"\",'Facility data'!C157)","v":""},{"$f":"IF(ISNUMBER($G158),IF($G158<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G158)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G158)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),('Cost models'!$F$4+'Cost models'!$E$4*$G158)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),IF($G158<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G158)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G158)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),IF($G158<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G158)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G158)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),_xlfn.IFS(AND($G158<='Cost models'!$C$7,$G158>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G158)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G158<='Cost models'!$C$7,$G158<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G158)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G158>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G158)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),IF($G158<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G158)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G158)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),_xlfn.IFS($G158<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G158)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G158>'Cost models'!$C$9,$G158<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G158)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G158>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G158)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G158),IF($G158<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G158)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G158)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B158=\"\",\"\",IF(ISNUMBER('Facility data'!D157),'Facility data'!D157,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D158)*ISNUMBER('Facility data'!$C157))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D158,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D158,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D158,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W158=\"\",\"\",W158=1,\"Low impact\",W158=2,\"Mid-range impact\",W158=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U158=\"\",\"\",U158<0.01,1,AND(U158>=0.01,U158<=0.02),2,U158>0.02,3)","v":""},null,{"$f":"IF(T158=\"\",\"\",T158/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ158)+(0.0062454442*$Y158)+(-0.0005191748*($AQ158*$Y158))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ158)+(0.0062454442*$Y158)+(-0.0005191748*($AQ158*$Y158))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ158)+(0.0062454442*$Y158)+(-0.0005191748*($AQ158*$Y158))),\"\")","v":""},{"$f":"_xlfn.IFS(Z158=\"\",\"\",Z158<1.5,\"Weak\",AND(Z158>=1.5,Z158<=2.5),\"Mid-Range\",Z158>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z158=\"\",\"\",Z158<1.5,1,AND(Z158>=1.5,Z158<=2.5),2,Z158>2.5,3)","v":""},null,{"$f":"IF(OR(W158=\"\",AB158=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB158,W158))","v":""},{"$f":"_xlfn.IFS(AD158=\"\",\"\",AD158=\"Impact Not Likely to be Substantial\",1,AD158=\"Impact Unclear\",2,AD158=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D158=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D158,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG158=\"\",\"\",IF(AG158>National_B_tables[Column3]*1.25,3,IF(AG158<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D158=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D158,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D158,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI158=\"\",\"\",IF(AI158>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI158<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D158=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D158,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D158,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK158=\"\",\"\",IF(AK158>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK158<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D158=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D158,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D158,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM158=\"\",\"\",IF(AM158>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM158<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D158=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D158,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D158,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D158,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D158=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D158,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ158=\"\",\"\",IF(AQ158<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ158>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS158=\"\",\"\",AS158<1.5,\"High impact\",AS158>2.5,\"Low impact\",AND(AS158>=1.5,AS158<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS158=\"\",\"\",AS158>2.5,1,AND(AS158>=1.5,AS158<=2.5),2,AS158<1.5,3)","v":""},null,{"$f":"IF(B158=\"\",\"\",IF(OR(AE158=\"\",AT158=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE158,AU158)))","v":""}]
[{"$f":"IF('Census match'!A158=\"\",\"\",'Census match'!A158)","v":""},{"$f":"IF('Census match'!B158=\"\",\"\",'Census match'!B158)","v":""},{"$f":"IF(AND(NOT(A159=\"\"),'Census match'!E158=\"\"),\"No Census match\",'Census match'!E158)","v":""},{"$f":"'Census match'!J158","v":""},{"$f":"IF($D159=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D159,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D159=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D159,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C158=\"\",D159=\"\"),\"\",'Facility data'!C158)","v":""},{"$f":"IF(ISNUMBER($G159),IF($G159<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G159)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G159)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),('Cost models'!$F$4+'Cost models'!$E$4*$G159)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),IF($G159<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G159)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G159)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),IF($G159<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G159)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G159)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),_xlfn.IFS(AND($G159<='Cost models'!$C$7,$G159>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G159)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G159<='Cost models'!$C$7,$G159<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G159)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G159>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G159)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),IF($G159<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G159)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G159)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),_xlfn.IFS($G159<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G159)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G159>'Cost models'!$C$9,$G159<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G159)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G159>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G159)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G159),IF($G159<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G159)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G159)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B159=\"\",\"\",IF(ISNUMBER('Facility data'!D158),'Facility data'!D158,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D159)*ISNUMBER('Facility data'!$C158))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D159,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D159,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D159,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W159=\"\",\"\",W159=1,\"Low impact\",W159=2,\"Mid-range impact\",W159=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U159=\"\",\"\",U159<0.01,1,AND(U159>=0.01,U159<=0.02),2,U159>0.02,3)","v":""},null,{"$f":"IF(T159=\"\",\"\",T159/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ159)+(0.0062454442*$Y159)+(-0.0005191748*($AQ159*$Y159))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ159)+(0.0062454442*$Y159)+(-0.0005191748*($AQ159*$Y159))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ159)+(0.0062454442*$Y159)+(-0.0005191748*($AQ159*$Y159))),\"\")","v":""},{"$f":"_xlfn.IFS(Z159=\"\",\"\",Z159<1.5,\"Weak\",AND(Z159>=1.5,Z159<=2.5),\"Mid-Range\",Z159>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z159=\"\",\"\",Z159<1.5,1,AND(Z159>=1.5,Z159<=2.5),2,Z159>2.5,3)","v":""},null,{"$f":"IF(OR(W159=\"\",AB159=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB159,W159))","v":""},{"$f":"_xlfn.IFS(AD159=\"\",\"\",AD159=\"Impact Not Likely to be Substantial\",1,AD159=\"Impact Unclear\",2,AD159=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D159=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D159,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG159=\"\",\"\",IF(AG159>National_B_tables[Column3]*1.25,3,IF(AG159<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D159=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D159,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D159,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI159=\"\",\"\",IF(AI159>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI159<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D159=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D159,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D159,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK159=\"\",\"\",IF(AK159>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK159<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D159=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D159,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D159,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM159=\"\",\"\",IF(AM159>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM159<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D159=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D159,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D159,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D159,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D159=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D159,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ159=\"\",\"\",IF(AQ159<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ159>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS159=\"\",\"\",AS159<1.5,\"High impact\",AS159>2.5,\"Low impact\",AND(AS159>=1.5,AS159<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS159=\"\",\"\",AS159>2.5,1,AND(AS159>=1.5,AS159<=2.5),2,AS159<1.5,3)","v":""},null,{"$f":"IF(B159=\"\",\"\",IF(OR(AE159=\"\",AT159=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE159,AU159)))","v":""}]
[{"$f":"IF('Census match'!A159=\"\",\"\",'Census match'!A159)","v":""},{"$f":"IF('Census match'!B159=\"\",\"\",'Census match'!B159)","v":""},{"$f":"IF(AND(NOT(A160=\"\"),'Census match'!E159=\"\"),\"No Census match\",'Census match'!E159)","v":""},{"$f":"'Census match'!J159","v":""},{"$f":"IF($D160=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D160,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D160=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D160,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C159=\"\",D160=\"\"),\"\",'Facility data'!C159)","v":""},{"$f":"IF(ISNUMBER($G160),IF($G160<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G160)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G160)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),('Cost models'!$F$4+'Cost models'!$E$4*$G160)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),IF($G160<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G160)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G160)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),IF($G160<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G160)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G160)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),_xlfn.IFS(AND($G160<='Cost models'!$C$7,$G160>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G160)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G160<='Cost models'!$C$7,$G160<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G160)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G160>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G160)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),IF($G160<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G160)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G160)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),_xlfn.IFS($G160<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G160)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G160>'Cost models'!$C$9,$G160<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G160)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G160>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G160)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G160),IF($G160<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G160)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G160)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B160=\"\",\"\",IF(ISNUMBER('Facility data'!D159),'Facility data'!D159,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D160)*ISNUMBER('Facility data'!$C159))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D160,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D160,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D160,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W160=\"\",\"\",W160=1,\"Low impact\",W160=2,\"Mid-range impact\",W160=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U160=\"\",\"\",U160<0.01,1,AND(U160>=0.01,U160<=0.02),2,U160>0.02,3)","v":""},null,{"$f":"IF(T160=\"\",\"\",T160/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ160)+(0.0062454442*$Y160)+(-0.0005191748*($AQ160*$Y160))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ160)+(0.0062454442*$Y160)+(-0.0005191748*($AQ160*$Y160))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ160)+(0.0062454442*$Y160)+(-0.0005191748*($AQ160*$Y160))),\"\")","v":""},{"$f":"_xlfn.IFS(Z160=\"\",\"\",Z160<1.5,\"Weak\",AND(Z160>=1.5,Z160<=2.5),\"Mid-Range\",Z160>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z160=\"\",\"\",Z160<1.5,1,AND(Z160>=1.5,Z160<=2.5),2,Z160>2.5,3)","v":""},null,{"$f":"IF(OR(W160=\"\",AB160=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB160,W160))","v":""},{"$f":"_xlfn.IFS(AD160=\"\",\"\",AD160=\"Impact Not Likely to be Substantial\",1,AD160=\"Impact Unclear\",2,AD160=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D160=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D160,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG160=\"\",\"\",IF(AG160>National_B_tables[Column3]*1.25,3,IF(AG160<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D160=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D160,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D160,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI160=\"\",\"\",IF(AI160>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI160<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D160=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D160,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D160,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK160=\"\",\"\",IF(AK160>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK160<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D160=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D160,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D160,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM160=\"\",\"\",IF(AM160>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM160<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D160=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D160,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D160,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D160,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D160=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D160,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ160=\"\",\"\",IF(AQ160<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ160>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS160=\"\",\"\",AS160<1.5,\"High impact\",AS160>2.5,\"Low impact\",AND(AS160>=1.5,AS160<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS160=\"\",\"\",AS160>2.5,1,AND(AS160>=1.5,AS160<=2.5),2,AS160<1.5,3)","v":""},null,{"$f":"IF(B160=\"\",\"\",IF(OR(AE160=\"\",AT160=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE160,AU160)))","v":""}]
[{"$f":"IF('Census match'!A160=\"\",\"\",'Census match'!A160)","v":""},{"$f":"IF('Census match'!B160=\"\",\"\",'Census match'!B160)","v":""},{"$f":"IF(AND(NOT(A161=\"\"),'Census match'!E160=\"\"),\"No Census match\",'Census match'!E160)","v":""},{"$f":"'Census match'!J160","v":""},{"$f":"IF($D161=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D161,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D161=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D161,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C160=\"\",D161=\"\"),\"\",'Facility data'!C160)","v":""},{"$f":"IF(ISNUMBER($G161),IF($G161<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G161)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G161)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),('Cost models'!$F$4+'Cost models'!$E$4*$G161)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),IF($G161<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G161)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G161)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),IF($G161<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G161)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G161)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),_xlfn.IFS(AND($G161<='Cost models'!$C$7,$G161>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G161)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G161<='Cost models'!$C$7,$G161<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G161)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G161>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G161)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),IF($G161<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G161)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G161)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),_xlfn.IFS($G161<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G161)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G161>'Cost models'!$C$9,$G161<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G161)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G161>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G161)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G161),IF($G161<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G161)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G161)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B161=\"\",\"\",IF(ISNUMBER('Facility data'!D160),'Facility data'!D160,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D161)*ISNUMBER('Facility data'!$C160))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D161,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D161,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D161,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W161=\"\",\"\",W161=1,\"Low impact\",W161=2,\"Mid-range impact\",W161=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U161=\"\",\"\",U161<0.01,1,AND(U161>=0.01,U161<=0.02),2,U161>0.02,3)","v":""},null,{"$f":"IF(T161=\"\",\"\",T161/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ161)+(0.0062454442*$Y161)+(-0.0005191748*($AQ161*$Y161))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ161)+(0.0062454442*$Y161)+(-0.0005191748*($AQ161*$Y161))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ161)+(0.0062454442*$Y161)+(-0.0005191748*($AQ161*$Y161))),\"\")","v":""},{"$f":"_xlfn.IFS(Z161=\"\",\"\",Z161<1.5,\"Weak\",AND(Z161>=1.5,Z161<=2.5),\"Mid-Range\",Z161>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z161=\"\",\"\",Z161<1.5,1,AND(Z161>=1.5,Z161<=2.5),2,Z161>2.5,3)","v":""},null,{"$f":"IF(OR(W161=\"\",AB161=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB161,W161))","v":""},{"$f":"_xlfn.IFS(AD161=\"\",\"\",AD161=\"Impact Not Likely to be Substantial\",1,AD161=\"Impact Unclear\",2,AD161=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D161=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D161,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG161=\"\",\"\",IF(AG161>National_B_tables[Column3]*1.25,3,IF(AG161<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D161=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D161,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D161,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI161=\"\",\"\",IF(AI161>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI161<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D161=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D161,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D161,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK161=\"\",\"\",IF(AK161>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK161<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D161=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D161,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D161,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM161=\"\",\"\",IF(AM161>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM161<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D161=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D161,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D161,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D161,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D161=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D161,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ161=\"\",\"\",IF(AQ161<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ161>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS161=\"\",\"\",AS161<1.5,\"High impact\",AS161>2.5,\"Low impact\",AND(AS161>=1.5,AS161<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS161=\"\",\"\",AS161>2.5,1,AND(AS161>=1.5,AS161<=2.5),2,AS161<1.5,3)","v":""},null,{"$f":"IF(B161=\"\",\"\",IF(OR(AE161=\"\",AT161=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE161,AU161)))","v":""}]
[{"$f":"IF('Census match'!A161=\"\",\"\",'Census match'!A161)","v":""},{"$f":"IF('Census match'!B161=\"\",\"\",'Census match'!B161)","v":""},{"$f":"IF(AND(NOT(A162=\"\"),'Census match'!E161=\"\"),\"No Census match\",'Census match'!E161)","v":""},{"$f":"'Census match'!J161","v":""},{"$f":"IF($D162=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D162,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D162=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D162,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C161=\"\",D162=\"\"),\"\",'Facility data'!C161)","v":""},{"$f":"IF(ISNUMBER($G162),IF($G162<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G162)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G162)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),('Cost models'!$F$4+'Cost models'!$E$4*$G162)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),IF($G162<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G162)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G162)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),IF($G162<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G162)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G162)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),_xlfn.IFS(AND($G162<='Cost models'!$C$7,$G162>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G162)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G162<='Cost models'!$C$7,$G162<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G162)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G162>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G162)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),IF($G162<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G162)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G162)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),_xlfn.IFS($G162<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G162)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G162>'Cost models'!$C$9,$G162<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G162)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G162>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G162)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G162),IF($G162<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G162)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G162)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B162=\"\",\"\",IF(ISNUMBER('Facility data'!D161),'Facility data'!D161,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D162)*ISNUMBER('Facility data'!$C161))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D162,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D162,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D162,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W162=\"\",\"\",W162=1,\"Low impact\",W162=2,\"Mid-range impact\",W162=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U162=\"\",\"\",U162<0.01,1,AND(U162>=0.01,U162<=0.02),2,U162>0.02,3)","v":""},null,{"$f":"IF(T162=\"\",\"\",T162/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ162)+(0.0062454442*$Y162)+(-0.0005191748*($AQ162*$Y162))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ162)+(0.0062454442*$Y162)+(-0.0005191748*($AQ162*$Y162))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ162)+(0.0062454442*$Y162)+(-0.0005191748*($AQ162*$Y162))),\"\")","v":""},{"$f":"_xlfn.IFS(Z162=\"\",\"\",Z162<1.5,\"Weak\",AND(Z162>=1.5,Z162<=2.5),\"Mid-Range\",Z162>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z162=\"\",\"\",Z162<1.5,1,AND(Z162>=1.5,Z162<=2.5),2,Z162>2.5,3)","v":""},null,{"$f":"IF(OR(W162=\"\",AB162=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB162,W162))","v":""},{"$f":"_xlfn.IFS(AD162=\"\",\"\",AD162=\"Impact Not Likely to be Substantial\",1,AD162=\"Impact Unclear\",2,AD162=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D162=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D162,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG162=\"\",\"\",IF(AG162>National_B_tables[Column3]*1.25,3,IF(AG162<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D162=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D162,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D162,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI162=\"\",\"\",IF(AI162>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI162<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D162=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D162,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D162,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK162=\"\",\"\",IF(AK162>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK162<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D162=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D162,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D162,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM162=\"\",\"\",IF(AM162>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM162<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D162=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D162,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D162,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D162,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D162=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D162,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ162=\"\",\"\",IF(AQ162<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ162>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS162=\"\",\"\",AS162<1.5,\"High impact\",AS162>2.5,\"Low impact\",AND(AS162>=1.5,AS162<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS162=\"\",\"\",AS162>2.5,1,AND(AS162>=1.5,AS162<=2.5),2,AS162<1.5,3)","v":""},null,{"$f":"IF(B162=\"\",\"\",IF(OR(AE162=\"\",AT162=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE162,AU162)))","v":""}]
[{"$f":"IF('Census match'!A162=\"\",\"\",'Census match'!A162)","v":""},{"$f":"IF('Census match'!B162=\"\",\"\",'Census match'!B162)","v":""},{"$f":"IF(AND(NOT(A163=\"\"),'Census match'!E162=\"\"),\"No Census match\",'Census match'!E162)","v":""},{"$f":"'Census match'!J162","v":""},{"$f":"IF($D163=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D163,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D163=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D163,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C162=\"\",D163=\"\"),\"\",'Facility data'!C162)","v":""},{"$f":"IF(ISNUMBER($G163),IF($G163<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G163)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G163)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),('Cost models'!$F$4+'Cost models'!$E$4*$G163)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),IF($G163<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G163)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G163)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),IF($G163<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G163)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G163)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),_xlfn.IFS(AND($G163<='Cost models'!$C$7,$G163>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G163)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G163<='Cost models'!$C$7,$G163<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G163)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G163>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G163)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),IF($G163<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G163)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G163)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),_xlfn.IFS($G163<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G163)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G163>'Cost models'!$C$9,$G163<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G163)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G163>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G163)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G163),IF($G163<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G163)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G163)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B163=\"\",\"\",IF(ISNUMBER('Facility data'!D162),'Facility data'!D162,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D163)*ISNUMBER('Facility data'!$C162))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D163,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D163,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D163,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W163=\"\",\"\",W163=1,\"Low impact\",W163=2,\"Mid-range impact\",W163=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U163=\"\",\"\",U163<0.01,1,AND(U163>=0.01,U163<=0.02),2,U163>0.02,3)","v":""},null,{"$f":"IF(T163=\"\",\"\",T163/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ163)+(0.0062454442*$Y163)+(-0.0005191748*($AQ163*$Y163))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ163)+(0.0062454442*$Y163)+(-0.0005191748*($AQ163*$Y163))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ163)+(0.0062454442*$Y163)+(-0.0005191748*($AQ163*$Y163))),\"\")","v":""},{"$f":"_xlfn.IFS(Z163=\"\",\"\",Z163<1.5,\"Weak\",AND(Z163>=1.5,Z163<=2.5),\"Mid-Range\",Z163>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z163=\"\",\"\",Z163<1.5,1,AND(Z163>=1.5,Z163<=2.5),2,Z163>2.5,3)","v":""},null,{"$f":"IF(OR(W163=\"\",AB163=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB163,W163))","v":""},{"$f":"_xlfn.IFS(AD163=\"\",\"\",AD163=\"Impact Not Likely to be Substantial\",1,AD163=\"Impact Unclear\",2,AD163=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D163=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D163,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG163=\"\",\"\",IF(AG163>National_B_tables[Column3]*1.25,3,IF(AG163<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D163=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D163,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D163,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI163=\"\",\"\",IF(AI163>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI163<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D163=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D163,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D163,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK163=\"\",\"\",IF(AK163>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK163<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D163=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D163,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D163,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM163=\"\",\"\",IF(AM163>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM163<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D163=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D163,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D163,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D163,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D163=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D163,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ163=\"\",\"\",IF(AQ163<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ163>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS163=\"\",\"\",AS163<1.5,\"High impact\",AS163>2.5,\"Low impact\",AND(AS163>=1.5,AS163<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS163=\"\",\"\",AS163>2.5,1,AND(AS163>=1.5,AS163<=2.5),2,AS163<1.5,3)","v":""},null,{"$f":"IF(B163=\"\",\"\",IF(OR(AE163=\"\",AT163=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE163,AU163)))","v":""}]
[{"$f":"IF('Census match'!A163=\"\",\"\",'Census match'!A163)","v":""},{"$f":"IF('Census match'!B163=\"\",\"\",'Census match'!B163)","v":""},{"$f":"IF(AND(NOT(A164=\"\"),'Census match'!E163=\"\"),\"No Census match\",'Census match'!E163)","v":""},{"$f":"'Census match'!J163","v":""},{"$f":"IF($D164=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D164,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D164=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D164,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C163=\"\",D164=\"\"),\"\",'Facility data'!C163)","v":""},{"$f":"IF(ISNUMBER($G164),IF($G164<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G164)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G164)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),('Cost models'!$F$4+'Cost models'!$E$4*$G164)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),IF($G164<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G164)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G164)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),IF($G164<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G164)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G164)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),_xlfn.IFS(AND($G164<='Cost models'!$C$7,$G164>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G164)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G164<='Cost models'!$C$7,$G164<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G164)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G164>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G164)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),IF($G164<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G164)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G164)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),_xlfn.IFS($G164<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G164)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G164>'Cost models'!$C$9,$G164<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G164)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G164>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G164)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G164),IF($G164<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G164)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G164)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B164=\"\",\"\",IF(ISNUMBER('Facility data'!D163),'Facility data'!D163,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D164)*ISNUMBER('Facility data'!$C163))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D164,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D164,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D164,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W164=\"\",\"\",W164=1,\"Low impact\",W164=2,\"Mid-range impact\",W164=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U164=\"\",\"\",U164<0.01,1,AND(U164>=0.01,U164<=0.02),2,U164>0.02,3)","v":""},null,{"$f":"IF(T164=\"\",\"\",T164/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ164)+(0.0062454442*$Y164)+(-0.0005191748*($AQ164*$Y164))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ164)+(0.0062454442*$Y164)+(-0.0005191748*($AQ164*$Y164))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ164)+(0.0062454442*$Y164)+(-0.0005191748*($AQ164*$Y164))),\"\")","v":""},{"$f":"_xlfn.IFS(Z164=\"\",\"\",Z164<1.5,\"Weak\",AND(Z164>=1.5,Z164<=2.5),\"Mid-Range\",Z164>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z164=\"\",\"\",Z164<1.5,1,AND(Z164>=1.5,Z164<=2.5),2,Z164>2.5,3)","v":""},null,{"$f":"IF(OR(W164=\"\",AB164=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB164,W164))","v":""},{"$f":"_xlfn.IFS(AD164=\"\",\"\",AD164=\"Impact Not Likely to be Substantial\",1,AD164=\"Impact Unclear\",2,AD164=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D164=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D164,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG164=\"\",\"\",IF(AG164>National_B_tables[Column3]*1.25,3,IF(AG164<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D164=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D164,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D164,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI164=\"\",\"\",IF(AI164>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI164<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D164=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D164,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D164,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK164=\"\",\"\",IF(AK164>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK164<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D164=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D164,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D164,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM164=\"\",\"\",IF(AM164>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM164<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D164=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D164,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D164,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D164,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D164=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D164,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ164=\"\",\"\",IF(AQ164<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ164>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS164=\"\",\"\",AS164<1.5,\"High impact\",AS164>2.5,\"Low impact\",AND(AS164>=1.5,AS164<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS164=\"\",\"\",AS164>2.5,1,AND(AS164>=1.5,AS164<=2.5),2,AS164<1.5,3)","v":""},null,{"$f":"IF(B164=\"\",\"\",IF(OR(AE164=\"\",AT164=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE164,AU164)))","v":""}]
[{"$f":"IF('Census match'!A164=\"\",\"\",'Census match'!A164)","v":""},{"$f":"IF('Census match'!B164=\"\",\"\",'Census match'!B164)","v":""},{"$f":"IF(AND(NOT(A165=\"\"),'Census match'!E164=\"\"),\"No Census match\",'Census match'!E164)","v":""},{"$f":"'Census match'!J164","v":""},{"$f":"IF($D165=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D165,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D165=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D165,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C164=\"\",D165=\"\"),\"\",'Facility data'!C164)","v":""},{"$f":"IF(ISNUMBER($G165),IF($G165<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G165)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G165)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),('Cost models'!$F$4+'Cost models'!$E$4*$G165)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),IF($G165<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G165)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G165)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),IF($G165<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G165)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G165)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),_xlfn.IFS(AND($G165<='Cost models'!$C$7,$G165>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G165)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G165<='Cost models'!$C$7,$G165<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G165)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G165>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G165)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),IF($G165<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G165)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G165)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),_xlfn.IFS($G165<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G165)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G165>'Cost models'!$C$9,$G165<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G165)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G165>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G165)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G165),IF($G165<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G165)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G165)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B165=\"\",\"\",IF(ISNUMBER('Facility data'!D164),'Facility data'!D164,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D165)*ISNUMBER('Facility data'!$C164))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D165,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D165,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D165,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W165=\"\",\"\",W165=1,\"Low impact\",W165=2,\"Mid-range impact\",W165=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U165=\"\",\"\",U165<0.01,1,AND(U165>=0.01,U165<=0.02),2,U165>0.02,3)","v":""},null,{"$f":"IF(T165=\"\",\"\",T165/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ165)+(0.0062454442*$Y165)+(-0.0005191748*($AQ165*$Y165))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ165)+(0.0062454442*$Y165)+(-0.0005191748*($AQ165*$Y165))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ165)+(0.0062454442*$Y165)+(-0.0005191748*($AQ165*$Y165))),\"\")","v":""},{"$f":"_xlfn.IFS(Z165=\"\",\"\",Z165<1.5,\"Weak\",AND(Z165>=1.5,Z165<=2.5),\"Mid-Range\",Z165>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z165=\"\",\"\",Z165<1.5,1,AND(Z165>=1.5,Z165<=2.5),2,Z165>2.5,3)","v":""},null,{"$f":"IF(OR(W165=\"\",AB165=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB165,W165))","v":""},{"$f":"_xlfn.IFS(AD165=\"\",\"\",AD165=\"Impact Not Likely to be Substantial\",1,AD165=\"Impact Unclear\",2,AD165=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D165=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D165,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG165=\"\",\"\",IF(AG165>National_B_tables[Column3]*1.25,3,IF(AG165<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D165=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D165,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D165,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI165=\"\",\"\",IF(AI165>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI165<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D165=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D165,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D165,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK165=\"\",\"\",IF(AK165>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK165<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D165=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D165,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D165,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM165=\"\",\"\",IF(AM165>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM165<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D165=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D165,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D165,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D165,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D165=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D165,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ165=\"\",\"\",IF(AQ165<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ165>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS165=\"\",\"\",AS165<1.5,\"High impact\",AS165>2.5,\"Low impact\",AND(AS165>=1.5,AS165<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS165=\"\",\"\",AS165>2.5,1,AND(AS165>=1.5,AS165<=2.5),2,AS165<1.5,3)","v":""},null,{"$f":"IF(B165=\"\",\"\",IF(OR(AE165=\"\",AT165=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE165,AU165)))","v":""}]
[{"$f":"IF('Census match'!A165=\"\",\"\",'Census match'!A165)","v":""},{"$f":"IF('Census match'!B165=\"\",\"\",'Census match'!B165)","v":""},{"$f":"IF(AND(NOT(A166=\"\"),'Census match'!E165=\"\"),\"No Census match\",'Census match'!E165)","v":""},{"$f":"'Census match'!J165","v":""},{"$f":"IF($D166=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D166,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D166=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D166,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C165=\"\",D166=\"\"),\"\",'Facility data'!C165)","v":""},{"$f":"IF(ISNUMBER($G166),IF($G166<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G166)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G166)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),('Cost models'!$F$4+'Cost models'!$E$4*$G166)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),IF($G166<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G166)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G166)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),IF($G166<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G166)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G166)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),_xlfn.IFS(AND($G166<='Cost models'!$C$7,$G166>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G166)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G166<='Cost models'!$C$7,$G166<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G166)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G166>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G166)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),IF($G166<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G166)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G166)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),_xlfn.IFS($G166<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G166)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G166>'Cost models'!$C$9,$G166<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G166)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G166>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G166)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G166),IF($G166<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G166)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G166)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B166=\"\",\"\",IF(ISNUMBER('Facility data'!D165),'Facility data'!D165,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D166)*ISNUMBER('Facility data'!$C165))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D166,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D166,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D166,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W166=\"\",\"\",W166=1,\"Low impact\",W166=2,\"Mid-range impact\",W166=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U166=\"\",\"\",U166<0.01,1,AND(U166>=0.01,U166<=0.02),2,U166>0.02,3)","v":""},null,{"$f":"IF(T166=\"\",\"\",T166/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ166)+(0.0062454442*$Y166)+(-0.0005191748*($AQ166*$Y166))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ166)+(0.0062454442*$Y166)+(-0.0005191748*($AQ166*$Y166))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ166)+(0.0062454442*$Y166)+(-0.0005191748*($AQ166*$Y166))),\"\")","v":""},{"$f":"_xlfn.IFS(Z166=\"\",\"\",Z166<1.5,\"Weak\",AND(Z166>=1.5,Z166<=2.5),\"Mid-Range\",Z166>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z166=\"\",\"\",Z166<1.5,1,AND(Z166>=1.5,Z166<=2.5),2,Z166>2.5,3)","v":""},null,{"$f":"IF(OR(W166=\"\",AB166=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB166,W166))","v":""},{"$f":"_xlfn.IFS(AD166=\"\",\"\",AD166=\"Impact Not Likely to be Substantial\",1,AD166=\"Impact Unclear\",2,AD166=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D166=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D166,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG166=\"\",\"\",IF(AG166>National_B_tables[Column3]*1.25,3,IF(AG166<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D166=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D166,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D166,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI166=\"\",\"\",IF(AI166>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI166<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D166=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D166,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D166,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK166=\"\",\"\",IF(AK166>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK166<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D166=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D166,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D166,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM166=\"\",\"\",IF(AM166>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM166<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D166=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D166,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D166,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D166,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D166=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D166,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ166=\"\",\"\",IF(AQ166<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ166>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS166=\"\",\"\",AS166<1.5,\"High impact\",AS166>2.5,\"Low impact\",AND(AS166>=1.5,AS166<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS166=\"\",\"\",AS166>2.5,1,AND(AS166>=1.5,AS166<=2.5),2,AS166<1.5,3)","v":""},null,{"$f":"IF(B166=\"\",\"\",IF(OR(AE166=\"\",AT166=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE166,AU166)))","v":""}]
[{"$f":"IF('Census match'!A166=\"\",\"\",'Census match'!A166)","v":""},{"$f":"IF('Census match'!B166=\"\",\"\",'Census match'!B166)","v":""},{"$f":"IF(AND(NOT(A167=\"\"),'Census match'!E166=\"\"),\"No Census match\",'Census match'!E166)","v":""},{"$f":"'Census match'!J166","v":""},{"$f":"IF($D167=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D167,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D167=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D167,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C166=\"\",D167=\"\"),\"\",'Facility data'!C166)","v":""},{"$f":"IF(ISNUMBER($G167),IF($G167<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G167)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G167)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),('Cost models'!$F$4+'Cost models'!$E$4*$G167)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),IF($G167<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G167)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G167)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),IF($G167<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G167)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G167)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),_xlfn.IFS(AND($G167<='Cost models'!$C$7,$G167>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G167)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G167<='Cost models'!$C$7,$G167<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G167)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G167>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G167)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),IF($G167<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G167)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G167)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),_xlfn.IFS($G167<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G167)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G167>'Cost models'!$C$9,$G167<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G167)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G167>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G167)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G167),IF($G167<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G167)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G167)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B167=\"\",\"\",IF(ISNUMBER('Facility data'!D166),'Facility data'!D166,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D167)*ISNUMBER('Facility data'!$C166))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D167,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D167,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D167,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W167=\"\",\"\",W167=1,\"Low impact\",W167=2,\"Mid-range impact\",W167=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U167=\"\",\"\",U167<0.01,1,AND(U167>=0.01,U167<=0.02),2,U167>0.02,3)","v":""},null,{"$f":"IF(T167=\"\",\"\",T167/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ167)+(0.0062454442*$Y167)+(-0.0005191748*($AQ167*$Y167))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ167)+(0.0062454442*$Y167)+(-0.0005191748*($AQ167*$Y167))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ167)+(0.0062454442*$Y167)+(-0.0005191748*($AQ167*$Y167))),\"\")","v":""},{"$f":"_xlfn.IFS(Z167=\"\",\"\",Z167<1.5,\"Weak\",AND(Z167>=1.5,Z167<=2.5),\"Mid-Range\",Z167>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z167=\"\",\"\",Z167<1.5,1,AND(Z167>=1.5,Z167<=2.5),2,Z167>2.5,3)","v":""},null,{"$f":"IF(OR(W167=\"\",AB167=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB167,W167))","v":""},{"$f":"_xlfn.IFS(AD167=\"\",\"\",AD167=\"Impact Not Likely to be Substantial\",1,AD167=\"Impact Unclear\",2,AD167=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D167=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D167,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG167=\"\",\"\",IF(AG167>National_B_tables[Column3]*1.25,3,IF(AG167<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D167=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D167,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D167,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI167=\"\",\"\",IF(AI167>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI167<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D167=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D167,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D167,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK167=\"\",\"\",IF(AK167>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK167<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D167=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D167,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D167,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM167=\"\",\"\",IF(AM167>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM167<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D167=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D167,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D167,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D167,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D167=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D167,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ167=\"\",\"\",IF(AQ167<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ167>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS167=\"\",\"\",AS167<1.5,\"High impact\",AS167>2.5,\"Low impact\",AND(AS167>=1.5,AS167<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS167=\"\",\"\",AS167>2.5,1,AND(AS167>=1.5,AS167<=2.5),2,AS167<1.5,3)","v":""},null,{"$f":"IF(B167=\"\",\"\",IF(OR(AE167=\"\",AT167=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE167,AU167)))","v":""}]
[{"$f":"IF('Census match'!A167=\"\",\"\",'Census match'!A167)","v":""},{"$f":"IF('Census match'!B167=\"\",\"\",'Census match'!B167)","v":""},{"$f":"IF(AND(NOT(A168=\"\"),'Census match'!E167=\"\"),\"No Census match\",'Census match'!E167)","v":""},{"$f":"'Census match'!J167","v":""},{"$f":"IF($D168=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D168,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D168=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D168,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C167=\"\",D168=\"\"),\"\",'Facility data'!C167)","v":""},{"$f":"IF(ISNUMBER($G168),IF($G168<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G168)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G168)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),('Cost models'!$F$4+'Cost models'!$E$4*$G168)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),IF($G168<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G168)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G168)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),IF($G168<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G168)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G168)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),_xlfn.IFS(AND($G168<='Cost models'!$C$7,$G168>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G168)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G168<='Cost models'!$C$7,$G168<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G168)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G168>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G168)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),IF($G168<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G168)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G168)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),_xlfn.IFS($G168<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G168)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G168>'Cost models'!$C$9,$G168<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G168)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G168>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G168)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G168),IF($G168<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G168)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G168)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B168=\"\",\"\",IF(ISNUMBER('Facility data'!D167),'Facility data'!D167,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D168)*ISNUMBER('Facility data'!$C167))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D168,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D168,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D168,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W168=\"\",\"\",W168=1,\"Low impact\",W168=2,\"Mid-range impact\",W168=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U168=\"\",\"\",U168<0.01,1,AND(U168>=0.01,U168<=0.02),2,U168>0.02,3)","v":""},null,{"$f":"IF(T168=\"\",\"\",T168/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ168)+(0.0062454442*$Y168)+(-0.0005191748*($AQ168*$Y168))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ168)+(0.0062454442*$Y168)+(-0.0005191748*($AQ168*$Y168))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ168)+(0.0062454442*$Y168)+(-0.0005191748*($AQ168*$Y168))),\"\")","v":""},{"$f":"_xlfn.IFS(Z168=\"\",\"\",Z168<1.5,\"Weak\",AND(Z168>=1.5,Z168<=2.5),\"Mid-Range\",Z168>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z168=\"\",\"\",Z168<1.5,1,AND(Z168>=1.5,Z168<=2.5),2,Z168>2.5,3)","v":""},null,{"$f":"IF(OR(W168=\"\",AB168=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB168,W168))","v":""},{"$f":"_xlfn.IFS(AD168=\"\",\"\",AD168=\"Impact Not Likely to be Substantial\",1,AD168=\"Impact Unclear\",2,AD168=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D168=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D168,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG168=\"\",\"\",IF(AG168>National_B_tables[Column3]*1.25,3,IF(AG168<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D168=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D168,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D168,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI168=\"\",\"\",IF(AI168>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI168<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D168=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D168,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D168,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK168=\"\",\"\",IF(AK168>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK168<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D168=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D168,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D168,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM168=\"\",\"\",IF(AM168>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM168<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D168=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D168,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D168,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D168,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D168=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D168,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ168=\"\",\"\",IF(AQ168<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ168>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS168=\"\",\"\",AS168<1.5,\"High impact\",AS168>2.5,\"Low impact\",AND(AS168>=1.5,AS168<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS168=\"\",\"\",AS168>2.5,1,AND(AS168>=1.5,AS168<=2.5),2,AS168<1.5,3)","v":""},null,{"$f":"IF(B168=\"\",\"\",IF(OR(AE168=\"\",AT168=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE168,AU168)))","v":""}]
[{"$f":"IF('Census match'!A168=\"\",\"\",'Census match'!A168)","v":""},{"$f":"IF('Census match'!B168=\"\",\"\",'Census match'!B168)","v":""},{"$f":"IF(AND(NOT(A169=\"\"),'Census match'!E168=\"\"),\"No Census match\",'Census match'!E168)","v":""},{"$f":"'Census match'!J168","v":""},{"$f":"IF($D169=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D169,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D169=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D169,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C168=\"\",D169=\"\"),\"\",'Facility data'!C168)","v":""},{"$f":"IF(ISNUMBER($G169),IF($G169<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G169)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G169)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),('Cost models'!$F$4+'Cost models'!$E$4*$G169)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),IF($G169<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G169)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G169)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),IF($G169<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G169)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G169)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),_xlfn.IFS(AND($G169<='Cost models'!$C$7,$G169>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G169)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G169<='Cost models'!$C$7,$G169<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G169)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G169>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G169)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),IF($G169<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G169)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G169)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),_xlfn.IFS($G169<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G169)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G169>'Cost models'!$C$9,$G169<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G169)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G169>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G169)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G169),IF($G169<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G169)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G169)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B169=\"\",\"\",IF(ISNUMBER('Facility data'!D168),'Facility data'!D168,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D169)*ISNUMBER('Facility data'!$C168))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D169,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D169,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D169,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W169=\"\",\"\",W169=1,\"Low impact\",W169=2,\"Mid-range impact\",W169=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U169=\"\",\"\",U169<0.01,1,AND(U169>=0.01,U169<=0.02),2,U169>0.02,3)","v":""},null,{"$f":"IF(T169=\"\",\"\",T169/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ169)+(0.0062454442*$Y169)+(-0.0005191748*($AQ169*$Y169))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ169)+(0.0062454442*$Y169)+(-0.0005191748*($AQ169*$Y169))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ169)+(0.0062454442*$Y169)+(-0.0005191748*($AQ169*$Y169))),\"\")","v":""},{"$f":"_xlfn.IFS(Z169=\"\",\"\",Z169<1.5,\"Weak\",AND(Z169>=1.5,Z169<=2.5),\"Mid-Range\",Z169>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z169=\"\",\"\",Z169<1.5,1,AND(Z169>=1.5,Z169<=2.5),2,Z169>2.5,3)","v":""},null,{"$f":"IF(OR(W169=\"\",AB169=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB169,W169))","v":""},{"$f":"_xlfn.IFS(AD169=\"\",\"\",AD169=\"Impact Not Likely to be Substantial\",1,AD169=\"Impact Unclear\",2,AD169=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D169=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D169,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG169=\"\",\"\",IF(AG169>National_B_tables[Column3]*1.25,3,IF(AG169<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D169=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D169,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D169,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI169=\"\",\"\",IF(AI169>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI169<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D169=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D169,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D169,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK169=\"\",\"\",IF(AK169>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK169<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D169=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D169,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D169,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM169=\"\",\"\",IF(AM169>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM169<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D169=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D169,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D169,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D169,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D169=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D169,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ169=\"\",\"\",IF(AQ169<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ169>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS169=\"\",\"\",AS169<1.5,\"High impact\",AS169>2.5,\"Low impact\",AND(AS169>=1.5,AS169<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS169=\"\",\"\",AS169>2.5,1,AND(AS169>=1.5,AS169<=2.5),2,AS169<1.5,3)","v":""},null,{"$f":"IF(B169=\"\",\"\",IF(OR(AE169=\"\",AT169=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE169,AU169)))","v":""}]
[{"$f":"IF('Census match'!A169=\"\",\"\",'Census match'!A169)","v":""},{"$f":"IF('Census match'!B169=\"\",\"\",'Census match'!B169)","v":""},{"$f":"IF(AND(NOT(A170=\"\"),'Census match'!E169=\"\"),\"No Census match\",'Census match'!E169)","v":""},{"$f":"'Census match'!J169","v":""},{"$f":"IF($D170=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D170,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D170=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D170,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C169=\"\",D170=\"\"),\"\",'Facility data'!C169)","v":""},{"$f":"IF(ISNUMBER($G170),IF($G170<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G170)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G170)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),('Cost models'!$F$4+'Cost models'!$E$4*$G170)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),IF($G170<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G170)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G170)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),IF($G170<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G170)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G170)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),_xlfn.IFS(AND($G170<='Cost models'!$C$7,$G170>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G170)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G170<='Cost models'!$C$7,$G170<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G170)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G170>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G170)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),IF($G170<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G170)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G170)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),_xlfn.IFS($G170<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G170)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G170>'Cost models'!$C$9,$G170<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G170)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G170>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G170)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G170),IF($G170<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G170)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G170)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B170=\"\",\"\",IF(ISNUMBER('Facility data'!D169),'Facility data'!D169,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D170)*ISNUMBER('Facility data'!$C169))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D170,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D170,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D170,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W170=\"\",\"\",W170=1,\"Low impact\",W170=2,\"Mid-range impact\",W170=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U170=\"\",\"\",U170<0.01,1,AND(U170>=0.01,U170<=0.02),2,U170>0.02,3)","v":""},null,{"$f":"IF(T170=\"\",\"\",T170/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ170)+(0.0062454442*$Y170)+(-0.0005191748*($AQ170*$Y170))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ170)+(0.0062454442*$Y170)+(-0.0005191748*($AQ170*$Y170))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ170)+(0.0062454442*$Y170)+(-0.0005191748*($AQ170*$Y170))),\"\")","v":""},{"$f":"_xlfn.IFS(Z170=\"\",\"\",Z170<1.5,\"Weak\",AND(Z170>=1.5,Z170<=2.5),\"Mid-Range\",Z170>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z170=\"\",\"\",Z170<1.5,1,AND(Z170>=1.5,Z170<=2.5),2,Z170>2.5,3)","v":""},null,{"$f":"IF(OR(W170=\"\",AB170=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB170,W170))","v":""},{"$f":"_xlfn.IFS(AD170=\"\",\"\",AD170=\"Impact Not Likely to be Substantial\",1,AD170=\"Impact Unclear\",2,AD170=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D170=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D170,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG170=\"\",\"\",IF(AG170>National_B_tables[Column3]*1.25,3,IF(AG170<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D170=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D170,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D170,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI170=\"\",\"\",IF(AI170>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI170<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D170=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D170,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D170,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK170=\"\",\"\",IF(AK170>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK170<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D170=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D170,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D170,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM170=\"\",\"\",IF(AM170>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM170<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D170=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D170,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D170,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D170,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D170=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D170,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ170=\"\",\"\",IF(AQ170<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ170>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS170=\"\",\"\",AS170<1.5,\"High impact\",AS170>2.5,\"Low impact\",AND(AS170>=1.5,AS170<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS170=\"\",\"\",AS170>2.5,1,AND(AS170>=1.5,AS170<=2.5),2,AS170<1.5,3)","v":""},null,{"$f":"IF(B170=\"\",\"\",IF(OR(AE170=\"\",AT170=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE170,AU170)))","v":""}]
[{"$f":"IF('Census match'!A170=\"\",\"\",'Census match'!A170)","v":""},{"$f":"IF('Census match'!B170=\"\",\"\",'Census match'!B170)","v":""},{"$f":"IF(AND(NOT(A171=\"\"),'Census match'!E170=\"\"),\"No Census match\",'Census match'!E170)","v":""},{"$f":"'Census match'!J170","v":""},{"$f":"IF($D171=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D171,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D171=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D171,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C170=\"\",D171=\"\"),\"\",'Facility data'!C170)","v":""},{"$f":"IF(ISNUMBER($G171),IF($G171<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G171)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G171)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),('Cost models'!$F$4+'Cost models'!$E$4*$G171)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),IF($G171<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G171)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G171)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),IF($G171<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G171)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G171)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),_xlfn.IFS(AND($G171<='Cost models'!$C$7,$G171>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G171)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G171<='Cost models'!$C$7,$G171<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G171)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G171>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G171)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),IF($G171<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G171)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G171)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),_xlfn.IFS($G171<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G171)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G171>'Cost models'!$C$9,$G171<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G171)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G171>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G171)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G171),IF($G171<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G171)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G171)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B171=\"\",\"\",IF(ISNUMBER('Facility data'!D170),'Facility data'!D170,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D171)*ISNUMBER('Facility data'!$C170))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D171,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D171,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D171,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W171=\"\",\"\",W171=1,\"Low impact\",W171=2,\"Mid-range impact\",W171=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U171=\"\",\"\",U171<0.01,1,AND(U171>=0.01,U171<=0.02),2,U171>0.02,3)","v":""},null,{"$f":"IF(T171=\"\",\"\",T171/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ171)+(0.0062454442*$Y171)+(-0.0005191748*($AQ171*$Y171))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ171)+(0.0062454442*$Y171)+(-0.0005191748*($AQ171*$Y171))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ171)+(0.0062454442*$Y171)+(-0.0005191748*($AQ171*$Y171))),\"\")","v":""},{"$f":"_xlfn.IFS(Z171=\"\",\"\",Z171<1.5,\"Weak\",AND(Z171>=1.5,Z171<=2.5),\"Mid-Range\",Z171>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z171=\"\",\"\",Z171<1.5,1,AND(Z171>=1.5,Z171<=2.5),2,Z171>2.5,3)","v":""},null,{"$f":"IF(OR(W171=\"\",AB171=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB171,W171))","v":""},{"$f":"_xlfn.IFS(AD171=\"\",\"\",AD171=\"Impact Not Likely to be Substantial\",1,AD171=\"Impact Unclear\",2,AD171=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D171=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D171,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG171=\"\",\"\",IF(AG171>National_B_tables[Column3]*1.25,3,IF(AG171<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D171=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D171,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D171,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI171=\"\",\"\",IF(AI171>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI171<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D171=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D171,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D171,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK171=\"\",\"\",IF(AK171>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK171<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D171=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D171,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D171,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM171=\"\",\"\",IF(AM171>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM171<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D171=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D171,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D171,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D171,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D171=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D171,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ171=\"\",\"\",IF(AQ171<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ171>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS171=\"\",\"\",AS171<1.5,\"High impact\",AS171>2.5,\"Low impact\",AND(AS171>=1.5,AS171<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS171=\"\",\"\",AS171>2.5,1,AND(AS171>=1.5,AS171<=2.5),2,AS171<1.5,3)","v":""},null,{"$f":"IF(B171=\"\",\"\",IF(OR(AE171=\"\",AT171=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE171,AU171)))","v":""}]
[{"$f":"IF('Census match'!A171=\"\",\"\",'Census match'!A171)","v":""},{"$f":"IF('Census match'!B171=\"\",\"\",'Census match'!B171)","v":""},{"$f":"IF(AND(NOT(A172=\"\"),'Census match'!E171=\"\"),\"No Census match\",'Census match'!E171)","v":""},{"$f":"'Census match'!J171","v":""},{"$f":"IF($D172=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D172,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D172=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D172,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C171=\"\",D172=\"\"),\"\",'Facility data'!C171)","v":""},{"$f":"IF(ISNUMBER($G172),IF($G172<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G172)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G172)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),('Cost models'!$F$4+'Cost models'!$E$4*$G172)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),IF($G172<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G172)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G172)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),IF($G172<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G172)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G172)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),_xlfn.IFS(AND($G172<='Cost models'!$C$7,$G172>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G172)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G172<='Cost models'!$C$7,$G172<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G172)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G172>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G172)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),IF($G172<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G172)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G172)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),_xlfn.IFS($G172<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G172)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G172>'Cost models'!$C$9,$G172<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G172)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G172>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G172)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G172),IF($G172<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G172)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G172)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B172=\"\",\"\",IF(ISNUMBER('Facility data'!D171),'Facility data'!D171,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D172)*ISNUMBER('Facility data'!$C171))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D172,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D172,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D172,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W172=\"\",\"\",W172=1,\"Low impact\",W172=2,\"Mid-range impact\",W172=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U172=\"\",\"\",U172<0.01,1,AND(U172>=0.01,U172<=0.02),2,U172>0.02,3)","v":""},null,{"$f":"IF(T172=\"\",\"\",T172/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ172)+(0.0062454442*$Y172)+(-0.0005191748*($AQ172*$Y172))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ172)+(0.0062454442*$Y172)+(-0.0005191748*($AQ172*$Y172))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ172)+(0.0062454442*$Y172)+(-0.0005191748*($AQ172*$Y172))),\"\")","v":""},{"$f":"_xlfn.IFS(Z172=\"\",\"\",Z172<1.5,\"Weak\",AND(Z172>=1.5,Z172<=2.5),\"Mid-Range\",Z172>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z172=\"\",\"\",Z172<1.5,1,AND(Z172>=1.5,Z172<=2.5),2,Z172>2.5,3)","v":""},null,{"$f":"IF(OR(W172=\"\",AB172=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB172,W172))","v":""},{"$f":"_xlfn.IFS(AD172=\"\",\"\",AD172=\"Impact Not Likely to be Substantial\",1,AD172=\"Impact Unclear\",2,AD172=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D172=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D172,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG172=\"\",\"\",IF(AG172>National_B_tables[Column3]*1.25,3,IF(AG172<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D172=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D172,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D172,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI172=\"\",\"\",IF(AI172>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI172<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D172=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D172,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D172,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK172=\"\",\"\",IF(AK172>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK172<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D172=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D172,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D172,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM172=\"\",\"\",IF(AM172>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM172<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D172=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D172,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D172,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D172,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D172=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D172,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ172=\"\",\"\",IF(AQ172<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ172>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS172=\"\",\"\",AS172<1.5,\"High impact\",AS172>2.5,\"Low impact\",AND(AS172>=1.5,AS172<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS172=\"\",\"\",AS172>2.5,1,AND(AS172>=1.5,AS172<=2.5),2,AS172<1.5,3)","v":""},null,{"$f":"IF(B172=\"\",\"\",IF(OR(AE172=\"\",AT172=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE172,AU172)))","v":""}]
[{"$f":"IF('Census match'!A172=\"\",\"\",'Census match'!A172)","v":""},{"$f":"IF('Census match'!B172=\"\",\"\",'Census match'!B172)","v":""},{"$f":"IF(AND(NOT(A173=\"\"),'Census match'!E172=\"\"),\"No Census match\",'Census match'!E172)","v":""},{"$f":"'Census match'!J172","v":""},{"$f":"IF($D173=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D173,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D173=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D173,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C172=\"\",D173=\"\"),\"\",'Facility data'!C172)","v":""},{"$f":"IF(ISNUMBER($G173),IF($G173<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G173)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G173)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),('Cost models'!$F$4+'Cost models'!$E$4*$G173)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),IF($G173<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G173)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G173)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),IF($G173<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G173)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G173)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),_xlfn.IFS(AND($G173<='Cost models'!$C$7,$G173>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G173)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G173<='Cost models'!$C$7,$G173<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G173)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G173>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G173)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),IF($G173<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G173)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G173)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),_xlfn.IFS($G173<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G173)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G173>'Cost models'!$C$9,$G173<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G173)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G173>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G173)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G173),IF($G173<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G173)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G173)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B173=\"\",\"\",IF(ISNUMBER('Facility data'!D172),'Facility data'!D172,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D173)*ISNUMBER('Facility data'!$C172))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D173,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D173,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D173,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W173=\"\",\"\",W173=1,\"Low impact\",W173=2,\"Mid-range impact\",W173=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U173=\"\",\"\",U173<0.01,1,AND(U173>=0.01,U173<=0.02),2,U173>0.02,3)","v":""},null,{"$f":"IF(T173=\"\",\"\",T173/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ173)+(0.0062454442*$Y173)+(-0.0005191748*($AQ173*$Y173))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ173)+(0.0062454442*$Y173)+(-0.0005191748*($AQ173*$Y173))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ173)+(0.0062454442*$Y173)+(-0.0005191748*($AQ173*$Y173))),\"\")","v":""},{"$f":"_xlfn.IFS(Z173=\"\",\"\",Z173<1.5,\"Weak\",AND(Z173>=1.5,Z173<=2.5),\"Mid-Range\",Z173>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z173=\"\",\"\",Z173<1.5,1,AND(Z173>=1.5,Z173<=2.5),2,Z173>2.5,3)","v":""},null,{"$f":"IF(OR(W173=\"\",AB173=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB173,W173))","v":""},{"$f":"_xlfn.IFS(AD173=\"\",\"\",AD173=\"Impact Not Likely to be Substantial\",1,AD173=\"Impact Unclear\",2,AD173=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D173=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D173,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG173=\"\",\"\",IF(AG173>National_B_tables[Column3]*1.25,3,IF(AG173<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D173=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D173,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D173,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI173=\"\",\"\",IF(AI173>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI173<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D173=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D173,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D173,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK173=\"\",\"\",IF(AK173>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK173<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D173=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D173,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D173,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM173=\"\",\"\",IF(AM173>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM173<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D173=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D173,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D173,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D173,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D173=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D173,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ173=\"\",\"\",IF(AQ173<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ173>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS173=\"\",\"\",AS173<1.5,\"High impact\",AS173>2.5,\"Low impact\",AND(AS173>=1.5,AS173<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS173=\"\",\"\",AS173>2.5,1,AND(AS173>=1.5,AS173<=2.5),2,AS173<1.5,3)","v":""},null,{"$f":"IF(B173=\"\",\"\",IF(OR(AE173=\"\",AT173=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE173,AU173)))","v":""}]
[{"$f":"IF('Census match'!A173=\"\",\"\",'Census match'!A173)","v":""},{"$f":"IF('Census match'!B173=\"\",\"\",'Census match'!B173)","v":""},{"$f":"IF(AND(NOT(A174=\"\"),'Census match'!E173=\"\"),\"No Census match\",'Census match'!E173)","v":""},{"$f":"'Census match'!J173","v":""},{"$f":"IF($D174=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D174,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D174=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D174,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C173=\"\",D174=\"\"),\"\",'Facility data'!C173)","v":""},{"$f":"IF(ISNUMBER($G174),IF($G174<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G174)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G174)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),('Cost models'!$F$4+'Cost models'!$E$4*$G174)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),IF($G174<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G174)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G174)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),IF($G174<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G174)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G174)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),_xlfn.IFS(AND($G174<='Cost models'!$C$7,$G174>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G174)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G174<='Cost models'!$C$7,$G174<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G174)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G174>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G174)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),IF($G174<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G174)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G174)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),_xlfn.IFS($G174<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G174)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G174>'Cost models'!$C$9,$G174<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G174)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G174>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G174)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G174),IF($G174<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G174)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G174)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B174=\"\",\"\",IF(ISNUMBER('Facility data'!D173),'Facility data'!D173,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D174)*ISNUMBER('Facility data'!$C173))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D174,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D174,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D174,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W174=\"\",\"\",W174=1,\"Low impact\",W174=2,\"Mid-range impact\",W174=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U174=\"\",\"\",U174<0.01,1,AND(U174>=0.01,U174<=0.02),2,U174>0.02,3)","v":""},null,{"$f":"IF(T174=\"\",\"\",T174/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ174)+(0.0062454442*$Y174)+(-0.0005191748*($AQ174*$Y174))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ174)+(0.0062454442*$Y174)+(-0.0005191748*($AQ174*$Y174))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ174)+(0.0062454442*$Y174)+(-0.0005191748*($AQ174*$Y174))),\"\")","v":""},{"$f":"_xlfn.IFS(Z174=\"\",\"\",Z174<1.5,\"Weak\",AND(Z174>=1.5,Z174<=2.5),\"Mid-Range\",Z174>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z174=\"\",\"\",Z174<1.5,1,AND(Z174>=1.5,Z174<=2.5),2,Z174>2.5,3)","v":""},null,{"$f":"IF(OR(W174=\"\",AB174=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB174,W174))","v":""},{"$f":"_xlfn.IFS(AD174=\"\",\"\",AD174=\"Impact Not Likely to be Substantial\",1,AD174=\"Impact Unclear\",2,AD174=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D174=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D174,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG174=\"\",\"\",IF(AG174>National_B_tables[Column3]*1.25,3,IF(AG174<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D174=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D174,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D174,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI174=\"\",\"\",IF(AI174>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI174<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D174=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D174,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D174,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK174=\"\",\"\",IF(AK174>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK174<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D174=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D174,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D174,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM174=\"\",\"\",IF(AM174>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM174<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D174=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D174,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D174,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D174,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D174=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D174,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ174=\"\",\"\",IF(AQ174<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ174>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS174=\"\",\"\",AS174<1.5,\"High impact\",AS174>2.5,\"Low impact\",AND(AS174>=1.5,AS174<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS174=\"\",\"\",AS174>2.5,1,AND(AS174>=1.5,AS174<=2.5),2,AS174<1.5,3)","v":""},null,{"$f":"IF(B174=\"\",\"\",IF(OR(AE174=\"\",AT174=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE174,AU174)))","v":""}]
[{"$f":"IF('Census match'!A174=\"\",\"\",'Census match'!A174)","v":""},{"$f":"IF('Census match'!B174=\"\",\"\",'Census match'!B174)","v":""},{"$f":"IF(AND(NOT(A175=\"\"),'Census match'!E174=\"\"),\"No Census match\",'Census match'!E174)","v":""},{"$f":"'Census match'!J174","v":""},{"$f":"IF($D175=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D175,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D175=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D175,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C174=\"\",D175=\"\"),\"\",'Facility data'!C174)","v":""},{"$f":"IF(ISNUMBER($G175),IF($G175<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G175)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G175)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),('Cost models'!$F$4+'Cost models'!$E$4*$G175)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),IF($G175<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G175)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G175)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),IF($G175<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G175)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G175)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),_xlfn.IFS(AND($G175<='Cost models'!$C$7,$G175>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G175)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G175<='Cost models'!$C$7,$G175<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G175)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G175>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G175)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),IF($G175<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G175)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G175)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),_xlfn.IFS($G175<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G175)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G175>'Cost models'!$C$9,$G175<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G175)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G175>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G175)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G175),IF($G175<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G175)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G175)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B175=\"\",\"\",IF(ISNUMBER('Facility data'!D174),'Facility data'!D174,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D175)*ISNUMBER('Facility data'!$C174))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D175,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D175,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D175,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W175=\"\",\"\",W175=1,\"Low impact\",W175=2,\"Mid-range impact\",W175=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U175=\"\",\"\",U175<0.01,1,AND(U175>=0.01,U175<=0.02),2,U175>0.02,3)","v":""},null,{"$f":"IF(T175=\"\",\"\",T175/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ175)+(0.0062454442*$Y175)+(-0.0005191748*($AQ175*$Y175))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ175)+(0.0062454442*$Y175)+(-0.0005191748*($AQ175*$Y175))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ175)+(0.0062454442*$Y175)+(-0.0005191748*($AQ175*$Y175))),\"\")","v":""},{"$f":"_xlfn.IFS(Z175=\"\",\"\",Z175<1.5,\"Weak\",AND(Z175>=1.5,Z175<=2.5),\"Mid-Range\",Z175>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z175=\"\",\"\",Z175<1.5,1,AND(Z175>=1.5,Z175<=2.5),2,Z175>2.5,3)","v":""},null,{"$f":"IF(OR(W175=\"\",AB175=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB175,W175))","v":""},{"$f":"_xlfn.IFS(AD175=\"\",\"\",AD175=\"Impact Not Likely to be Substantial\",1,AD175=\"Impact Unclear\",2,AD175=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D175=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D175,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG175=\"\",\"\",IF(AG175>National_B_tables[Column3]*1.25,3,IF(AG175<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D175=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D175,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D175,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI175=\"\",\"\",IF(AI175>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI175<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D175=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D175,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D175,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK175=\"\",\"\",IF(AK175>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK175<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D175=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D175,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D175,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM175=\"\",\"\",IF(AM175>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM175<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D175=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D175,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D175,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D175,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D175=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D175,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ175=\"\",\"\",IF(AQ175<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ175>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS175=\"\",\"\",AS175<1.5,\"High impact\",AS175>2.5,\"Low impact\",AND(AS175>=1.5,AS175<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS175=\"\",\"\",AS175>2.5,1,AND(AS175>=1.5,AS175<=2.5),2,AS175<1.5,3)","v":""},null,{"$f":"IF(B175=\"\",\"\",IF(OR(AE175=\"\",AT175=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE175,AU175)))","v":""}]
[{"$f":"IF('Census match'!A175=\"\",\"\",'Census match'!A175)","v":""},{"$f":"IF('Census match'!B175=\"\",\"\",'Census match'!B175)","v":""},{"$f":"IF(AND(NOT(A176=\"\"),'Census match'!E175=\"\"),\"No Census match\",'Census match'!E175)","v":""},{"$f":"'Census match'!J175","v":""},{"$f":"IF($D176=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D176,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D176=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D176,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C175=\"\",D176=\"\"),\"\",'Facility data'!C175)","v":""},{"$f":"IF(ISNUMBER($G176),IF($G176<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G176)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G176)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),('Cost models'!$F$4+'Cost models'!$E$4*$G176)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),IF($G176<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G176)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G176)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),IF($G176<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G176)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G176)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),_xlfn.IFS(AND($G176<='Cost models'!$C$7,$G176>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G176)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G176<='Cost models'!$C$7,$G176<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G176)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G176>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G176)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),IF($G176<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G176)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G176)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),_xlfn.IFS($G176<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G176)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G176>'Cost models'!$C$9,$G176<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G176)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G176>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G176)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G176),IF($G176<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G176)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G176)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B176=\"\",\"\",IF(ISNUMBER('Facility data'!D175),'Facility data'!D175,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D176)*ISNUMBER('Facility data'!$C175))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D176,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D176,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D176,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W176=\"\",\"\",W176=1,\"Low impact\",W176=2,\"Mid-range impact\",W176=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U176=\"\",\"\",U176<0.01,1,AND(U176>=0.01,U176<=0.02),2,U176>0.02,3)","v":""},null,{"$f":"IF(T176=\"\",\"\",T176/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ176)+(0.0062454442*$Y176)+(-0.0005191748*($AQ176*$Y176))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ176)+(0.0062454442*$Y176)+(-0.0005191748*($AQ176*$Y176))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ176)+(0.0062454442*$Y176)+(-0.0005191748*($AQ176*$Y176))),\"\")","v":""},{"$f":"_xlfn.IFS(Z176=\"\",\"\",Z176<1.5,\"Weak\",AND(Z176>=1.5,Z176<=2.5),\"Mid-Range\",Z176>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z176=\"\",\"\",Z176<1.5,1,AND(Z176>=1.5,Z176<=2.5),2,Z176>2.5,3)","v":""},null,{"$f":"IF(OR(W176=\"\",AB176=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB176,W176))","v":""},{"$f":"_xlfn.IFS(AD176=\"\",\"\",AD176=\"Impact Not Likely to be Substantial\",1,AD176=\"Impact Unclear\",2,AD176=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D176=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D176,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG176=\"\",\"\",IF(AG176>National_B_tables[Column3]*1.25,3,IF(AG176<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D176=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D176,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D176,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI176=\"\",\"\",IF(AI176>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI176<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D176=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D176,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D176,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK176=\"\",\"\",IF(AK176>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK176<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D176=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D176,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D176,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM176=\"\",\"\",IF(AM176>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM176<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D176=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D176,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D176,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D176,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D176=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D176,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ176=\"\",\"\",IF(AQ176<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ176>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS176=\"\",\"\",AS176<1.5,\"High impact\",AS176>2.5,\"Low impact\",AND(AS176>=1.5,AS176<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS176=\"\",\"\",AS176>2.5,1,AND(AS176>=1.5,AS176<=2.5),2,AS176<1.5,3)","v":""},null,{"$f":"IF(B176=\"\",\"\",IF(OR(AE176=\"\",AT176=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE176,AU176)))","v":""}]
[{"$f":"IF('Census match'!A176=\"\",\"\",'Census match'!A176)","v":""},{"$f":"IF('Census match'!B176=\"\",\"\",'Census match'!B176)","v":""},{"$f":"IF(AND(NOT(A177=\"\"),'Census match'!E176=\"\"),\"No Census match\",'Census match'!E176)","v":""},{"$f":"'Census match'!J176","v":""},{"$f":"IF($D177=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D177,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D177=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D177,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C176=\"\",D177=\"\"),\"\",'Facility data'!C176)","v":""},{"$f":"IF(ISNUMBER($G177),IF($G177<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G177)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G177)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),('Cost models'!$F$4+'Cost models'!$E$4*$G177)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),IF($G177<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G177)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G177)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),IF($G177<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G177)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G177)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),_xlfn.IFS(AND($G177<='Cost models'!$C$7,$G177>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G177)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G177<='Cost models'!$C$7,$G177<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G177)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G177>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G177)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),IF($G177<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G177)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G177)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),_xlfn.IFS($G177<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G177)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G177>'Cost models'!$C$9,$G177<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G177)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G177>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G177)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G177),IF($G177<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G177)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G177)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B177=\"\",\"\",IF(ISNUMBER('Facility data'!D176),'Facility data'!D176,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D177)*ISNUMBER('Facility data'!$C176))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D177,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D177,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D177,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W177=\"\",\"\",W177=1,\"Low impact\",W177=2,\"Mid-range impact\",W177=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U177=\"\",\"\",U177<0.01,1,AND(U177>=0.01,U177<=0.02),2,U177>0.02,3)","v":""},null,{"$f":"IF(T177=\"\",\"\",T177/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ177)+(0.0062454442*$Y177)+(-0.0005191748*($AQ177*$Y177))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ177)+(0.0062454442*$Y177)+(-0.0005191748*($AQ177*$Y177))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ177)+(0.0062454442*$Y177)+(-0.0005191748*($AQ177*$Y177))),\"\")","v":""},{"$f":"_xlfn.IFS(Z177=\"\",\"\",Z177<1.5,\"Weak\",AND(Z177>=1.5,Z177<=2.5),\"Mid-Range\",Z177>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z177=\"\",\"\",Z177<1.5,1,AND(Z177>=1.5,Z177<=2.5),2,Z177>2.5,3)","v":""},null,{"$f":"IF(OR(W177=\"\",AB177=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB177,W177))","v":""},{"$f":"_xlfn.IFS(AD177=\"\",\"\",AD177=\"Impact Not Likely to be Substantial\",1,AD177=\"Impact Unclear\",2,AD177=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D177=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D177,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG177=\"\",\"\",IF(AG177>National_B_tables[Column3]*1.25,3,IF(AG177<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D177=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D177,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D177,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI177=\"\",\"\",IF(AI177>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI177<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D177=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D177,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D177,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK177=\"\",\"\",IF(AK177>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK177<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D177=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D177,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D177,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM177=\"\",\"\",IF(AM177>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM177<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D177=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D177,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D177,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D177,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D177=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D177,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ177=\"\",\"\",IF(AQ177<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ177>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS177=\"\",\"\",AS177<1.5,\"High impact\",AS177>2.5,\"Low impact\",AND(AS177>=1.5,AS177<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS177=\"\",\"\",AS177>2.5,1,AND(AS177>=1.5,AS177<=2.5),2,AS177<1.5,3)","v":""},null,{"$f":"IF(B177=\"\",\"\",IF(OR(AE177=\"\",AT177=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE177,AU177)))","v":""}]
[{"$f":"IF('Census match'!A177=\"\",\"\",'Census match'!A177)","v":""},{"$f":"IF('Census match'!B177=\"\",\"\",'Census match'!B177)","v":""},{"$f":"IF(AND(NOT(A178=\"\"),'Census match'!E177=\"\"),\"No Census match\",'Census match'!E177)","v":""},{"$f":"'Census match'!J177","v":""},{"$f":"IF($D178=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D178,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D178=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D178,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C177=\"\",D178=\"\"),\"\",'Facility data'!C177)","v":""},{"$f":"IF(ISNUMBER($G178),IF($G178<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G178)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G178)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),('Cost models'!$F$4+'Cost models'!$E$4*$G178)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),IF($G178<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G178)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G178)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),IF($G178<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G178)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G178)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),_xlfn.IFS(AND($G178<='Cost models'!$C$7,$G178>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G178)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G178<='Cost models'!$C$7,$G178<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G178)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G178>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G178)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),IF($G178<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G178)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G178)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),_xlfn.IFS($G178<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G178)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G178>'Cost models'!$C$9,$G178<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G178)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G178>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G178)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G178),IF($G178<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G178)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G178)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B178=\"\",\"\",IF(ISNUMBER('Facility data'!D177),'Facility data'!D177,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D178)*ISNUMBER('Facility data'!$C177))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D178,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D178,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D178,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W178=\"\",\"\",W178=1,\"Low impact\",W178=2,\"Mid-range impact\",W178=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U178=\"\",\"\",U178<0.01,1,AND(U178>=0.01,U178<=0.02),2,U178>0.02,3)","v":""},null,{"$f":"IF(T178=\"\",\"\",T178/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ178)+(0.0062454442*$Y178)+(-0.0005191748*($AQ178*$Y178))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ178)+(0.0062454442*$Y178)+(-0.0005191748*($AQ178*$Y178))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ178)+(0.0062454442*$Y178)+(-0.0005191748*($AQ178*$Y178))),\"\")","v":""},{"$f":"_xlfn.IFS(Z178=\"\",\"\",Z178<1.5,\"Weak\",AND(Z178>=1.5,Z178<=2.5),\"Mid-Range\",Z178>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z178=\"\",\"\",Z178<1.5,1,AND(Z178>=1.5,Z178<=2.5),2,Z178>2.5,3)","v":""},null,{"$f":"IF(OR(W178=\"\",AB178=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB178,W178))","v":""},{"$f":"_xlfn.IFS(AD178=\"\",\"\",AD178=\"Impact Not Likely to be Substantial\",1,AD178=\"Impact Unclear\",2,AD178=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D178=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D178,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG178=\"\",\"\",IF(AG178>National_B_tables[Column3]*1.25,3,IF(AG178<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D178=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D178,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D178,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI178=\"\",\"\",IF(AI178>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI178<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D178=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D178,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D178,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK178=\"\",\"\",IF(AK178>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK178<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D178=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D178,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D178,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM178=\"\",\"\",IF(AM178>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM178<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D178=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D178,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D178,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D178,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D178=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D178,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ178=\"\",\"\",IF(AQ178<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ178>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS178=\"\",\"\",AS178<1.5,\"High impact\",AS178>2.5,\"Low impact\",AND(AS178>=1.5,AS178<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS178=\"\",\"\",AS178>2.5,1,AND(AS178>=1.5,AS178<=2.5),2,AS178<1.5,3)","v":""},null,{"$f":"IF(B178=\"\",\"\",IF(OR(AE178=\"\",AT178=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE178,AU178)))","v":""}]
[{"$f":"IF('Census match'!A178=\"\",\"\",'Census match'!A178)","v":""},{"$f":"IF('Census match'!B178=\"\",\"\",'Census match'!B178)","v":""},{"$f":"IF(AND(NOT(A179=\"\"),'Census match'!E178=\"\"),\"No Census match\",'Census match'!E178)","v":""},{"$f":"'Census match'!J178","v":""},{"$f":"IF($D179=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D179,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D179=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D179,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C178=\"\",D179=\"\"),\"\",'Facility data'!C178)","v":""},{"$f":"IF(ISNUMBER($G179),IF($G179<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G179)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G179)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),('Cost models'!$F$4+'Cost models'!$E$4*$G179)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),IF($G179<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G179)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G179)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),IF($G179<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G179)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G179)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),_xlfn.IFS(AND($G179<='Cost models'!$C$7,$G179>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G179)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G179<='Cost models'!$C$7,$G179<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G179)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G179>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G179)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),IF($G179<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G179)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G179)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),_xlfn.IFS($G179<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G179)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G179>'Cost models'!$C$9,$G179<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G179)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G179>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G179)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G179),IF($G179<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G179)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G179)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B179=\"\",\"\",IF(ISNUMBER('Facility data'!D178),'Facility data'!D178,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D179)*ISNUMBER('Facility data'!$C178))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D179,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D179,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D179,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W179=\"\",\"\",W179=1,\"Low impact\",W179=2,\"Mid-range impact\",W179=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U179=\"\",\"\",U179<0.01,1,AND(U179>=0.01,U179<=0.02),2,U179>0.02,3)","v":""},null,{"$f":"IF(T179=\"\",\"\",T179/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ179)+(0.0062454442*$Y179)+(-0.0005191748*($AQ179*$Y179))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ179)+(0.0062454442*$Y179)+(-0.0005191748*($AQ179*$Y179))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ179)+(0.0062454442*$Y179)+(-0.0005191748*($AQ179*$Y179))),\"\")","v":""},{"$f":"_xlfn.IFS(Z179=\"\",\"\",Z179<1.5,\"Weak\",AND(Z179>=1.5,Z179<=2.5),\"Mid-Range\",Z179>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z179=\"\",\"\",Z179<1.5,1,AND(Z179>=1.5,Z179<=2.5),2,Z179>2.5,3)","v":""},null,{"$f":"IF(OR(W179=\"\",AB179=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB179,W179))","v":""},{"$f":"_xlfn.IFS(AD179=\"\",\"\",AD179=\"Impact Not Likely to be Substantial\",1,AD179=\"Impact Unclear\",2,AD179=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D179=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D179,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG179=\"\",\"\",IF(AG179>National_B_tables[Column3]*1.25,3,IF(AG179<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D179=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D179,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D179,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI179=\"\",\"\",IF(AI179>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI179<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D179=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D179,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D179,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK179=\"\",\"\",IF(AK179>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK179<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D179=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D179,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D179,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM179=\"\",\"\",IF(AM179>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM179<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D179=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D179,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D179,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D179,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D179=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D179,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ179=\"\",\"\",IF(AQ179<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ179>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS179=\"\",\"\",AS179<1.5,\"High impact\",AS179>2.5,\"Low impact\",AND(AS179>=1.5,AS179<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS179=\"\",\"\",AS179>2.5,1,AND(AS179>=1.5,AS179<=2.5),2,AS179<1.5,3)","v":""},null,{"$f":"IF(B179=\"\",\"\",IF(OR(AE179=\"\",AT179=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE179,AU179)))","v":""}]
[{"$f":"IF('Census match'!A179=\"\",\"\",'Census match'!A179)","v":""},{"$f":"IF('Census match'!B179=\"\",\"\",'Census match'!B179)","v":""},{"$f":"IF(AND(NOT(A180=\"\"),'Census match'!E179=\"\"),\"No Census match\",'Census match'!E179)","v":""},{"$f":"'Census match'!J179","v":""},{"$f":"IF($D180=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D180,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D180=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D180,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C179=\"\",D180=\"\"),\"\",'Facility data'!C179)","v":""},{"$f":"IF(ISNUMBER($G180),IF($G180<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G180)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G180)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),('Cost models'!$F$4+'Cost models'!$E$4*$G180)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),IF($G180<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G180)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G180)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),IF($G180<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G180)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G180)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),_xlfn.IFS(AND($G180<='Cost models'!$C$7,$G180>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G180)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G180<='Cost models'!$C$7,$G180<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G180)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G180>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G180)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),IF($G180<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G180)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G180)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),_xlfn.IFS($G180<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G180)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G180>'Cost models'!$C$9,$G180<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G180)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G180>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G180)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G180),IF($G180<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G180)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G180)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B180=\"\",\"\",IF(ISNUMBER('Facility data'!D179),'Facility data'!D179,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D180)*ISNUMBER('Facility data'!$C179))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D180,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D180,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D180,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W180=\"\",\"\",W180=1,\"Low impact\",W180=2,\"Mid-range impact\",W180=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U180=\"\",\"\",U180<0.01,1,AND(U180>=0.01,U180<=0.02),2,U180>0.02,3)","v":""},null,{"$f":"IF(T180=\"\",\"\",T180/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ180)+(0.0062454442*$Y180)+(-0.0005191748*($AQ180*$Y180))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ180)+(0.0062454442*$Y180)+(-0.0005191748*($AQ180*$Y180))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ180)+(0.0062454442*$Y180)+(-0.0005191748*($AQ180*$Y180))),\"\")","v":""},{"$f":"_xlfn.IFS(Z180=\"\",\"\",Z180<1.5,\"Weak\",AND(Z180>=1.5,Z180<=2.5),\"Mid-Range\",Z180>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z180=\"\",\"\",Z180<1.5,1,AND(Z180>=1.5,Z180<=2.5),2,Z180>2.5,3)","v":""},null,{"$f":"IF(OR(W180=\"\",AB180=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB180,W180))","v":""},{"$f":"_xlfn.IFS(AD180=\"\",\"\",AD180=\"Impact Not Likely to be Substantial\",1,AD180=\"Impact Unclear\",2,AD180=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D180=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D180,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG180=\"\",\"\",IF(AG180>National_B_tables[Column3]*1.25,3,IF(AG180<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D180=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D180,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D180,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI180=\"\",\"\",IF(AI180>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI180<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D180=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D180,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D180,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK180=\"\",\"\",IF(AK180>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK180<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D180=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D180,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D180,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM180=\"\",\"\",IF(AM180>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM180<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D180=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D180,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D180,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D180,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D180=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D180,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ180=\"\",\"\",IF(AQ180<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ180>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS180=\"\",\"\",AS180<1.5,\"High impact\",AS180>2.5,\"Low impact\",AND(AS180>=1.5,AS180<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS180=\"\",\"\",AS180>2.5,1,AND(AS180>=1.5,AS180<=2.5),2,AS180<1.5,3)","v":""},null,{"$f":"IF(B180=\"\",\"\",IF(OR(AE180=\"\",AT180=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE180,AU180)))","v":""}]
[{"$f":"IF('Census match'!A180=\"\",\"\",'Census match'!A180)","v":""},{"$f":"IF('Census match'!B180=\"\",\"\",'Census match'!B180)","v":""},{"$f":"IF(AND(NOT(A181=\"\"),'Census match'!E180=\"\"),\"No Census match\",'Census match'!E180)","v":""},{"$f":"'Census match'!J180","v":""},{"$f":"IF($D181=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D181,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D181=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D181,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C180=\"\",D181=\"\"),\"\",'Facility data'!C180)","v":""},{"$f":"IF(ISNUMBER($G181),IF($G181<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G181)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G181)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),('Cost models'!$F$4+'Cost models'!$E$4*$G181)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),IF($G181<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G181)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G181)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),IF($G181<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G181)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G181)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),_xlfn.IFS(AND($G181<='Cost models'!$C$7,$G181>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G181)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G181<='Cost models'!$C$7,$G181<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G181)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G181>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G181)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),IF($G181<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G181)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G181)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),_xlfn.IFS($G181<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G181)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G181>'Cost models'!$C$9,$G181<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G181)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G181>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G181)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G181),IF($G181<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G181)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G181)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B181=\"\",\"\",IF(ISNUMBER('Facility data'!D180),'Facility data'!D180,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D181)*ISNUMBER('Facility data'!$C180))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D181,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D181,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D181,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W181=\"\",\"\",W181=1,\"Low impact\",W181=2,\"Mid-range impact\",W181=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U181=\"\",\"\",U181<0.01,1,AND(U181>=0.01,U181<=0.02),2,U181>0.02,3)","v":""},null,{"$f":"IF(T181=\"\",\"\",T181/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ181)+(0.0062454442*$Y181)+(-0.0005191748*($AQ181*$Y181))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ181)+(0.0062454442*$Y181)+(-0.0005191748*($AQ181*$Y181))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ181)+(0.0062454442*$Y181)+(-0.0005191748*($AQ181*$Y181))),\"\")","v":""},{"$f":"_xlfn.IFS(Z181=\"\",\"\",Z181<1.5,\"Weak\",AND(Z181>=1.5,Z181<=2.5),\"Mid-Range\",Z181>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z181=\"\",\"\",Z181<1.5,1,AND(Z181>=1.5,Z181<=2.5),2,Z181>2.5,3)","v":""},null,{"$f":"IF(OR(W181=\"\",AB181=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB181,W181))","v":""},{"$f":"_xlfn.IFS(AD181=\"\",\"\",AD181=\"Impact Not Likely to be Substantial\",1,AD181=\"Impact Unclear\",2,AD181=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D181=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D181,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG181=\"\",\"\",IF(AG181>National_B_tables[Column3]*1.25,3,IF(AG181<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D181=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D181,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D181,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI181=\"\",\"\",IF(AI181>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI181<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D181=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D181,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D181,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK181=\"\",\"\",IF(AK181>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK181<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D181=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D181,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D181,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM181=\"\",\"\",IF(AM181>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM181<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D181=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D181,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D181,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D181,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D181=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D181,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ181=\"\",\"\",IF(AQ181<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ181>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS181=\"\",\"\",AS181<1.5,\"High impact\",AS181>2.5,\"Low impact\",AND(AS181>=1.5,AS181<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS181=\"\",\"\",AS181>2.5,1,AND(AS181>=1.5,AS181<=2.5),2,AS181<1.5,3)","v":""},null,{"$f":"IF(B181=\"\",\"\",IF(OR(AE181=\"\",AT181=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE181,AU181)))","v":""}]
[{"$f":"IF('Census match'!A181=\"\",\"\",'Census match'!A181)","v":""},{"$f":"IF('Census match'!B181=\"\",\"\",'Census match'!B181)","v":""},{"$f":"IF(AND(NOT(A182=\"\"),'Census match'!E181=\"\"),\"No Census match\",'Census match'!E181)","v":""},{"$f":"'Census match'!J181","v":""},{"$f":"IF($D182=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D182,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D182=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D182,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C181=\"\",D182=\"\"),\"\",'Facility data'!C181)","v":""},{"$f":"IF(ISNUMBER($G182),IF($G182<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G182)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G182)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),('Cost models'!$F$4+'Cost models'!$E$4*$G182)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),IF($G182<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G182)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G182)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),IF($G182<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G182)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G182)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),_xlfn.IFS(AND($G182<='Cost models'!$C$7,$G182>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G182)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G182<='Cost models'!$C$7,$G182<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G182)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G182>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G182)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),IF($G182<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G182)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G182)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),_xlfn.IFS($G182<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G182)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G182>'Cost models'!$C$9,$G182<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G182)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G182>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G182)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G182),IF($G182<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G182)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G182)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B182=\"\",\"\",IF(ISNUMBER('Facility data'!D181),'Facility data'!D181,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D182)*ISNUMBER('Facility data'!$C181))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D182,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D182,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D182,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W182=\"\",\"\",W182=1,\"Low impact\",W182=2,\"Mid-range impact\",W182=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U182=\"\",\"\",U182<0.01,1,AND(U182>=0.01,U182<=0.02),2,U182>0.02,3)","v":""},null,{"$f":"IF(T182=\"\",\"\",T182/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ182)+(0.0062454442*$Y182)+(-0.0005191748*($AQ182*$Y182))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ182)+(0.0062454442*$Y182)+(-0.0005191748*($AQ182*$Y182))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ182)+(0.0062454442*$Y182)+(-0.0005191748*($AQ182*$Y182))),\"\")","v":""},{"$f":"_xlfn.IFS(Z182=\"\",\"\",Z182<1.5,\"Weak\",AND(Z182>=1.5,Z182<=2.5),\"Mid-Range\",Z182>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z182=\"\",\"\",Z182<1.5,1,AND(Z182>=1.5,Z182<=2.5),2,Z182>2.5,3)","v":""},null,{"$f":"IF(OR(W182=\"\",AB182=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB182,W182))","v":""},{"$f":"_xlfn.IFS(AD182=\"\",\"\",AD182=\"Impact Not Likely to be Substantial\",1,AD182=\"Impact Unclear\",2,AD182=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D182=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D182,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG182=\"\",\"\",IF(AG182>National_B_tables[Column3]*1.25,3,IF(AG182<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D182=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D182,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D182,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI182=\"\",\"\",IF(AI182>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI182<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D182=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D182,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D182,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK182=\"\",\"\",IF(AK182>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK182<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D182=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D182,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D182,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM182=\"\",\"\",IF(AM182>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM182<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D182=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D182,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D182,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D182,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D182=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D182,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ182=\"\",\"\",IF(AQ182<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ182>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS182=\"\",\"\",AS182<1.5,\"High impact\",AS182>2.5,\"Low impact\",AND(AS182>=1.5,AS182<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS182=\"\",\"\",AS182>2.5,1,AND(AS182>=1.5,AS182<=2.5),2,AS182<1.5,3)","v":""},null,{"$f":"IF(B182=\"\",\"\",IF(OR(AE182=\"\",AT182=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE182,AU182)))","v":""}]
[{"$f":"IF('Census match'!A182=\"\",\"\",'Census match'!A182)","v":""},{"$f":"IF('Census match'!B182=\"\",\"\",'Census match'!B182)","v":""},{"$f":"IF(AND(NOT(A183=\"\"),'Census match'!E182=\"\"),\"No Census match\",'Census match'!E182)","v":""},{"$f":"'Census match'!J182","v":""},{"$f":"IF($D183=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D183,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D183=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D183,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C182=\"\",D183=\"\"),\"\",'Facility data'!C182)","v":""},{"$f":"IF(ISNUMBER($G183),IF($G183<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G183)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G183)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),('Cost models'!$F$4+'Cost models'!$E$4*$G183)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),IF($G183<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G183)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G183)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),IF($G183<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G183)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G183)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),_xlfn.IFS(AND($G183<='Cost models'!$C$7,$G183>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G183)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G183<='Cost models'!$C$7,$G183<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G183)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G183>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G183)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),IF($G183<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G183)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G183)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),_xlfn.IFS($G183<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G183)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G183>'Cost models'!$C$9,$G183<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G183)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G183>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G183)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G183),IF($G183<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G183)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G183)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B183=\"\",\"\",IF(ISNUMBER('Facility data'!D182),'Facility data'!D182,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D183)*ISNUMBER('Facility data'!$C182))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D183,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D183,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D183,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W183=\"\",\"\",W183=1,\"Low impact\",W183=2,\"Mid-range impact\",W183=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U183=\"\",\"\",U183<0.01,1,AND(U183>=0.01,U183<=0.02),2,U183>0.02,3)","v":""},null,{"$f":"IF(T183=\"\",\"\",T183/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ183)+(0.0062454442*$Y183)+(-0.0005191748*($AQ183*$Y183))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ183)+(0.0062454442*$Y183)+(-0.0005191748*($AQ183*$Y183))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ183)+(0.0062454442*$Y183)+(-0.0005191748*($AQ183*$Y183))),\"\")","v":""},{"$f":"_xlfn.IFS(Z183=\"\",\"\",Z183<1.5,\"Weak\",AND(Z183>=1.5,Z183<=2.5),\"Mid-Range\",Z183>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z183=\"\",\"\",Z183<1.5,1,AND(Z183>=1.5,Z183<=2.5),2,Z183>2.5,3)","v":""},null,{"$f":"IF(OR(W183=\"\",AB183=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB183,W183))","v":""},{"$f":"_xlfn.IFS(AD183=\"\",\"\",AD183=\"Impact Not Likely to be Substantial\",1,AD183=\"Impact Unclear\",2,AD183=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D183=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D183,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG183=\"\",\"\",IF(AG183>National_B_tables[Column3]*1.25,3,IF(AG183<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D183=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D183,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D183,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI183=\"\",\"\",IF(AI183>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI183<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D183=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D183,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D183,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK183=\"\",\"\",IF(AK183>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK183<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D183=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D183,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D183,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM183=\"\",\"\",IF(AM183>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM183<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D183=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D183,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D183,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D183,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D183=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D183,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ183=\"\",\"\",IF(AQ183<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ183>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS183=\"\",\"\",AS183<1.5,\"High impact\",AS183>2.5,\"Low impact\",AND(AS183>=1.5,AS183<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS183=\"\",\"\",AS183>2.5,1,AND(AS183>=1.5,AS183<=2.5),2,AS183<1.5,3)","v":""},null,{"$f":"IF(B183=\"\",\"\",IF(OR(AE183=\"\",AT183=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE183,AU183)))","v":""}]
[{"$f":"IF('Census match'!A183=\"\",\"\",'Census match'!A183)","v":""},{"$f":"IF('Census match'!B183=\"\",\"\",'Census match'!B183)","v":""},{"$f":"IF(AND(NOT(A184=\"\"),'Census match'!E183=\"\"),\"No Census match\",'Census match'!E183)","v":""},{"$f":"'Census match'!J183","v":""},{"$f":"IF($D184=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D184,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D184=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D184,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C183=\"\",D184=\"\"),\"\",'Facility data'!C183)","v":""},{"$f":"IF(ISNUMBER($G184),IF($G184<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G184)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G184)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),('Cost models'!$F$4+'Cost models'!$E$4*$G184)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),IF($G184<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G184)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G184)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),IF($G184<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G184)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G184)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),_xlfn.IFS(AND($G184<='Cost models'!$C$7,$G184>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G184)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G184<='Cost models'!$C$7,$G184<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G184)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G184>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G184)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),IF($G184<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G184)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G184)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),_xlfn.IFS($G184<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G184)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G184>'Cost models'!$C$9,$G184<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G184)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G184>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G184)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G184),IF($G184<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G184)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G184)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B184=\"\",\"\",IF(ISNUMBER('Facility data'!D183),'Facility data'!D183,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D184)*ISNUMBER('Facility data'!$C183))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D184,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D184,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D184,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W184=\"\",\"\",W184=1,\"Low impact\",W184=2,\"Mid-range impact\",W184=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U184=\"\",\"\",U184<0.01,1,AND(U184>=0.01,U184<=0.02),2,U184>0.02,3)","v":""},null,{"$f":"IF(T184=\"\",\"\",T184/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ184)+(0.0062454442*$Y184)+(-0.0005191748*($AQ184*$Y184))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ184)+(0.0062454442*$Y184)+(-0.0005191748*($AQ184*$Y184))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ184)+(0.0062454442*$Y184)+(-0.0005191748*($AQ184*$Y184))),\"\")","v":""},{"$f":"_xlfn.IFS(Z184=\"\",\"\",Z184<1.5,\"Weak\",AND(Z184>=1.5,Z184<=2.5),\"Mid-Range\",Z184>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z184=\"\",\"\",Z184<1.5,1,AND(Z184>=1.5,Z184<=2.5),2,Z184>2.5,3)","v":""},null,{"$f":"IF(OR(W184=\"\",AB184=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB184,W184))","v":""},{"$f":"_xlfn.IFS(AD184=\"\",\"\",AD184=\"Impact Not Likely to be Substantial\",1,AD184=\"Impact Unclear\",2,AD184=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D184=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D184,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG184=\"\",\"\",IF(AG184>National_B_tables[Column3]*1.25,3,IF(AG184<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D184=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D184,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D184,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI184=\"\",\"\",IF(AI184>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI184<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D184=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D184,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D184,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK184=\"\",\"\",IF(AK184>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK184<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D184=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D184,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D184,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM184=\"\",\"\",IF(AM184>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM184<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D184=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D184,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D184,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D184,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D184=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D184,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ184=\"\",\"\",IF(AQ184<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ184>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS184=\"\",\"\",AS184<1.5,\"High impact\",AS184>2.5,\"Low impact\",AND(AS184>=1.5,AS184<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS184=\"\",\"\",AS184>2.5,1,AND(AS184>=1.5,AS184<=2.5),2,AS184<1.5,3)","v":""},null,{"$f":"IF(B184=\"\",\"\",IF(OR(AE184=\"\",AT184=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE184,AU184)))","v":""}]
[{"$f":"IF('Census match'!A184=\"\",\"\",'Census match'!A184)","v":""},{"$f":"IF('Census match'!B184=\"\",\"\",'Census match'!B184)","v":""},{"$f":"IF(AND(NOT(A185=\"\"),'Census match'!E184=\"\"),\"No Census match\",'Census match'!E184)","v":""},{"$f":"'Census match'!J184","v":""},{"$f":"IF($D185=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D185,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D185=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D185,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C184=\"\",D185=\"\"),\"\",'Facility data'!C184)","v":""},{"$f":"IF(ISNUMBER($G185),IF($G185<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G185)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G185)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),('Cost models'!$F$4+'Cost models'!$E$4*$G185)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),IF($G185<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G185)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G185)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),IF($G185<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G185)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G185)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),_xlfn.IFS(AND($G185<='Cost models'!$C$7,$G185>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G185)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G185<='Cost models'!$C$7,$G185<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G185)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G185>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G185)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),IF($G185<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G185)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G185)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),_xlfn.IFS($G185<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G185)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G185>'Cost models'!$C$9,$G185<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G185)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G185>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G185)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G185),IF($G185<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G185)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G185)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B185=\"\",\"\",IF(ISNUMBER('Facility data'!D184),'Facility data'!D184,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D185)*ISNUMBER('Facility data'!$C184))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D185,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D185,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D185,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W185=\"\",\"\",W185=1,\"Low impact\",W185=2,\"Mid-range impact\",W185=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U185=\"\",\"\",U185<0.01,1,AND(U185>=0.01,U185<=0.02),2,U185>0.02,3)","v":""},null,{"$f":"IF(T185=\"\",\"\",T185/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ185)+(0.0062454442*$Y185)+(-0.0005191748*($AQ185*$Y185))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ185)+(0.0062454442*$Y185)+(-0.0005191748*($AQ185*$Y185))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ185)+(0.0062454442*$Y185)+(-0.0005191748*($AQ185*$Y185))),\"\")","v":""},{"$f":"_xlfn.IFS(Z185=\"\",\"\",Z185<1.5,\"Weak\",AND(Z185>=1.5,Z185<=2.5),\"Mid-Range\",Z185>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z185=\"\",\"\",Z185<1.5,1,AND(Z185>=1.5,Z185<=2.5),2,Z185>2.5,3)","v":""},null,{"$f":"IF(OR(W185=\"\",AB185=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB185,W185))","v":""},{"$f":"_xlfn.IFS(AD185=\"\",\"\",AD185=\"Impact Not Likely to be Substantial\",1,AD185=\"Impact Unclear\",2,AD185=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D185=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D185,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG185=\"\",\"\",IF(AG185>National_B_tables[Column3]*1.25,3,IF(AG185<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D185=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D185,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D185,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI185=\"\",\"\",IF(AI185>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI185<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D185=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D185,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D185,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK185=\"\",\"\",IF(AK185>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK185<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D185=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D185,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D185,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM185=\"\",\"\",IF(AM185>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM185<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D185=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D185,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D185,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D185,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D185=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D185,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ185=\"\",\"\",IF(AQ185<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ185>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS185=\"\",\"\",AS185<1.5,\"High impact\",AS185>2.5,\"Low impact\",AND(AS185>=1.5,AS185<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS185=\"\",\"\",AS185>2.5,1,AND(AS185>=1.5,AS185<=2.5),2,AS185<1.5,3)","v":""},null,{"$f":"IF(B185=\"\",\"\",IF(OR(AE185=\"\",AT185=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE185,AU185)))","v":""}]
[{"$f":"IF('Census match'!A185=\"\",\"\",'Census match'!A185)","v":""},{"$f":"IF('Census match'!B185=\"\",\"\",'Census match'!B185)","v":""},{"$f":"IF(AND(NOT(A186=\"\"),'Census match'!E185=\"\"),\"No Census match\",'Census match'!E185)","v":""},{"$f":"'Census match'!J185","v":""},{"$f":"IF($D186=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D186,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D186=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D186,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C185=\"\",D186=\"\"),\"\",'Facility data'!C185)","v":""},{"$f":"IF(ISNUMBER($G186),IF($G186<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G186)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G186)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),('Cost models'!$F$4+'Cost models'!$E$4*$G186)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),IF($G186<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G186)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G186)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),IF($G186<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G186)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G186)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),_xlfn.IFS(AND($G186<='Cost models'!$C$7,$G186>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G186)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G186<='Cost models'!$C$7,$G186<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G186)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G186>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G186)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),IF($G186<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G186)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G186)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),_xlfn.IFS($G186<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G186)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G186>'Cost models'!$C$9,$G186<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G186)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G186>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G186)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G186),IF($G186<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G186)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G186)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B186=\"\",\"\",IF(ISNUMBER('Facility data'!D185),'Facility data'!D185,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D186)*ISNUMBER('Facility data'!$C185))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D186,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D186,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D186,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W186=\"\",\"\",W186=1,\"Low impact\",W186=2,\"Mid-range impact\",W186=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U186=\"\",\"\",U186<0.01,1,AND(U186>=0.01,U186<=0.02),2,U186>0.02,3)","v":""},null,{"$f":"IF(T186=\"\",\"\",T186/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ186)+(0.0062454442*$Y186)+(-0.0005191748*($AQ186*$Y186))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ186)+(0.0062454442*$Y186)+(-0.0005191748*($AQ186*$Y186))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ186)+(0.0062454442*$Y186)+(-0.0005191748*($AQ186*$Y186))),\"\")","v":""},{"$f":"_xlfn.IFS(Z186=\"\",\"\",Z186<1.5,\"Weak\",AND(Z186>=1.5,Z186<=2.5),\"Mid-Range\",Z186>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z186=\"\",\"\",Z186<1.5,1,AND(Z186>=1.5,Z186<=2.5),2,Z186>2.5,3)","v":""},null,{"$f":"IF(OR(W186=\"\",AB186=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB186,W186))","v":""},{"$f":"_xlfn.IFS(AD186=\"\",\"\",AD186=\"Impact Not Likely to be Substantial\",1,AD186=\"Impact Unclear\",2,AD186=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D186=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D186,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG186=\"\",\"\",IF(AG186>National_B_tables[Column3]*1.25,3,IF(AG186<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D186=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D186,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D186,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI186=\"\",\"\",IF(AI186>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI186<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D186=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D186,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D186,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK186=\"\",\"\",IF(AK186>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK186<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D186=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D186,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D186,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM186=\"\",\"\",IF(AM186>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM186<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D186=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D186,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D186,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D186,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D186=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D186,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ186=\"\",\"\",IF(AQ186<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ186>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS186=\"\",\"\",AS186<1.5,\"High impact\",AS186>2.5,\"Low impact\",AND(AS186>=1.5,AS186<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS186=\"\",\"\",AS186>2.5,1,AND(AS186>=1.5,AS186<=2.5),2,AS186<1.5,3)","v":""},null,{"$f":"IF(B186=\"\",\"\",IF(OR(AE186=\"\",AT186=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE186,AU186)))","v":""}]
[{"$f":"IF('Census match'!A186=\"\",\"\",'Census match'!A186)","v":""},{"$f":"IF('Census match'!B186=\"\",\"\",'Census match'!B186)","v":""},{"$f":"IF(AND(NOT(A187=\"\"),'Census match'!E186=\"\"),\"No Census match\",'Census match'!E186)","v":""},{"$f":"'Census match'!J186","v":""},{"$f":"IF($D187=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D187,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D187=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D187,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C186=\"\",D187=\"\"),\"\",'Facility data'!C186)","v":""},{"$f":"IF(ISNUMBER($G187),IF($G187<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G187)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G187)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),('Cost models'!$F$4+'Cost models'!$E$4*$G187)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),IF($G187<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G187)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G187)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),IF($G187<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G187)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G187)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),_xlfn.IFS(AND($G187<='Cost models'!$C$7,$G187>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G187)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G187<='Cost models'!$C$7,$G187<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G187)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G187>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G187)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),IF($G187<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G187)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G187)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),_xlfn.IFS($G187<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G187)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G187>'Cost models'!$C$9,$G187<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G187)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G187>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G187)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G187),IF($G187<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G187)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G187)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B187=\"\",\"\",IF(ISNUMBER('Facility data'!D186),'Facility data'!D186,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D187)*ISNUMBER('Facility data'!$C186))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D187,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D187,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D187,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W187=\"\",\"\",W187=1,\"Low impact\",W187=2,\"Mid-range impact\",W187=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U187=\"\",\"\",U187<0.01,1,AND(U187>=0.01,U187<=0.02),2,U187>0.02,3)","v":""},null,{"$f":"IF(T187=\"\",\"\",T187/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ187)+(0.0062454442*$Y187)+(-0.0005191748*($AQ187*$Y187))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ187)+(0.0062454442*$Y187)+(-0.0005191748*($AQ187*$Y187))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ187)+(0.0062454442*$Y187)+(-0.0005191748*($AQ187*$Y187))),\"\")","v":""},{"$f":"_xlfn.IFS(Z187=\"\",\"\",Z187<1.5,\"Weak\",AND(Z187>=1.5,Z187<=2.5),\"Mid-Range\",Z187>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z187=\"\",\"\",Z187<1.5,1,AND(Z187>=1.5,Z187<=2.5),2,Z187>2.5,3)","v":""},null,{"$f":"IF(OR(W187=\"\",AB187=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB187,W187))","v":""},{"$f":"_xlfn.IFS(AD187=\"\",\"\",AD187=\"Impact Not Likely to be Substantial\",1,AD187=\"Impact Unclear\",2,AD187=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D187=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D187,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG187=\"\",\"\",IF(AG187>National_B_tables[Column3]*1.25,3,IF(AG187<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D187=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D187,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D187,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI187=\"\",\"\",IF(AI187>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI187<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D187=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D187,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D187,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK187=\"\",\"\",IF(AK187>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK187<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D187=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D187,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D187,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM187=\"\",\"\",IF(AM187>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM187<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D187=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D187,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D187,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D187,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D187=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D187,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ187=\"\",\"\",IF(AQ187<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ187>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS187=\"\",\"\",AS187<1.5,\"High impact\",AS187>2.5,\"Low impact\",AND(AS187>=1.5,AS187<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS187=\"\",\"\",AS187>2.5,1,AND(AS187>=1.5,AS187<=2.5),2,AS187<1.5,3)","v":""},null,{"$f":"IF(B187=\"\",\"\",IF(OR(AE187=\"\",AT187=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE187,AU187)))","v":""}]
[{"$f":"IF('Census match'!A187=\"\",\"\",'Census match'!A187)","v":""},{"$f":"IF('Census match'!B187=\"\",\"\",'Census match'!B187)","v":""},{"$f":"IF(AND(NOT(A188=\"\"),'Census match'!E187=\"\"),\"No Census match\",'Census match'!E187)","v":""},{"$f":"'Census match'!J187","v":""},{"$f":"IF($D188=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D188,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D188=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D188,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C187=\"\",D188=\"\"),\"\",'Facility data'!C187)","v":""},{"$f":"IF(ISNUMBER($G188),IF($G188<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G188)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G188)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),('Cost models'!$F$4+'Cost models'!$E$4*$G188)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),IF($G188<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G188)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G188)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),IF($G188<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G188)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G188)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),_xlfn.IFS(AND($G188<='Cost models'!$C$7,$G188>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G188)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G188<='Cost models'!$C$7,$G188<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G188)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G188>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G188)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),IF($G188<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G188)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G188)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),_xlfn.IFS($G188<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G188)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G188>'Cost models'!$C$9,$G188<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G188)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G188>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G188)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G188),IF($G188<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G188)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G188)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B188=\"\",\"\",IF(ISNUMBER('Facility data'!D187),'Facility data'!D187,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D188)*ISNUMBER('Facility data'!$C187))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D188,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D188,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D188,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W188=\"\",\"\",W188=1,\"Low impact\",W188=2,\"Mid-range impact\",W188=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U188=\"\",\"\",U188<0.01,1,AND(U188>=0.01,U188<=0.02),2,U188>0.02,3)","v":""},null,{"$f":"IF(T188=\"\",\"\",T188/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ188)+(0.0062454442*$Y188)+(-0.0005191748*($AQ188*$Y188))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ188)+(0.0062454442*$Y188)+(-0.0005191748*($AQ188*$Y188))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ188)+(0.0062454442*$Y188)+(-0.0005191748*($AQ188*$Y188))),\"\")","v":""},{"$f":"_xlfn.IFS(Z188=\"\",\"\",Z188<1.5,\"Weak\",AND(Z188>=1.5,Z188<=2.5),\"Mid-Range\",Z188>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z188=\"\",\"\",Z188<1.5,1,AND(Z188>=1.5,Z188<=2.5),2,Z188>2.5,3)","v":""},null,{"$f":"IF(OR(W188=\"\",AB188=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB188,W188))","v":""},{"$f":"_xlfn.IFS(AD188=\"\",\"\",AD188=\"Impact Not Likely to be Substantial\",1,AD188=\"Impact Unclear\",2,AD188=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D188=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D188,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG188=\"\",\"\",IF(AG188>National_B_tables[Column3]*1.25,3,IF(AG188<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D188=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D188,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D188,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI188=\"\",\"\",IF(AI188>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI188<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D188=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D188,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D188,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK188=\"\",\"\",IF(AK188>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK188<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D188=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D188,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D188,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM188=\"\",\"\",IF(AM188>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM188<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D188=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D188,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D188,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D188,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D188=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D188,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ188=\"\",\"\",IF(AQ188<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ188>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS188=\"\",\"\",AS188<1.5,\"High impact\",AS188>2.5,\"Low impact\",AND(AS188>=1.5,AS188<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS188=\"\",\"\",AS188>2.5,1,AND(AS188>=1.5,AS188<=2.5),2,AS188<1.5,3)","v":""},null,{"$f":"IF(B188=\"\",\"\",IF(OR(AE188=\"\",AT188=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE188,AU188)))","v":""}]
[{"$f":"IF('Census match'!A188=\"\",\"\",'Census match'!A188)","v":""},{"$f":"IF('Census match'!B188=\"\",\"\",'Census match'!B188)","v":""},{"$f":"IF(AND(NOT(A189=\"\"),'Census match'!E188=\"\"),\"No Census match\",'Census match'!E188)","v":""},{"$f":"'Census match'!J188","v":""},{"$f":"IF($D189=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D189,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D189=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D189,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C188=\"\",D189=\"\"),\"\",'Facility data'!C188)","v":""},{"$f":"IF(ISNUMBER($G189),IF($G189<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G189)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G189)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),('Cost models'!$F$4+'Cost models'!$E$4*$G189)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),IF($G189<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G189)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G189)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),IF($G189<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G189)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G189)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),_xlfn.IFS(AND($G189<='Cost models'!$C$7,$G189>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G189)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G189<='Cost models'!$C$7,$G189<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G189)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G189>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G189)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),IF($G189<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G189)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G189)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),_xlfn.IFS($G189<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G189)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G189>'Cost models'!$C$9,$G189<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G189)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G189>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G189)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G189),IF($G189<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G189)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G189)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B189=\"\",\"\",IF(ISNUMBER('Facility data'!D188),'Facility data'!D188,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D189)*ISNUMBER('Facility data'!$C188))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D189,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D189,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D189,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W189=\"\",\"\",W189=1,\"Low impact\",W189=2,\"Mid-range impact\",W189=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U189=\"\",\"\",U189<0.01,1,AND(U189>=0.01,U189<=0.02),2,U189>0.02,3)","v":""},null,{"$f":"IF(T189=\"\",\"\",T189/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ189)+(0.0062454442*$Y189)+(-0.0005191748*($AQ189*$Y189))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ189)+(0.0062454442*$Y189)+(-0.0005191748*($AQ189*$Y189))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ189)+(0.0062454442*$Y189)+(-0.0005191748*($AQ189*$Y189))),\"\")","v":""},{"$f":"_xlfn.IFS(Z189=\"\",\"\",Z189<1.5,\"Weak\",AND(Z189>=1.5,Z189<=2.5),\"Mid-Range\",Z189>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z189=\"\",\"\",Z189<1.5,1,AND(Z189>=1.5,Z189<=2.5),2,Z189>2.5,3)","v":""},null,{"$f":"IF(OR(W189=\"\",AB189=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB189,W189))","v":""},{"$f":"_xlfn.IFS(AD189=\"\",\"\",AD189=\"Impact Not Likely to be Substantial\",1,AD189=\"Impact Unclear\",2,AD189=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D189=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D189,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG189=\"\",\"\",IF(AG189>National_B_tables[Column3]*1.25,3,IF(AG189<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D189=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D189,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D189,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI189=\"\",\"\",IF(AI189>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI189<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D189=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D189,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D189,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK189=\"\",\"\",IF(AK189>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK189<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D189=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D189,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D189,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM189=\"\",\"\",IF(AM189>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM189<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D189=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D189,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D189,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D189,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D189=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D189,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ189=\"\",\"\",IF(AQ189<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ189>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS189=\"\",\"\",AS189<1.5,\"High impact\",AS189>2.5,\"Low impact\",AND(AS189>=1.5,AS189<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS189=\"\",\"\",AS189>2.5,1,AND(AS189>=1.5,AS189<=2.5),2,AS189<1.5,3)","v":""},null,{"$f":"IF(B189=\"\",\"\",IF(OR(AE189=\"\",AT189=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE189,AU189)))","v":""}]
[{"$f":"IF('Census match'!A189=\"\",\"\",'Census match'!A189)","v":""},{"$f":"IF('Census match'!B189=\"\",\"\",'Census match'!B189)","v":""},{"$f":"IF(AND(NOT(A190=\"\"),'Census match'!E189=\"\"),\"No Census match\",'Census match'!E189)","v":""},{"$f":"'Census match'!J189","v":""},{"$f":"IF($D190=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D190,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D190=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D190,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C189=\"\",D190=\"\"),\"\",'Facility data'!C189)","v":""},{"$f":"IF(ISNUMBER($G190),IF($G190<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G190)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G190)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),('Cost models'!$F$4+'Cost models'!$E$4*$G190)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),IF($G190<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G190)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G190)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),IF($G190<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G190)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G190)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),_xlfn.IFS(AND($G190<='Cost models'!$C$7,$G190>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G190)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G190<='Cost models'!$C$7,$G190<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G190)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G190>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G190)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),IF($G190<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G190)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G190)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),_xlfn.IFS($G190<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G190)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G190>'Cost models'!$C$9,$G190<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G190)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G190>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G190)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G190),IF($G190<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G190)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G190)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B190=\"\",\"\",IF(ISNUMBER('Facility data'!D189),'Facility data'!D189,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D190)*ISNUMBER('Facility data'!$C189))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D190,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D190,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D190,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W190=\"\",\"\",W190=1,\"Low impact\",W190=2,\"Mid-range impact\",W190=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U190=\"\",\"\",U190<0.01,1,AND(U190>=0.01,U190<=0.02),2,U190>0.02,3)","v":""},null,{"$f":"IF(T190=\"\",\"\",T190/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ190)+(0.0062454442*$Y190)+(-0.0005191748*($AQ190*$Y190))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ190)+(0.0062454442*$Y190)+(-0.0005191748*($AQ190*$Y190))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ190)+(0.0062454442*$Y190)+(-0.0005191748*($AQ190*$Y190))),\"\")","v":""},{"$f":"_xlfn.IFS(Z190=\"\",\"\",Z190<1.5,\"Weak\",AND(Z190>=1.5,Z190<=2.5),\"Mid-Range\",Z190>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z190=\"\",\"\",Z190<1.5,1,AND(Z190>=1.5,Z190<=2.5),2,Z190>2.5,3)","v":""},null,{"$f":"IF(OR(W190=\"\",AB190=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB190,W190))","v":""},{"$f":"_xlfn.IFS(AD190=\"\",\"\",AD190=\"Impact Not Likely to be Substantial\",1,AD190=\"Impact Unclear\",2,AD190=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D190=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D190,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG190=\"\",\"\",IF(AG190>National_B_tables[Column3]*1.25,3,IF(AG190<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D190=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D190,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D190,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI190=\"\",\"\",IF(AI190>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI190<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D190=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D190,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D190,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK190=\"\",\"\",IF(AK190>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK190<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D190=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D190,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D190,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM190=\"\",\"\",IF(AM190>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM190<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D190=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D190,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D190,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D190,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D190=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D190,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ190=\"\",\"\",IF(AQ190<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ190>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS190=\"\",\"\",AS190<1.5,\"High impact\",AS190>2.5,\"Low impact\",AND(AS190>=1.5,AS190<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS190=\"\",\"\",AS190>2.5,1,AND(AS190>=1.5,AS190<=2.5),2,AS190<1.5,3)","v":""},null,{"$f":"IF(B190=\"\",\"\",IF(OR(AE190=\"\",AT190=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE190,AU190)))","v":""}]
[{"$f":"IF('Census match'!A190=\"\",\"\",'Census match'!A190)","v":""},{"$f":"IF('Census match'!B190=\"\",\"\",'Census match'!B190)","v":""},{"$f":"IF(AND(NOT(A191=\"\"),'Census match'!E190=\"\"),\"No Census match\",'Census match'!E190)","v":""},{"$f":"'Census match'!J190","v":""},{"$f":"IF($D191=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D191,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D191=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D191,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C190=\"\",D191=\"\"),\"\",'Facility data'!C190)","v":""},{"$f":"IF(ISNUMBER($G191),IF($G191<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G191)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G191)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),('Cost models'!$F$4+'Cost models'!$E$4*$G191)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),IF($G191<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G191)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G191)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),IF($G191<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G191)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G191)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),_xlfn.IFS(AND($G191<='Cost models'!$C$7,$G191>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G191)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G191<='Cost models'!$C$7,$G191<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G191)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G191>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G191)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),IF($G191<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G191)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G191)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),_xlfn.IFS($G191<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G191)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G191>'Cost models'!$C$9,$G191<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G191)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G191>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G191)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G191),IF($G191<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G191)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G191)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B191=\"\",\"\",IF(ISNUMBER('Facility data'!D190),'Facility data'!D190,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D191)*ISNUMBER('Facility data'!$C190))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D191,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D191,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D191,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W191=\"\",\"\",W191=1,\"Low impact\",W191=2,\"Mid-range impact\",W191=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U191=\"\",\"\",U191<0.01,1,AND(U191>=0.01,U191<=0.02),2,U191>0.02,3)","v":""},null,{"$f":"IF(T191=\"\",\"\",T191/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ191)+(0.0062454442*$Y191)+(-0.0005191748*($AQ191*$Y191))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ191)+(0.0062454442*$Y191)+(-0.0005191748*($AQ191*$Y191))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ191)+(0.0062454442*$Y191)+(-0.0005191748*($AQ191*$Y191))),\"\")","v":""},{"$f":"_xlfn.IFS(Z191=\"\",\"\",Z191<1.5,\"Weak\",AND(Z191>=1.5,Z191<=2.5),\"Mid-Range\",Z191>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z191=\"\",\"\",Z191<1.5,1,AND(Z191>=1.5,Z191<=2.5),2,Z191>2.5,3)","v":""},null,{"$f":"IF(OR(W191=\"\",AB191=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB191,W191))","v":""},{"$f":"_xlfn.IFS(AD191=\"\",\"\",AD191=\"Impact Not Likely to be Substantial\",1,AD191=\"Impact Unclear\",2,AD191=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D191=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D191,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG191=\"\",\"\",IF(AG191>National_B_tables[Column3]*1.25,3,IF(AG191<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D191=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D191,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D191,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI191=\"\",\"\",IF(AI191>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI191<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D191=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D191,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D191,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK191=\"\",\"\",IF(AK191>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK191<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D191=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D191,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D191,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM191=\"\",\"\",IF(AM191>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM191<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D191=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D191,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D191,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D191,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D191=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D191,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ191=\"\",\"\",IF(AQ191<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ191>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS191=\"\",\"\",AS191<1.5,\"High impact\",AS191>2.5,\"Low impact\",AND(AS191>=1.5,AS191<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS191=\"\",\"\",AS191>2.5,1,AND(AS191>=1.5,AS191<=2.5),2,AS191<1.5,3)","v":""},null,{"$f":"IF(B191=\"\",\"\",IF(OR(AE191=\"\",AT191=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE191,AU191)))","v":""}]
[{"$f":"IF('Census match'!A191=\"\",\"\",'Census match'!A191)","v":""},{"$f":"IF('Census match'!B191=\"\",\"\",'Census match'!B191)","v":""},{"$f":"IF(AND(NOT(A192=\"\"),'Census match'!E191=\"\"),\"No Census match\",'Census match'!E191)","v":""},{"$f":"'Census match'!J191","v":""},{"$f":"IF($D192=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D192,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D192=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D192,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C191=\"\",D192=\"\"),\"\",'Facility data'!C191)","v":""},{"$f":"IF(ISNUMBER($G192),IF($G192<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G192)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G192)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),('Cost models'!$F$4+'Cost models'!$E$4*$G192)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),IF($G192<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G192)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G192)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),IF($G192<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G192)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G192)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),_xlfn.IFS(AND($G192<='Cost models'!$C$7,$G192>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G192)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G192<='Cost models'!$C$7,$G192<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G192)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G192>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G192)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),IF($G192<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G192)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G192)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),_xlfn.IFS($G192<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G192)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G192>'Cost models'!$C$9,$G192<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G192)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G192>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G192)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G192),IF($G192<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G192)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G192)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B192=\"\",\"\",IF(ISNUMBER('Facility data'!D191),'Facility data'!D191,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D192)*ISNUMBER('Facility data'!$C191))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D192,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D192,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D192,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W192=\"\",\"\",W192=1,\"Low impact\",W192=2,\"Mid-range impact\",W192=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U192=\"\",\"\",U192<0.01,1,AND(U192>=0.01,U192<=0.02),2,U192>0.02,3)","v":""},null,{"$f":"IF(T192=\"\",\"\",T192/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ192)+(0.0062454442*$Y192)+(-0.0005191748*($AQ192*$Y192))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ192)+(0.0062454442*$Y192)+(-0.0005191748*($AQ192*$Y192))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ192)+(0.0062454442*$Y192)+(-0.0005191748*($AQ192*$Y192))),\"\")","v":""},{"$f":"_xlfn.IFS(Z192=\"\",\"\",Z192<1.5,\"Weak\",AND(Z192>=1.5,Z192<=2.5),\"Mid-Range\",Z192>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z192=\"\",\"\",Z192<1.5,1,AND(Z192>=1.5,Z192<=2.5),2,Z192>2.5,3)","v":""},null,{"$f":"IF(OR(W192=\"\",AB192=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB192,W192))","v":""},{"$f":"_xlfn.IFS(AD192=\"\",\"\",AD192=\"Impact Not Likely to be Substantial\",1,AD192=\"Impact Unclear\",2,AD192=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D192=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D192,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG192=\"\",\"\",IF(AG192>National_B_tables[Column3]*1.25,3,IF(AG192<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D192=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D192,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D192,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI192=\"\",\"\",IF(AI192>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI192<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D192=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D192,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D192,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK192=\"\",\"\",IF(AK192>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK192<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D192=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D192,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D192,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM192=\"\",\"\",IF(AM192>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM192<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D192=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D192,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D192,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D192,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D192=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D192,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ192=\"\",\"\",IF(AQ192<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ192>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS192=\"\",\"\",AS192<1.5,\"High impact\",AS192>2.5,\"Low impact\",AND(AS192>=1.5,AS192<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS192=\"\",\"\",AS192>2.5,1,AND(AS192>=1.5,AS192<=2.5),2,AS192<1.5,3)","v":""},null,{"$f":"IF(B192=\"\",\"\",IF(OR(AE192=\"\",AT192=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE192,AU192)))","v":""}]
[{"$f":"IF('Census match'!A192=\"\",\"\",'Census match'!A192)","v":""},{"$f":"IF('Census match'!B192=\"\",\"\",'Census match'!B192)","v":""},{"$f":"IF(AND(NOT(A193=\"\"),'Census match'!E192=\"\"),\"No Census match\",'Census match'!E192)","v":""},{"$f":"'Census match'!J192","v":""},{"$f":"IF($D193=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D193,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D193=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D193,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C192=\"\",D193=\"\"),\"\",'Facility data'!C192)","v":""},{"$f":"IF(ISNUMBER($G193),IF($G193<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G193)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G193)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),('Cost models'!$F$4+'Cost models'!$E$4*$G193)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),IF($G193<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G193)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G193)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),IF($G193<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G193)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G193)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),_xlfn.IFS(AND($G193<='Cost models'!$C$7,$G193>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G193)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G193<='Cost models'!$C$7,$G193<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G193)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G193>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G193)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),IF($G193<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G193)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G193)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),_xlfn.IFS($G193<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G193)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G193>'Cost models'!$C$9,$G193<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G193)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G193>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G193)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G193),IF($G193<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G193)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G193)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B193=\"\",\"\",IF(ISNUMBER('Facility data'!D192),'Facility data'!D192,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D193)*ISNUMBER('Facility data'!$C192))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D193,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D193,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D193,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W193=\"\",\"\",W193=1,\"Low impact\",W193=2,\"Mid-range impact\",W193=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U193=\"\",\"\",U193<0.01,1,AND(U193>=0.01,U193<=0.02),2,U193>0.02,3)","v":""},null,{"$f":"IF(T193=\"\",\"\",T193/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ193)+(0.0062454442*$Y193)+(-0.0005191748*($AQ193*$Y193))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ193)+(0.0062454442*$Y193)+(-0.0005191748*($AQ193*$Y193))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ193)+(0.0062454442*$Y193)+(-0.0005191748*($AQ193*$Y193))),\"\")","v":""},{"$f":"_xlfn.IFS(Z193=\"\",\"\",Z193<1.5,\"Weak\",AND(Z193>=1.5,Z193<=2.5),\"Mid-Range\",Z193>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z193=\"\",\"\",Z193<1.5,1,AND(Z193>=1.5,Z193<=2.5),2,Z193>2.5,3)","v":""},null,{"$f":"IF(OR(W193=\"\",AB193=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB193,W193))","v":""},{"$f":"_xlfn.IFS(AD193=\"\",\"\",AD193=\"Impact Not Likely to be Substantial\",1,AD193=\"Impact Unclear\",2,AD193=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D193=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D193,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG193=\"\",\"\",IF(AG193>National_B_tables[Column3]*1.25,3,IF(AG193<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D193=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D193,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D193,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI193=\"\",\"\",IF(AI193>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI193<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D193=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D193,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D193,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK193=\"\",\"\",IF(AK193>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK193<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D193=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D193,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D193,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM193=\"\",\"\",IF(AM193>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM193<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D193=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D193,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D193,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D193,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D193=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D193,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ193=\"\",\"\",IF(AQ193<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ193>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS193=\"\",\"\",AS193<1.5,\"High impact\",AS193>2.5,\"Low impact\",AND(AS193>=1.5,AS193<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS193=\"\",\"\",AS193>2.5,1,AND(AS193>=1.5,AS193<=2.5),2,AS193<1.5,3)","v":""},null,{"$f":"IF(B193=\"\",\"\",IF(OR(AE193=\"\",AT193=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE193,AU193)))","v":""}]
[{"$f":"IF('Census match'!A193=\"\",\"\",'Census match'!A193)","v":""},{"$f":"IF('Census match'!B193=\"\",\"\",'Census match'!B193)","v":""},{"$f":"IF(AND(NOT(A194=\"\"),'Census match'!E193=\"\"),\"No Census match\",'Census match'!E193)","v":""},{"$f":"'Census match'!J193","v":""},{"$f":"IF($D194=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D194,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D194=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D194,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C193=\"\",D194=\"\"),\"\",'Facility data'!C193)","v":""},{"$f":"IF(ISNUMBER($G194),IF($G194<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G194)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G194)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),('Cost models'!$F$4+'Cost models'!$E$4*$G194)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),IF($G194<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G194)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G194)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),IF($G194<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G194)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G194)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),_xlfn.IFS(AND($G194<='Cost models'!$C$7,$G194>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G194)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G194<='Cost models'!$C$7,$G194<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G194)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G194>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G194)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),IF($G194<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G194)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G194)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),_xlfn.IFS($G194<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G194)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G194>'Cost models'!$C$9,$G194<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G194)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G194>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G194)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G194),IF($G194<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G194)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G194)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B194=\"\",\"\",IF(ISNUMBER('Facility data'!D193),'Facility data'!D193,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D194)*ISNUMBER('Facility data'!$C193))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D194,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D194,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D194,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W194=\"\",\"\",W194=1,\"Low impact\",W194=2,\"Mid-range impact\",W194=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U194=\"\",\"\",U194<0.01,1,AND(U194>=0.01,U194<=0.02),2,U194>0.02,3)","v":""},null,{"$f":"IF(T194=\"\",\"\",T194/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ194)+(0.0062454442*$Y194)+(-0.0005191748*($AQ194*$Y194))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ194)+(0.0062454442*$Y194)+(-0.0005191748*($AQ194*$Y194))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ194)+(0.0062454442*$Y194)+(-0.0005191748*($AQ194*$Y194))),\"\")","v":""},{"$f":"_xlfn.IFS(Z194=\"\",\"\",Z194<1.5,\"Weak\",AND(Z194>=1.5,Z194<=2.5),\"Mid-Range\",Z194>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z194=\"\",\"\",Z194<1.5,1,AND(Z194>=1.5,Z194<=2.5),2,Z194>2.5,3)","v":""},null,{"$f":"IF(OR(W194=\"\",AB194=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB194,W194))","v":""},{"$f":"_xlfn.IFS(AD194=\"\",\"\",AD194=\"Impact Not Likely to be Substantial\",1,AD194=\"Impact Unclear\",2,AD194=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D194=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D194,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG194=\"\",\"\",IF(AG194>National_B_tables[Column3]*1.25,3,IF(AG194<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D194=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D194,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D194,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI194=\"\",\"\",IF(AI194>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI194<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D194=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D194,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D194,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK194=\"\",\"\",IF(AK194>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK194<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D194=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D194,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D194,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM194=\"\",\"\",IF(AM194>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM194<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D194=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D194,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D194,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D194,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D194=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D194,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ194=\"\",\"\",IF(AQ194<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ194>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS194=\"\",\"\",AS194<1.5,\"High impact\",AS194>2.5,\"Low impact\",AND(AS194>=1.5,AS194<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS194=\"\",\"\",AS194>2.5,1,AND(AS194>=1.5,AS194<=2.5),2,AS194<1.5,3)","v":""},null,{"$f":"IF(B194=\"\",\"\",IF(OR(AE194=\"\",AT194=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE194,AU194)))","v":""}]
[{"$f":"IF('Census match'!A194=\"\",\"\",'Census match'!A194)","v":""},{"$f":"IF('Census match'!B194=\"\",\"\",'Census match'!B194)","v":""},{"$f":"IF(AND(NOT(A195=\"\"),'Census match'!E194=\"\"),\"No Census match\",'Census match'!E194)","v":""},{"$f":"'Census match'!J194","v":""},{"$f":"IF($D195=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D195,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D195=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D195,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C194=\"\",D195=\"\"),\"\",'Facility data'!C194)","v":""},{"$f":"IF(ISNUMBER($G195),IF($G195<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G195)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G195)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),('Cost models'!$F$4+'Cost models'!$E$4*$G195)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),IF($G195<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G195)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G195)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),IF($G195<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G195)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G195)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),_xlfn.IFS(AND($G195<='Cost models'!$C$7,$G195>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G195)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G195<='Cost models'!$C$7,$G195<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G195)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G195>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G195)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),IF($G195<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G195)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G195)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),_xlfn.IFS($G195<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G195)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G195>'Cost models'!$C$9,$G195<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G195)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G195>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G195)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G195),IF($G195<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G195)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G195)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B195=\"\",\"\",IF(ISNUMBER('Facility data'!D194),'Facility data'!D194,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D195)*ISNUMBER('Facility data'!$C194))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D195,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D195,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D195,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q195),ISNUMBER($T195),$T195>0),(Q195+$S195)/$T195,\"\")","v":""},{"$f":"_xlfn.IFS(W195=\"\",\"\",W195=1,\"Low impact\",W195=2,\"Mid-range impact\",W195=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U195=\"\",\"\",U195<0.01,1,AND(U195>=0.01,U195<=0.02),2,U195>0.02,3)","v":""},null,{"$f":"IF(T195=\"\",\"\",T195/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ195)+(0.0062454442*$Y195)+(-0.0005191748*($AQ195*$Y195))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ195)+(0.0062454442*$Y195)+(-0.0005191748*($AQ195*$Y195))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ195)+(0.0062454442*$Y195)+(-0.0005191748*($AQ195*$Y195))),\"\")","v":""},{"$f":"_xlfn.IFS(Z195=\"\",\"\",Z195<1.5,\"Weak\",AND(Z195>=1.5,Z195<=2.5),\"Mid-Range\",Z195>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z195=\"\",\"\",Z195<1.5,1,AND(Z195>=1.5,Z195<=2.5),2,Z195>2.5,3)","v":""},null,{"$f":"IF(OR(W195=\"\",AB195=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB195,W195))","v":""},{"$f":"_xlfn.IFS(AD195=\"\",\"\",AD195=\"Impact Not Likely to be Substantial\",1,AD195=\"Impact Unclear\",2,AD195=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D195=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D195,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG195=\"\",\"\",IF(AG195>National_B_tables[Column3]*1.25,3,IF(AG195<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D195=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D195,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D195,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI195=\"\",\"\",IF(AI195>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI195<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D195=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D195,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D195,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK195=\"\",\"\",IF(AK195>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK195<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D195=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D195,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D195,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM195=\"\",\"\",IF(AM195>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM195<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D195=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D195,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D195,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D195,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D195=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D195,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ195=\"\",\"\",IF(AQ195<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ195>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS195=\"\",\"\",AS195<1.5,\"High impact\",AS195>2.5,\"Low impact\",AND(AS195>=1.5,AS195<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS195=\"\",\"\",AS195>2.5,1,AND(AS195>=1.5,AS195<=2.5),2,AS195<1.5,3)","v":""},null,{"$f":"IF(B195=\"\",\"\",IF(OR(AE195=\"\",AT195=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE195,AU195)))","v":""}]
[{"$f":"IF('Census match'!A195=\"\",\"\",'Census match'!A195)","v":""},{"$f":"IF('Census match'!B195=\"\",\"\",'Census match'!B195)","v":""},{"$f":"IF(AND(NOT(A196=\"\"),'Census match'!E195=\"\"),\"No Census match\",'Census match'!E195)","v":""},{"$f":"'Census match'!J195","v":""},{"$f":"IF($D196=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D196,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D196=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D196,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C195=\"\",D196=\"\"),\"\",'Facility data'!C195)","v":""},{"$f":"IF(ISNUMBER($G196),IF($G196<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G196)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G196)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),('Cost models'!$F$4+'Cost models'!$E$4*$G196)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),IF($G196<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G196)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G196)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),IF($G196<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G196)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G196)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),_xlfn.IFS(AND($G196<='Cost models'!$C$7,$G196>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G196)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G196<='Cost models'!$C$7,$G196<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G196)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G196>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G196)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),IF($G196<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G196)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G196)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),_xlfn.IFS($G196<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G196)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G196>'Cost models'!$C$9,$G196<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G196)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G196>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G196)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G196),IF($G196<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G196)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G196)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F196),$F196>0,ISNUMBER(P196)),P196/$F196,\"\")","v":""},null,{"$f":"IF(B196=\"\",\"\",IF(ISNUMBER('Facility data'!D195),'Facility data'!D195,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D196)*ISNUMBER('Facility data'!$C195))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D196,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D196,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D196,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W196=\"\",\"\",W196=1,\"Low impact\",W196=2,\"Mid-range impact\",W196=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U196=\"\",\"\",U196<0.01,1,AND(U196>=0.01,U196<=0.02),2,U196>0.02,3)","v":""},null,{"$f":"IF(T196=\"\",\"\",T196/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ196)+(0.0062454442*$Y196)+(-0.0005191748*($AQ196*$Y196))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ196)+(0.0062454442*$Y196)+(-0.0005191748*($AQ196*$Y196))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ196)+(0.0062454442*$Y196)+(-0.0005191748*($AQ196*$Y196))),\"\")","v":""},{"$f":"_xlfn.IFS(Z196=\"\",\"\",Z196<1.5,\"Weak\",AND(Z196>=1.5,Z196<=2.5),\"Mid-Range\",Z196>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z196=\"\",\"\",Z196<1.5,1,AND(Z196>=1.5,Z196<=2.5),2,Z196>2.5,3)","v":""},null,{"$f":"IF(OR(W196=\"\",AB196=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB196,W196))","v":""},{"$f":"_xlfn.IFS(AD196=\"\",\"\",AD196=\"Impact Not Likely to be Substantial\",1,AD196=\"Impact Unclear\",2,AD196=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D196=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D196,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG196=\"\",\"\",IF(AG196>National_B_tables[Column3]*1.25,3,IF(AG196<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D196=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D196,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D196,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI196=\"\",\"\",IF(AI196>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI196<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D196=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D196,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D196,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK196=\"\",\"\",IF(AK196>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK196<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D196=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D196,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D196,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM196=\"\",\"\",IF(AM196>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM196<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D196=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D196,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D196,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D196,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO196=\"\",\"\",IF(AO196<0.01,1,IF(AO196>0.01,3,2)))","v":""},{"$f":"IF(D196=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D196,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ196=\"\",\"\",IF(AQ196<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ196>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH196*0.5+AJ196*0.1+AL196*0.1+AN196*0.1+AP196*0.1+AR196*0.1),AH196*0.5+AJ196*0.1+AL196*0.1+AN196*0.1+AP196*0.1+AR196*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS196=\"\",\"\",AS196<1.5,\"High impact\",AS196>2.5,\"Low impact\",AND(AS196>=1.5,AS196<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS196=\"\",\"\",AS196>2.5,1,AND(AS196>=1.5,AS196<=2.5),2,AS196<1.5,3)","v":""},null,{"$f":"IF(B196=\"\",\"\",IF(OR(AE196=\"\",AT196=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE196,AU196)))","v":""}]
[{"$f":"IF('Census match'!A196=\"\",\"\",'Census match'!A196)","v":""},{"$f":"IF('Census match'!B196=\"\",\"\",'Census match'!B196)","v":""},{"$f":"IF(AND(NOT(A197=\"\"),'Census match'!E196=\"\"),\"No Census match\",'Census match'!E196)","v":""},{"$f":"'Census match'!J196","v":""},{"$f":"IF($D197=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D197,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D197=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D197,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C196=\"\",D197=\"\"),\"\",'Facility data'!C196)","v":""},{"$f":"IF(ISNUMBER($G197),IF($G197<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G197)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G197)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),('Cost models'!$F$4+'Cost models'!$E$4*$G197)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),IF($G197<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G197)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G197)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),IF($G197<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G197)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G197)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),_xlfn.IFS(AND($G197<='Cost models'!$C$7,$G197>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G197)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G197<='Cost models'!$C$7,$G197<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G197)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G197>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G197)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),IF($G197<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G197)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G197)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),_xlfn.IFS($G197<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G197)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G197>'Cost models'!$C$9,$G197<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G197)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G197>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G197)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G197),IF($G197<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G197)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G197)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B197=\"\",\"\",IF(ISNUMBER('Facility data'!D196),'Facility data'!D196,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D197)*ISNUMBER('Facility data'!$C196))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D197,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D197,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D197,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W197=\"\",\"\",W197=1,\"Low impact\",W197=2,\"Mid-range impact\",W197=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U197=\"\",\"\",U197<0.01,1,AND(U197>=0.01,U197<=0.02),2,U197>0.02,3)","v":""},null,{"$f":"IF(T197=\"\",\"\",T197/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ197)+(0.0062454442*$Y197)+(-0.0005191748*($AQ197*$Y197))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ197)+(0.0062454442*$Y197)+(-0.0005191748*($AQ197*$Y197))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ197)+(0.0062454442*$Y197)+(-0.0005191748*($AQ197*$Y197))),\"\")","v":""},{"$f":"_xlfn.IFS(Z197=\"\",\"\",Z197<1.5,\"Weak\",AND(Z197>=1.5,Z197<=2.5),\"Mid-Range\",Z197>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z197=\"\",\"\",Z197<1.5,1,AND(Z197>=1.5,Z197<=2.5),2,Z197>2.5,3)","v":""},null,{"$f":"IF(OR(W197=\"\",AB197=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB197,W197))","v":""},{"$f":"_xlfn.IFS(AD197=\"\",\"\",AD197=\"Impact Not Likely to be Substantial\",1,AD197=\"Impact Unclear\",2,AD197=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D197=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D197,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG197=\"\",\"\",IF(AG197>National_B_tables[Column3]*1.25,3,IF(AG197<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D197=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D197,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D197,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI197=\"\",\"\",IF(AI197>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI197<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D197=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D197,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D197,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK197=\"\",\"\",IF(AK197>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK197<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D197=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D197,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D197,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM197=\"\",\"\",IF(AM197>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM197<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D197=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D197,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D197,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D197,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D197=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D197,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ197=\"\",\"\",IF(AQ197<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ197>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS197=\"\",\"\",AS197<1.5,\"High impact\",AS197>2.5,\"Low impact\",AND(AS197>=1.5,AS197<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS197=\"\",\"\",AS197>2.5,1,AND(AS197>=1.5,AS197<=2.5),2,AS197<1.5,3)","v":""},null,{"$f":"IF(B197=\"\",\"\",IF(OR(AE197=\"\",AT197=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE197,AU197)))","v":""}]
[{"$f":"IF('Census match'!A197=\"\",\"\",'Census match'!A197)","v":""},{"$f":"IF('Census match'!B197=\"\",\"\",'Census match'!B197)","v":""},{"$f":"IF(AND(NOT(A198=\"\"),'Census match'!E197=\"\"),\"No Census match\",'Census match'!E197)","v":""},{"$f":"'Census match'!J197","v":""},{"$f":"IF($D198=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D198,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D198=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D198,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C197=\"\",D198=\"\"),\"\",'Facility data'!C197)","v":""},{"$f":"IF(ISNUMBER($G198),IF($G198<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G198)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G198)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),('Cost models'!$F$4+'Cost models'!$E$4*$G198)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),IF($G198<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G198)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G198)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),IF($G198<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G198)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G198)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),_xlfn.IFS(AND($G198<='Cost models'!$C$7,$G198>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G198)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G198<='Cost models'!$C$7,$G198<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G198)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G198>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G198)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),IF($G198<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G198)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G198)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),_xlfn.IFS($G198<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G198)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G198>'Cost models'!$C$9,$G198<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G198)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G198>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G198)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G198),IF($G198<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G198)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G198)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B198=\"\",\"\",IF(ISNUMBER('Facility data'!D197),'Facility data'!D197,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D198)*ISNUMBER('Facility data'!$C197))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D198,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D198,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D198,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W198=\"\",\"\",W198=1,\"Low impact\",W198=2,\"Mid-range impact\",W198=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U198=\"\",\"\",U198<0.01,1,AND(U198>=0.01,U198<=0.02),2,U198>0.02,3)","v":""},null,{"$f":"IF(T198=\"\",\"\",T198/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ198)+(0.0062454442*$Y198)+(-0.0005191748*($AQ198*$Y198))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ198)+(0.0062454442*$Y198)+(-0.0005191748*($AQ198*$Y198))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ198)+(0.0062454442*$Y198)+(-0.0005191748*($AQ198*$Y198))),\"\")","v":""},{"$f":"_xlfn.IFS(Z198=\"\",\"\",Z198<1.5,\"Weak\",AND(Z198>=1.5,Z198<=2.5),\"Mid-Range\",Z198>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z198=\"\",\"\",Z198<1.5,1,AND(Z198>=1.5,Z198<=2.5),2,Z198>2.5,3)","v":""},null,{"$f":"IF(OR(W198=\"\",AB198=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB198,W198))","v":""},{"$f":"_xlfn.IFS(AD198=\"\",\"\",AD198=\"Impact Not Likely to be Substantial\",1,AD198=\"Impact Unclear\",2,AD198=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D198=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D198,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG198=\"\",\"\",IF(AG198>National_B_tables[Column3]*1.25,3,IF(AG198<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D198=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D198,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D198,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI198=\"\",\"\",IF(AI198>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI198<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D198=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D198,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D198,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK198=\"\",\"\",IF(AK198>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK198<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D198=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D198,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D198,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM198=\"\",\"\",IF(AM198>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM198<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D198=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D198,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D198,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D198,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D198=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D198,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ198=\"\",\"\",IF(AQ198<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ198>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS198=\"\",\"\",AS198<1.5,\"High impact\",AS198>2.5,\"Low impact\",AND(AS198>=1.5,AS198<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS198=\"\",\"\",AS198>2.5,1,AND(AS198>=1.5,AS198<=2.5),2,AS198<1.5,3)","v":""},null,{"$f":"IF(B198=\"\",\"\",IF(OR(AE198=\"\",AT198=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE198,AU198)))","v":""}]
[{"$f":"IF('Census match'!A198=\"\",\"\",'Census match'!A198)","v":""},{"$f":"IF('Census match'!B198=\"\",\"\",'Census match'!B198)","v":""},{"$f":"IF(AND(NOT(A199=\"\"),'Census match'!E198=\"\"),\"No Census match\",'Census match'!E198)","v":""},{"$f":"'Census match'!J198","v":""},{"$f":"IF($D199=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D199,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D199=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D199,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C198=\"\",D199=\"\"),\"\",'Facility data'!C198)","v":""},{"$f":"IF(ISNUMBER($G199),IF($G199<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G199)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G199)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),('Cost models'!$F$4+'Cost models'!$E$4*$G199)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),IF($G199<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G199)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G199)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),IF($G199<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G199)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G199)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),_xlfn.IFS(AND($G199<='Cost models'!$C$7,$G199>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G199)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G199<='Cost models'!$C$7,$G199<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G199)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G199>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G199)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),IF($G199<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G199)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G199)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),_xlfn.IFS($G199<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G199)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G199>'Cost models'!$C$9,$G199<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G199)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G199>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G199)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G199),IF($G199<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G199)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G199)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B199=\"\",\"\",IF(ISNUMBER('Facility data'!D198),'Facility data'!D198,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D199)*ISNUMBER('Facility data'!$C198))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D199,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D199,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D199,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W199=\"\",\"\",W199=1,\"Low impact\",W199=2,\"Mid-range impact\",W199=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U199=\"\",\"\",U199<0.01,1,AND(U199>=0.01,U199<=0.02),2,U199>0.02,3)","v":""},null,{"$f":"IF(T199=\"\",\"\",T199/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ199)+(0.0062454442*$Y199)+(-0.0005191748*($AQ199*$Y199))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ199)+(0.0062454442*$Y199)+(-0.0005191748*($AQ199*$Y199))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ199)+(0.0062454442*$Y199)+(-0.0005191748*($AQ199*$Y199))),\"\")","v":""},{"$f":"_xlfn.IFS(Z199=\"\",\"\",Z199<1.5,\"Weak\",AND(Z199>=1.5,Z199<=2.5),\"Mid-Range\",Z199>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z199=\"\",\"\",Z199<1.5,1,AND(Z199>=1.5,Z199<=2.5),2,Z199>2.5,3)","v":""},null,{"$f":"IF(OR(W199=\"\",AB199=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB199,W199))","v":""},{"$f":"_xlfn.IFS(AD199=\"\",\"\",AD199=\"Impact Not Likely to be Substantial\",1,AD199=\"Impact Unclear\",2,AD199=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D199=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D199,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG199=\"\",\"\",IF(AG199>National_B_tables[Column3]*1.25,3,IF(AG199<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D199=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D199,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D199,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI199=\"\",\"\",IF(AI199>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI199<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D199=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D199,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D199,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK199=\"\",\"\",IF(AK199>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK199<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D199=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D199,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D199,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM199=\"\",\"\",IF(AM199>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM199<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D199=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D199,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D199,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D199,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D199=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D199,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ199=\"\",\"\",IF(AQ199<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ199>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS199=\"\",\"\",AS199<1.5,\"High impact\",AS199>2.5,\"Low impact\",AND(AS199>=1.5,AS199<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS199=\"\",\"\",AS199>2.5,1,AND(AS199>=1.5,AS199<=2.5),2,AS199<1.5,3)","v":""},null,{"$f":"IF(B199=\"\",\"\",IF(OR(AE199=\"\",AT199=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE199,AU199)))","v":""}]
[{"$f":"IF('Census match'!A199=\"\",\"\",'Census match'!A199)","v":""},{"$f":"IF('Census match'!B199=\"\",\"\",'Census match'!B199)","v":""},{"$f":"IF(AND(NOT(A200=\"\"),'Census match'!E199=\"\"),\"No Census match\",'Census match'!E199)","v":""},{"$f":"'Census match'!J199","v":""},{"$f":"IF($D200=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D200,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D200=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D200,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C199=\"\",D200=\"\"),\"\",'Facility data'!C199)","v":""},{"$f":"IF(ISNUMBER($G200),IF($G200<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G200)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G200)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),('Cost models'!$F$4+'Cost models'!$E$4*$G200)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),IF($G200<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G200)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G200)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),IF($G200<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G200)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G200)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),_xlfn.IFS(AND($G200<='Cost models'!$C$7,$G200>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G200)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G200<='Cost models'!$C$7,$G200<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G200)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G200>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G200)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),IF($G200<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G200)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G200)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),_xlfn.IFS($G200<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G200)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G200>'Cost models'!$C$9,$G200<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G200)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G200>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G200)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G200),IF($G200<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G200)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G200)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B200=\"\",\"\",IF(ISNUMBER('Facility data'!D199),'Facility data'!D199,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D200)*ISNUMBER('Facility data'!$C199))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D200,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D200,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D200,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W200=\"\",\"\",W200=1,\"Low impact\",W200=2,\"Mid-range impact\",W200=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U200=\"\",\"\",U200<0.01,1,AND(U200>=0.01,U200<=0.02),2,U200>0.02,3)","v":""},null,{"$f":"IF(T200=\"\",\"\",T200/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ200)+(0.0062454442*$Y200)+(-0.0005191748*($AQ200*$Y200))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ200)+(0.0062454442*$Y200)+(-0.0005191748*($AQ200*$Y200))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ200)+(0.0062454442*$Y200)+(-0.0005191748*($AQ200*$Y200))),\"\")","v":""},{"$f":"_xlfn.IFS(Z200=\"\",\"\",Z200<1.5,\"Weak\",AND(Z200>=1.5,Z200<=2.5),\"Mid-Range\",Z200>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z200=\"\",\"\",Z200<1.5,1,AND(Z200>=1.5,Z200<=2.5),2,Z200>2.5,3)","v":""},null,{"$f":"IF(OR(W200=\"\",AB200=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB200,W200))","v":""},{"$f":"_xlfn.IFS(AD200=\"\",\"\",AD200=\"Impact Not Likely to be Substantial\",1,AD200=\"Impact Unclear\",2,AD200=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D200=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D200,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG200=\"\",\"\",IF(AG200>National_B_tables[Column3]*1.25,3,IF(AG200<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D200=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D200,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D200,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI200=\"\",\"\",IF(AI200>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI200<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D200=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D200,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D200,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK200=\"\",\"\",IF(AK200>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK200<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D200=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D200,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D200,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM200=\"\",\"\",IF(AM200>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM200<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D200=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D200,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D200,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D200,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D200=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D200,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ200=\"\",\"\",IF(AQ200<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ200>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS200=\"\",\"\",AS200<1.5,\"High impact\",AS200>2.5,\"Low impact\",AND(AS200>=1.5,AS200<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS200=\"\",\"\",AS200>2.5,1,AND(AS200>=1.5,AS200<=2.5),2,AS200<1.5,3)","v":""},null,{"$f":"IF(B200=\"\",\"\",IF(OR(AE200=\"\",AT200=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE200,AU200)))","v":""}]
[{"$f":"IF('Census match'!A200=\"\",\"\",'Census match'!A200)","v":""},{"$f":"IF('Census match'!B200=\"\",\"\",'Census match'!B200)","v":""},{"$f":"IF(AND(NOT(A201=\"\"),'Census match'!E200=\"\"),\"No Census match\",'Census match'!E200)","v":""},{"$f":"'Census match'!J200","v":""},{"$f":"IF($D201=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D201,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D201=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D201,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C200=\"\",D201=\"\"),\"\",'Facility data'!C200)","v":""},{"$f":"IF(ISNUMBER($G201),IF($G201<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G201)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G201)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),('Cost models'!$F$4+'Cost models'!$E$4*$G201)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),IF($G201<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G201)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G201)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),IF($G201<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G201)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G201)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),_xlfn.IFS(AND($G201<='Cost models'!$C$7,$G201>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G201)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G201<='Cost models'!$C$7,$G201<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G201)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G201>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G201)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),IF($G201<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G201)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G201)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),_xlfn.IFS($G201<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G201)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G201>'Cost models'!$C$9,$G201<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G201)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G201>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G201)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G201),IF($G201<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G201)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G201)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B201=\"\",\"\",IF(ISNUMBER('Facility data'!D200),'Facility data'!D200,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D201)*ISNUMBER('Facility data'!$C200))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D201,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D201,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D201,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W201=\"\",\"\",W201=1,\"Low impact\",W201=2,\"Mid-range impact\",W201=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U201=\"\",\"\",U201<0.01,1,AND(U201>=0.01,U201<=0.02),2,U201>0.02,3)","v":""},null,{"$f":"IF(T201=\"\",\"\",T201/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ201)+(0.0062454442*$Y201)+(-0.0005191748*($AQ201*$Y201))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ201)+(0.0062454442*$Y201)+(-0.0005191748*($AQ201*$Y201))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ201)+(0.0062454442*$Y201)+(-0.0005191748*($AQ201*$Y201))),\"\")","v":""},{"$f":"_xlfn.IFS(Z201=\"\",\"\",Z201<1.5,\"Weak\",AND(Z201>=1.5,Z201<=2.5),\"Mid-Range\",Z201>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z201=\"\",\"\",Z201<1.5,1,AND(Z201>=1.5,Z201<=2.5),2,Z201>2.5,3)","v":""},null,{"$f":"IF(OR(W201=\"\",AB201=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB201,W201))","v":""},{"$f":"_xlfn.IFS(AD201=\"\",\"\",AD201=\"Impact Not Likely to be Substantial\",1,AD201=\"Impact Unclear\",2,AD201=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D201=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D201,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG201=\"\",\"\",IF(AG201>National_B_tables[Column3]*1.25,3,IF(AG201<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D201=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D201,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D201,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI201=\"\",\"\",IF(AI201>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI201<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D201=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D201,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D201,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK201=\"\",\"\",IF(AK201>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK201<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D201=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D201,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D201,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM201=\"\",\"\",IF(AM201>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM201<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D201=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D201,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D201,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D201,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D201=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D201,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ201=\"\",\"\",IF(AQ201<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ201>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS201=\"\",\"\",AS201<1.5,\"High impact\",AS201>2.5,\"Low impact\",AND(AS201>=1.5,AS201<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS201=\"\",\"\",AS201>2.5,1,AND(AS201>=1.5,AS201<=2.5),2,AS201<1.5,3)","v":""},null,{"$f":"IF(B201=\"\",\"\",IF(OR(AE201=\"\",AT201=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE201,AU201)))","v":""}]
[{"$f":"IF('Census match'!A201=\"\",\"\",'Census match'!A201)","v":""},{"$f":"IF('Census match'!B201=\"\",\"\",'Census match'!B201)","v":""},{"$f":"IF(AND(NOT(A202=\"\"),'Census match'!E201=\"\"),\"No Census match\",'Census match'!E201)","v":""},{"$f":"'Census match'!J201","v":""},{"$f":"IF($D202=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D202,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D202=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D202,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C201=\"\",D202=\"\"),\"\",'Facility data'!C201)","v":""},{"$f":"IF(ISNUMBER($G202),IF($G202<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G202)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G202)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),('Cost models'!$F$4+'Cost models'!$E$4*$G202)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),IF($G202<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G202)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G202)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),IF($G202<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G202)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G202)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),_xlfn.IFS(AND($G202<='Cost models'!$C$7,$G202>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G202)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G202<='Cost models'!$C$7,$G202<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G202)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G202>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G202)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),IF($G202<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G202)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G202)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),_xlfn.IFS($G202<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G202)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G202>'Cost models'!$C$9,$G202<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G202)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G202>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G202)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G202),IF($G202<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G202)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G202)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B202=\"\",\"\",IF(ISNUMBER('Facility data'!D201),'Facility data'!D201,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D202)*ISNUMBER('Facility data'!$C201))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D202,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D202,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D202,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W202=\"\",\"\",W202=1,\"Low impact\",W202=2,\"Mid-range impact\",W202=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U202=\"\",\"\",U202<0.01,1,AND(U202>=0.01,U202<=0.02),2,U202>0.02,3)","v":""},null,{"$f":"IF(T202=\"\",\"\",T202/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ202)+(0.0062454442*$Y202)+(-0.0005191748*($AQ202*$Y202))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ202)+(0.0062454442*$Y202)+(-0.0005191748*($AQ202*$Y202))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ202)+(0.0062454442*$Y202)+(-0.0005191748*($AQ202*$Y202))),\"\")","v":""},{"$f":"_xlfn.IFS(Z202=\"\",\"\",Z202<1.5,\"Weak\",AND(Z202>=1.5,Z202<=2.5),\"Mid-Range\",Z202>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z202=\"\",\"\",Z202<1.5,1,AND(Z202>=1.5,Z202<=2.5),2,Z202>2.5,3)","v":""},null,{"$f":"IF(OR(W202=\"\",AB202=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB202,W202))","v":""},{"$f":"_xlfn.IFS(AD202=\"\",\"\",AD202=\"Impact Not Likely to be Substantial\",1,AD202=\"Impact Unclear\",2,AD202=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D202=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D202,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG202=\"\",\"\",IF(AG202>National_B_tables[Column3]*1.25,3,IF(AG202<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D202=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D202,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D202,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI202=\"\",\"\",IF(AI202>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI202<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D202=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D202,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D202,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK202=\"\",\"\",IF(AK202>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK202<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D202=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D202,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D202,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM202=\"\",\"\",IF(AM202>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM202<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D202=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D202,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D202,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D202,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D202=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D202,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ202=\"\",\"\",IF(AQ202<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ202>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS202=\"\",\"\",AS202<1.5,\"High impact\",AS202>2.5,\"Low impact\",AND(AS202>=1.5,AS202<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS202=\"\",\"\",AS202>2.5,1,AND(AS202>=1.5,AS202<=2.5),2,AS202<1.5,3)","v":""},null,{"$f":"IF(B202=\"\",\"\",IF(OR(AE202=\"\",AT202=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE202,AU202)))","v":""}]
[{"$f":"IF('Census match'!A202=\"\",\"\",'Census match'!A202)","v":""},{"$f":"IF('Census match'!B202=\"\",\"\",'Census match'!B202)","v":""},{"$f":"IF(AND(NOT(A203=\"\"),'Census match'!E202=\"\"),\"No Census match\",'Census match'!E202)","v":""},{"$f":"'Census match'!J202","v":""},{"$f":"IF($D203=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D203,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D203=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D203,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C202=\"\",D203=\"\"),\"\",'Facility data'!C202)","v":""},{"$f":"IF(ISNUMBER($G203),IF($G203<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G203)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G203)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),('Cost models'!$F$4+'Cost models'!$E$4*$G203)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),IF($G203<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G203)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G203)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),IF($G203<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G203)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G203)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),_xlfn.IFS(AND($G203<='Cost models'!$C$7,$G203>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G203)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G203<='Cost models'!$C$7,$G203<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G203)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G203>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G203)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),IF($G203<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G203)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G203)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),_xlfn.IFS($G203<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G203)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G203>'Cost models'!$C$9,$G203<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G203)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G203>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G203)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G203),IF($G203<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G203)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G203)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B203=\"\",\"\",IF(ISNUMBER('Facility data'!D202),'Facility data'!D202,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D203)*ISNUMBER('Facility data'!$C202))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D203,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D203,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D203,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W203=\"\",\"\",W203=1,\"Low impact\",W203=2,\"Mid-range impact\",W203=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U203=\"\",\"\",U203<0.01,1,AND(U203>=0.01,U203<=0.02),2,U203>0.02,3)","v":""},null,{"$f":"IF(T203=\"\",\"\",T203/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ203)+(0.0062454442*$Y203)+(-0.0005191748*($AQ203*$Y203))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ203)+(0.0062454442*$Y203)+(-0.0005191748*($AQ203*$Y203))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ203)+(0.0062454442*$Y203)+(-0.0005191748*($AQ203*$Y203))),\"\")","v":""},{"$f":"_xlfn.IFS(Z203=\"\",\"\",Z203<1.5,\"Weak\",AND(Z203>=1.5,Z203<=2.5),\"Mid-Range\",Z203>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z203=\"\",\"\",Z203<1.5,1,AND(Z203>=1.5,Z203<=2.5),2,Z203>2.5,3)","v":""},null,{"$f":"IF(OR(W203=\"\",AB203=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB203,W203))","v":""},{"$f":"_xlfn.IFS(AD203=\"\",\"\",AD203=\"Impact Not Likely to be Substantial\",1,AD203=\"Impact Unclear\",2,AD203=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D203=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D203,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG203=\"\",\"\",IF(AG203>National_B_tables[Column3]*1.25,3,IF(AG203<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D203=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D203,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D203,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI203=\"\",\"\",IF(AI203>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI203<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D203=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D203,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D203,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK203=\"\",\"\",IF(AK203>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK203<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D203=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D203,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D203,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM203=\"\",\"\",IF(AM203>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM203<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D203=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D203,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D203,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D203,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D203=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D203,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ203=\"\",\"\",IF(AQ203<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ203>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS203=\"\",\"\",AS203<1.5,\"High impact\",AS203>2.5,\"Low impact\",AND(AS203>=1.5,AS203<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS203=\"\",\"\",AS203>2.5,1,AND(AS203>=1.5,AS203<=2.5),2,AS203<1.5,3)","v":""},null,{"$f":"IF(B203=\"\",\"\",IF(OR(AE203=\"\",AT203=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE203,AU203)))","v":""}]
[{"$f":"IF('Census match'!A203=\"\",\"\",'Census match'!A203)","v":""},{"$f":"IF('Census match'!B203=\"\",\"\",'Census match'!B203)","v":""},{"$f":"IF(AND(NOT(A204=\"\"),'Census match'!E203=\"\"),\"No Census match\",'Census match'!E203)","v":""},{"$f":"'Census match'!J203","v":""},{"$f":"IF($D204=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D204,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D204=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D204,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C203=\"\",D204=\"\"),\"\",'Facility data'!C203)","v":""},{"$f":"IF(ISNUMBER($G204),IF($G204<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G204)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G204)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),('Cost models'!$F$4+'Cost models'!$E$4*$G204)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),IF($G204<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G204)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G204)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),IF($G204<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G204)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G204)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),_xlfn.IFS(AND($G204<='Cost models'!$C$7,$G204>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G204)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G204<='Cost models'!$C$7,$G204<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G204)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G204>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G204)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),IF($G204<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G204)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G204)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),_xlfn.IFS($G204<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G204)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G204>'Cost models'!$C$9,$G204<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G204)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G204>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G204)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G204),IF($G204<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G204)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G204)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B204=\"\",\"\",IF(ISNUMBER('Facility data'!D203),'Facility data'!D203,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D204)*ISNUMBER('Facility data'!$C203))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D204,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D204,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D204,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W204=\"\",\"\",W204=1,\"Low impact\",W204=2,\"Mid-range impact\",W204=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U204=\"\",\"\",U204<0.01,1,AND(U204>=0.01,U204<=0.02),2,U204>0.02,3)","v":""},null,{"$f":"IF(T204=\"\",\"\",T204/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ204)+(0.0062454442*$Y204)+(-0.0005191748*($AQ204*$Y204))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ204)+(0.0062454442*$Y204)+(-0.0005191748*($AQ204*$Y204))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ204)+(0.0062454442*$Y204)+(-0.0005191748*($AQ204*$Y204))),\"\")","v":""},{"$f":"_xlfn.IFS(Z204=\"\",\"\",Z204<1.5,\"Weak\",AND(Z204>=1.5,Z204<=2.5),\"Mid-Range\",Z204>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z204=\"\",\"\",Z204<1.5,1,AND(Z204>=1.5,Z204<=2.5),2,Z204>2.5,3)","v":""},null,{"$f":"IF(OR(W204=\"\",AB204=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB204,W204))","v":""},{"$f":"_xlfn.IFS(AD204=\"\",\"\",AD204=\"Impact Not Likely to be Substantial\",1,AD204=\"Impact Unclear\",2,AD204=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D204=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D204,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG204=\"\",\"\",IF(AG204>National_B_tables[Column3]*1.25,3,IF(AG204<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D204=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D204,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D204,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI204=\"\",\"\",IF(AI204>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI204<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D204=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D204,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D204,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK204=\"\",\"\",IF(AK204>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK204<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D204=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D204,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D204,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM204=\"\",\"\",IF(AM204>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM204<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D204=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D204,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D204,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D204,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D204=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D204,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ204=\"\",\"\",IF(AQ204<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ204>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS204=\"\",\"\",AS204<1.5,\"High impact\",AS204>2.5,\"Low impact\",AND(AS204>=1.5,AS204<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS204=\"\",\"\",AS204>2.5,1,AND(AS204>=1.5,AS204<=2.5),2,AS204<1.5,3)","v":""},null,{"$f":"IF(B204=\"\",\"\",IF(OR(AE204=\"\",AT204=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE204,AU204)))","v":""}]
[{"$f":"IF('Census match'!A204=\"\",\"\",'Census match'!A204)","v":""},{"$f":"IF('Census match'!B204=\"\",\"\",'Census match'!B204)","v":""},{"$f":"IF(AND(NOT(A205=\"\"),'Census match'!E204=\"\"),\"No Census match\",'Census match'!E204)","v":""},{"$f":"'Census match'!J204","v":""},{"$f":"IF($D205=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D205,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D205=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D205,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C204=\"\",D205=\"\"),\"\",'Facility data'!C204)","v":""},{"$f":"IF(ISNUMBER($G205),IF($G205<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G205)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G205)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),('Cost models'!$F$4+'Cost models'!$E$4*$G205)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),IF($G205<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G205)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G205)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),IF($G205<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G205)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G205)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),_xlfn.IFS(AND($G205<='Cost models'!$C$7,$G205>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G205)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G205<='Cost models'!$C$7,$G205<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G205)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G205>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G205)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),IF($G205<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G205)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G205)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),_xlfn.IFS($G205<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G205)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G205>'Cost models'!$C$9,$G205<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G205)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G205>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G205)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G205),IF($G205<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G205)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G205)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B205=\"\",\"\",IF(ISNUMBER('Facility data'!D204),'Facility data'!D204,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D205)*ISNUMBER('Facility data'!$C204))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D205,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D205,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D205,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W205=\"\",\"\",W205=1,\"Low impact\",W205=2,\"Mid-range impact\",W205=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U205=\"\",\"\",U205<0.01,1,AND(U205>=0.01,U205<=0.02),2,U205>0.02,3)","v":""},null,{"$f":"IF(T205=\"\",\"\",T205/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ205)+(0.0062454442*$Y205)+(-0.0005191748*($AQ205*$Y205))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ205)+(0.0062454442*$Y205)+(-0.0005191748*($AQ205*$Y205))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ205)+(0.0062454442*$Y205)+(-0.0005191748*($AQ205*$Y205))),\"\")","v":""},{"$f":"_xlfn.IFS(Z205=\"\",\"\",Z205<1.5,\"Weak\",AND(Z205>=1.5,Z205<=2.5),\"Mid-Range\",Z205>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z205=\"\",\"\",Z205<1.5,1,AND(Z205>=1.5,Z205<=2.5),2,Z205>2.5,3)","v":""},null,{"$f":"IF(OR(W205=\"\",AB205=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB205,W205))","v":""},{"$f":"_xlfn.IFS(AD205=\"\",\"\",AD205=\"Impact Not Likely to be Substantial\",1,AD205=\"Impact Unclear\",2,AD205=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D205=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D205,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG205=\"\",\"\",IF(AG205>National_B_tables[Column3]*1.25,3,IF(AG205<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D205=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D205,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D205,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI205=\"\",\"\",IF(AI205>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI205<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D205=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D205,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D205,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK205=\"\",\"\",IF(AK205>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK205<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D205=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D205,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D205,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM205=\"\",\"\",IF(AM205>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM205<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D205=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D205,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D205,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D205,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D205=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D205,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ205=\"\",\"\",IF(AQ205<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ205>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS205=\"\",\"\",AS205<1.5,\"High impact\",AS205>2.5,\"Low impact\",AND(AS205>=1.5,AS205<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS205=\"\",\"\",AS205>2.5,1,AND(AS205>=1.5,AS205<=2.5),2,AS205<1.5,3)","v":""},null,{"$f":"IF(B205=\"\",\"\",IF(OR(AE205=\"\",AT205=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE205,AU205)))","v":""}]
[{"$f":"IF('Census match'!A205=\"\",\"\",'Census match'!A205)","v":""},{"$f":"IF('Census match'!B205=\"\",\"\",'Census match'!B205)","v":""},{"$f":"IF(AND(NOT(A206=\"\"),'Census match'!E205=\"\"),\"No Census match\",'Census match'!E205)","v":""},{"$f":"'Census match'!J205","v":""},{"$f":"IF($D206=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D206,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D206=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D206,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C205=\"\",D206=\"\"),\"\",'Facility data'!C205)","v":""},{"$f":"IF(ISNUMBER($G206),IF($G206<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G206)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G206)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),('Cost models'!$F$4+'Cost models'!$E$4*$G206)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),IF($G206<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G206)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G206)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),IF($G206<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G206)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G206)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),_xlfn.IFS(AND($G206<='Cost models'!$C$7,$G206>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G206)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G206<='Cost models'!$C$7,$G206<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G206)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G206>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G206)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),IF($G206<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G206)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G206)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),_xlfn.IFS($G206<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G206)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G206>'Cost models'!$C$9,$G206<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G206)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G206>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G206)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G206),IF($G206<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G206)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G206)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B206=\"\",\"\",IF(ISNUMBER('Facility data'!D205),'Facility data'!D205,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D206)*ISNUMBER('Facility data'!$C205))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D206,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D206,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D206,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W206=\"\",\"\",W206=1,\"Low impact\",W206=2,\"Mid-range impact\",W206=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U206=\"\",\"\",U206<0.01,1,AND(U206>=0.01,U206<=0.02),2,U206>0.02,3)","v":""},null,{"$f":"IF(T206=\"\",\"\",T206/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ206)+(0.0062454442*$Y206)+(-0.0005191748*($AQ206*$Y206))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ206)+(0.0062454442*$Y206)+(-0.0005191748*($AQ206*$Y206))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ206)+(0.0062454442*$Y206)+(-0.0005191748*($AQ206*$Y206))),\"\")","v":""},{"$f":"_xlfn.IFS(Z206=\"\",\"\",Z206<1.5,\"Weak\",AND(Z206>=1.5,Z206<=2.5),\"Mid-Range\",Z206>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z206=\"\",\"\",Z206<1.5,1,AND(Z206>=1.5,Z206<=2.5),2,Z206>2.5,3)","v":""},null,{"$f":"IF(OR(W206=\"\",AB206=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB206,W206))","v":""},{"$f":"_xlfn.IFS(AD206=\"\",\"\",AD206=\"Impact Not Likely to be Substantial\",1,AD206=\"Impact Unclear\",2,AD206=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D206=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D206,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG206=\"\",\"\",IF(AG206>National_B_tables[Column3]*1.25,3,IF(AG206<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D206=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D206,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D206,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI206=\"\",\"\",IF(AI206>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI206<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D206=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D206,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D206,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK206=\"\",\"\",IF(AK206>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK206<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D206=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D206,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D206,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM206=\"\",\"\",IF(AM206>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM206<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D206=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D206,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D206,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D206,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D206=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D206,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ206=\"\",\"\",IF(AQ206<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ206>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS206=\"\",\"\",AS206<1.5,\"High impact\",AS206>2.5,\"Low impact\",AND(AS206>=1.5,AS206<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS206=\"\",\"\",AS206>2.5,1,AND(AS206>=1.5,AS206<=2.5),2,AS206<1.5,3)","v":""},null,{"$f":"IF(B206=\"\",\"\",IF(OR(AE206=\"\",AT206=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE206,AU206)))","v":""}]
[{"$f":"IF('Census match'!A206=\"\",\"\",'Census match'!A206)","v":""},{"$f":"IF('Census match'!B206=\"\",\"\",'Census match'!B206)","v":""},{"$f":"IF(AND(NOT(A207=\"\"),'Census match'!E206=\"\"),\"No Census match\",'Census match'!E206)","v":""},{"$f":"'Census match'!J206","v":""},{"$f":"IF($D207=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D207,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D207=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D207,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C206=\"\",D207=\"\"),\"\",'Facility data'!C206)","v":""},{"$f":"IF(ISNUMBER($G207),IF($G207<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G207)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G207)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),('Cost models'!$F$4+'Cost models'!$E$4*$G207)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),IF($G207<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G207)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G207)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),IF($G207<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G207)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G207)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),_xlfn.IFS(AND($G207<='Cost models'!$C$7,$G207>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G207)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G207<='Cost models'!$C$7,$G207<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G207)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G207>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G207)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),IF($G207<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G207)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G207)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),_xlfn.IFS($G207<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G207)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G207>'Cost models'!$C$9,$G207<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G207)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G207>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G207)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G207),IF($G207<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G207)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G207)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B207=\"\",\"\",IF(ISNUMBER('Facility data'!D206),'Facility data'!D206,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D207)*ISNUMBER('Facility data'!$C206))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D207,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D207,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D207,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W207=\"\",\"\",W207=1,\"Low impact\",W207=2,\"Mid-range impact\",W207=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U207=\"\",\"\",U207<0.01,1,AND(U207>=0.01,U207<=0.02),2,U207>0.02,3)","v":""},null,{"$f":"IF(T207=\"\",\"\",T207/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ207)+(0.0062454442*$Y207)+(-0.0005191748*($AQ207*$Y207))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ207)+(0.0062454442*$Y207)+(-0.0005191748*($AQ207*$Y207))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ207)+(0.0062454442*$Y207)+(-0.0005191748*($AQ207*$Y207))),\"\")","v":""},{"$f":"_xlfn.IFS(Z207=\"\",\"\",Z207<1.5,\"Weak\",AND(Z207>=1.5,Z207<=2.5),\"Mid-Range\",Z207>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z207=\"\",\"\",Z207<1.5,1,AND(Z207>=1.5,Z207<=2.5),2,Z207>2.5,3)","v":""},null,{"$f":"IF(OR(W207=\"\",AB207=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB207,W207))","v":""},{"$f":"_xlfn.IFS(AD207=\"\",\"\",AD207=\"Impact Not Likely to be Substantial\",1,AD207=\"Impact Unclear\",2,AD207=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D207=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D207,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG207=\"\",\"\",IF(AG207>National_B_tables[Column3]*1.25,3,IF(AG207<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D207=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D207,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D207,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI207=\"\",\"\",IF(AI207>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI207<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D207=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D207,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D207,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK207=\"\",\"\",IF(AK207>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK207<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D207=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D207,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D207,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM207=\"\",\"\",IF(AM207>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM207<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D207=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D207,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D207,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D207,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D207=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D207,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ207=\"\",\"\",IF(AQ207<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ207>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS207=\"\",\"\",AS207<1.5,\"High impact\",AS207>2.5,\"Low impact\",AND(AS207>=1.5,AS207<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS207=\"\",\"\",AS207>2.5,1,AND(AS207>=1.5,AS207<=2.5),2,AS207<1.5,3)","v":""},null,{"$f":"IF(B207=\"\",\"\",IF(OR(AE207=\"\",AT207=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE207,AU207)))","v":""}]
[{"$f":"IF('Census match'!A207=\"\",\"\",'Census match'!A207)","v":""},{"$f":"IF('Census match'!B207=\"\",\"\",'Census match'!B207)","v":""},{"$f":"IF(AND(NOT(A208=\"\"),'Census match'!E207=\"\"),\"No Census match\",'Census match'!E207)","v":""},{"$f":"'Census match'!J207","v":""},{"$f":"IF($D208=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D208,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D208=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D208,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C207=\"\",D208=\"\"),\"\",'Facility data'!C207)","v":""},{"$f":"IF(ISNUMBER($G208),IF($G208<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G208)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G208)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),('Cost models'!$F$4+'Cost models'!$E$4*$G208)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),IF($G208<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G208)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G208)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),IF($G208<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G208)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G208)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),_xlfn.IFS(AND($G208<='Cost models'!$C$7,$G208>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G208)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G208<='Cost models'!$C$7,$G208<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G208)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G208>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G208)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),IF($G208<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G208)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G208)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),_xlfn.IFS($G208<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G208)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G208>'Cost models'!$C$9,$G208<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G208)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G208>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G208)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G208),IF($G208<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G208)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G208)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B208=\"\",\"\",IF(ISNUMBER('Facility data'!D207),'Facility data'!D207,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D208)*ISNUMBER('Facility data'!$C207))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D208,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D208,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D208,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W208=\"\",\"\",W208=1,\"Low impact\",W208=2,\"Mid-range impact\",W208=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U208=\"\",\"\",U208<0.01,1,AND(U208>=0.01,U208<=0.02),2,U208>0.02,3)","v":""},null,{"$f":"IF(T208=\"\",\"\",T208/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ208)+(0.0062454442*$Y208)+(-0.0005191748*($AQ208*$Y208))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ208)+(0.0062454442*$Y208)+(-0.0005191748*($AQ208*$Y208))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ208)+(0.0062454442*$Y208)+(-0.0005191748*($AQ208*$Y208))),\"\")","v":""},{"$f":"_xlfn.IFS(Z208=\"\",\"\",Z208<1.5,\"Weak\",AND(Z208>=1.5,Z208<=2.5),\"Mid-Range\",Z208>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z208=\"\",\"\",Z208<1.5,1,AND(Z208>=1.5,Z208<=2.5),2,Z208>2.5,3)","v":""},null,{"$f":"IF(OR(W208=\"\",AB208=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB208,W208))","v":""},{"$f":"_xlfn.IFS(AD208=\"\",\"\",AD208=\"Impact Not Likely to be Substantial\",1,AD208=\"Impact Unclear\",2,AD208=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D208=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D208,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG208=\"\",\"\",IF(AG208>National_B_tables[Column3]*1.25,3,IF(AG208<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D208=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D208,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D208,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI208=\"\",\"\",IF(AI208>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI208<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D208=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D208,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D208,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK208=\"\",\"\",IF(AK208>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK208<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D208=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D208,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D208,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM208=\"\",\"\",IF(AM208>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM208<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D208=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D208,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D208,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D208,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D208=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D208,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ208=\"\",\"\",IF(AQ208<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ208>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS208=\"\",\"\",AS208<1.5,\"High impact\",AS208>2.5,\"Low impact\",AND(AS208>=1.5,AS208<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS208=\"\",\"\",AS208>2.5,1,AND(AS208>=1.5,AS208<=2.5),2,AS208<1.5,3)","v":""},null,{"$f":"IF(B208=\"\",\"\",IF(OR(AE208=\"\",AT208=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE208,AU208)))","v":""}]
[{"$f":"IF('Census match'!A208=\"\",\"\",'Census match'!A208)","v":""},{"$f":"IF('Census match'!B208=\"\",\"\",'Census match'!B208)","v":""},{"$f":"IF(AND(NOT(A209=\"\"),'Census match'!E208=\"\"),\"No Census match\",'Census match'!E208)","v":""},{"$f":"'Census match'!J208","v":""},{"$f":"IF($D209=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D209,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D209=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D209,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C208=\"\",D209=\"\"),\"\",'Facility data'!C208)","v":""},{"$f":"IF(ISNUMBER($G209),IF($G209<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G209)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G209)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),('Cost models'!$F$4+'Cost models'!$E$4*$G209)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),IF($G209<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G209)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G209)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),IF($G209<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G209)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G209)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),_xlfn.IFS(AND($G209<='Cost models'!$C$7,$G209>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G209)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G209<='Cost models'!$C$7,$G209<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G209)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G209>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G209)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),IF($G209<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G209)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G209)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),_xlfn.IFS($G209<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G209)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G209>'Cost models'!$C$9,$G209<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G209)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G209>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G209)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G209),IF($G209<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G209)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G209)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B209=\"\",\"\",IF(ISNUMBER('Facility data'!D208),'Facility data'!D208,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D209)*ISNUMBER('Facility data'!$C208))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D209,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D209,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D209,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W209=\"\",\"\",W209=1,\"Low impact\",W209=2,\"Mid-range impact\",W209=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U209=\"\",\"\",U209<0.01,1,AND(U209>=0.01,U209<=0.02),2,U209>0.02,3)","v":""},null,{"$f":"IF(T209=\"\",\"\",T209/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ209)+(0.0062454442*$Y209)+(-0.0005191748*($AQ209*$Y209))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ209)+(0.0062454442*$Y209)+(-0.0005191748*($AQ209*$Y209))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ209)+(0.0062454442*$Y209)+(-0.0005191748*($AQ209*$Y209))),\"\")","v":""},{"$f":"_xlfn.IFS(Z209=\"\",\"\",Z209<1.5,\"Weak\",AND(Z209>=1.5,Z209<=2.5),\"Mid-Range\",Z209>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z209=\"\",\"\",Z209<1.5,1,AND(Z209>=1.5,Z209<=2.5),2,Z209>2.5,3)","v":""},null,{"$f":"IF(OR(W209=\"\",AB209=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB209,W209))","v":""},{"$f":"_xlfn.IFS(AD209=\"\",\"\",AD209=\"Impact Not Likely to be Substantial\",1,AD209=\"Impact Unclear\",2,AD209=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D209=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D209,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG209=\"\",\"\",IF(AG209>National_B_tables[Column3]*1.25,3,IF(AG209<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D209=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D209,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D209,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI209=\"\",\"\",IF(AI209>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI209<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D209=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D209,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D209,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK209=\"\",\"\",IF(AK209>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK209<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D209=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D209,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D209,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM209=\"\",\"\",IF(AM209>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM209<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D209=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D209,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D209,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D209,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D209=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D209,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ209=\"\",\"\",IF(AQ209<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ209>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS209=\"\",\"\",AS209<1.5,\"High impact\",AS209>2.5,\"Low impact\",AND(AS209>=1.5,AS209<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS209=\"\",\"\",AS209>2.5,1,AND(AS209>=1.5,AS209<=2.5),2,AS209<1.5,3)","v":""},null,{"$f":"IF(B209=\"\",\"\",IF(OR(AE209=\"\",AT209=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE209,AU209)))","v":""}]
[{"$f":"IF('Census match'!A209=\"\",\"\",'Census match'!A209)","v":""},{"$f":"IF('Census match'!B209=\"\",\"\",'Census match'!B209)","v":""},{"$f":"IF(AND(NOT(A210=\"\"),'Census match'!E209=\"\"),\"No Census match\",'Census match'!E209)","v":""},{"$f":"'Census match'!J209","v":""},{"$f":"IF($D210=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D210,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D210=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D210,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C209=\"\",D210=\"\"),\"\",'Facility data'!C209)","v":""},{"$f":"IF(ISNUMBER($G210),IF($G210<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G210)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G210)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),('Cost models'!$F$4+'Cost models'!$E$4*$G210)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),IF($G210<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G210)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G210)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),IF($G210<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G210)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G210)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),_xlfn.IFS(AND($G210<='Cost models'!$C$7,$G210>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G210)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G210<='Cost models'!$C$7,$G210<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G210)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G210>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G210)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),IF($G210<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G210)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G210)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),_xlfn.IFS($G210<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G210)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G210>'Cost models'!$C$9,$G210<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G210)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G210>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G210)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G210),IF($G210<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G210)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G210)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B210=\"\",\"\",IF(ISNUMBER('Facility data'!D209),'Facility data'!D209,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D210)*ISNUMBER('Facility data'!$C209))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D210,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D210,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D210,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W210=\"\",\"\",W210=1,\"Low impact\",W210=2,\"Mid-range impact\",W210=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U210=\"\",\"\",U210<0.01,1,AND(U210>=0.01,U210<=0.02),2,U210>0.02,3)","v":""},null,{"$f":"IF(T210=\"\",\"\",T210/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ210)+(0.0062454442*$Y210)+(-0.0005191748*($AQ210*$Y210))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ210)+(0.0062454442*$Y210)+(-0.0005191748*($AQ210*$Y210))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ210)+(0.0062454442*$Y210)+(-0.0005191748*($AQ210*$Y210))),\"\")","v":""},{"$f":"_xlfn.IFS(Z210=\"\",\"\",Z210<1.5,\"Weak\",AND(Z210>=1.5,Z210<=2.5),\"Mid-Range\",Z210>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z210=\"\",\"\",Z210<1.5,1,AND(Z210>=1.5,Z210<=2.5),2,Z210>2.5,3)","v":""},null,{"$f":"IF(OR(W210=\"\",AB210=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB210,W210))","v":""},{"$f":"_xlfn.IFS(AD210=\"\",\"\",AD210=\"Impact Not Likely to be Substantial\",1,AD210=\"Impact Unclear\",2,AD210=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D210=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D210,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG210=\"\",\"\",IF(AG210>National_B_tables[Column3]*1.25,3,IF(AG210<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D210=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D210,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D210,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI210=\"\",\"\",IF(AI210>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI210<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D210=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D210,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D210,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK210=\"\",\"\",IF(AK210>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK210<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D210=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D210,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D210,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM210=\"\",\"\",IF(AM210>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM210<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D210=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D210,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D210,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D210,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D210=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D210,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ210=\"\",\"\",IF(AQ210<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ210>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS210=\"\",\"\",AS210<1.5,\"High impact\",AS210>2.5,\"Low impact\",AND(AS210>=1.5,AS210<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS210=\"\",\"\",AS210>2.5,1,AND(AS210>=1.5,AS210<=2.5),2,AS210<1.5,3)","v":""},null,{"$f":"IF(B210=\"\",\"\",IF(OR(AE210=\"\",AT210=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE210,AU210)))","v":""}]
[{"$f":"IF('Census match'!A210=\"\",\"\",'Census match'!A210)","v":""},{"$f":"IF('Census match'!B210=\"\",\"\",'Census match'!B210)","v":""},{"$f":"IF(AND(NOT(A211=\"\"),'Census match'!E210=\"\"),\"No Census match\",'Census match'!E210)","v":""},{"$f":"'Census match'!J210","v":""},{"$f":"IF($D211=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D211,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D211=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D211,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C210=\"\",D211=\"\"),\"\",'Facility data'!C210)","v":""},{"$f":"IF(ISNUMBER($G211),IF($G211<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G211)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G211)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),('Cost models'!$F$4+'Cost models'!$E$4*$G211)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),IF($G211<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G211)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G211)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),IF($G211<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G211)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G211)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),_xlfn.IFS(AND($G211<='Cost models'!$C$7,$G211>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G211)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G211<='Cost models'!$C$7,$G211<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G211)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G211>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G211)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),IF($G211<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G211)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G211)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),_xlfn.IFS($G211<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G211)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G211>'Cost models'!$C$9,$G211<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G211)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G211>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G211)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G211),IF($G211<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G211)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G211)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B211=\"\",\"\",IF(ISNUMBER('Facility data'!D210),'Facility data'!D210,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D211)*ISNUMBER('Facility data'!$C210))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D211,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D211,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D211,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W211=\"\",\"\",W211=1,\"Low impact\",W211=2,\"Mid-range impact\",W211=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U211=\"\",\"\",U211<0.01,1,AND(U211>=0.01,U211<=0.02),2,U211>0.02,3)","v":""},null,{"$f":"IF(T211=\"\",\"\",T211/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ211)+(0.0062454442*$Y211)+(-0.0005191748*($AQ211*$Y211))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ211)+(0.0062454442*$Y211)+(-0.0005191748*($AQ211*$Y211))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ211)+(0.0062454442*$Y211)+(-0.0005191748*($AQ211*$Y211))),\"\")","v":""},{"$f":"_xlfn.IFS(Z211=\"\",\"\",Z211<1.5,\"Weak\",AND(Z211>=1.5,Z211<=2.5),\"Mid-Range\",Z211>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z211=\"\",\"\",Z211<1.5,1,AND(Z211>=1.5,Z211<=2.5),2,Z211>2.5,3)","v":""},null,{"$f":"IF(OR(W211=\"\",AB211=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB211,W211))","v":""},{"$f":"_xlfn.IFS(AD211=\"\",\"\",AD211=\"Impact Not Likely to be Substantial\",1,AD211=\"Impact Unclear\",2,AD211=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D211=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D211,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG211=\"\",\"\",IF(AG211>National_B_tables[Column3]*1.25,3,IF(AG211<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D211=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D211,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D211,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI211=\"\",\"\",IF(AI211>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI211<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D211=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D211,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D211,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK211=\"\",\"\",IF(AK211>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK211<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D211=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D211,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D211,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM211=\"\",\"\",IF(AM211>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM211<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D211=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D211,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D211,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D211,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D211=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D211,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ211=\"\",\"\",IF(AQ211<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ211>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS211=\"\",\"\",AS211<1.5,\"High impact\",AS211>2.5,\"Low impact\",AND(AS211>=1.5,AS211<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS211=\"\",\"\",AS211>2.5,1,AND(AS211>=1.5,AS211<=2.5),2,AS211<1.5,3)","v":""},null,{"$f":"IF(B211=\"\",\"\",IF(OR(AE211=\"\",AT211=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE211,AU211)))","v":""}]
[{"$f":"IF('Census match'!A211=\"\",\"\",'Census match'!A211)","v":""},{"$f":"IF('Census match'!B211=\"\",\"\",'Census match'!B211)","v":""},{"$f":"IF(AND(NOT(A212=\"\"),'Census match'!E211=\"\"),\"No Census match\",'Census match'!E211)","v":""},{"$f":"'Census match'!J211","v":""},{"$f":"IF($D212=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D212,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D212=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D212,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C211=\"\",D212=\"\"),\"\",'Facility data'!C211)","v":""},{"$f":"IF(ISNUMBER($G212),IF($G212<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G212)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G212)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),('Cost models'!$F$4+'Cost models'!$E$4*$G212)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),IF($G212<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G212)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G212)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),IF($G212<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G212)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G212)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),_xlfn.IFS(AND($G212<='Cost models'!$C$7,$G212>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G212)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G212<='Cost models'!$C$7,$G212<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G212)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G212>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G212)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),IF($G212<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G212)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G212)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),_xlfn.IFS($G212<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G212)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G212>'Cost models'!$C$9,$G212<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G212)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G212>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G212)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G212),IF($G212<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G212)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G212)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B212=\"\",\"\",IF(ISNUMBER('Facility data'!D211),'Facility data'!D211,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D212)*ISNUMBER('Facility data'!$C211))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D212,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D212,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D212,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W212=\"\",\"\",W212=1,\"Low impact\",W212=2,\"Mid-range impact\",W212=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U212=\"\",\"\",U212<0.01,1,AND(U212>=0.01,U212<=0.02),2,U212>0.02,3)","v":""},null,{"$f":"IF(T212=\"\",\"\",T212/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ212)+(0.0062454442*$Y212)+(-0.0005191748*($AQ212*$Y212))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ212)+(0.0062454442*$Y212)+(-0.0005191748*($AQ212*$Y212))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ212)+(0.0062454442*$Y212)+(-0.0005191748*($AQ212*$Y212))),\"\")","v":""},{"$f":"_xlfn.IFS(Z212=\"\",\"\",Z212<1.5,\"Weak\",AND(Z212>=1.5,Z212<=2.5),\"Mid-Range\",Z212>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z212=\"\",\"\",Z212<1.5,1,AND(Z212>=1.5,Z212<=2.5),2,Z212>2.5,3)","v":""},null,{"$f":"IF(OR(W212=\"\",AB212=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB212,W212))","v":""},{"$f":"_xlfn.IFS(AD212=\"\",\"\",AD212=\"Impact Not Likely to be Substantial\",1,AD212=\"Impact Unclear\",2,AD212=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D212=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D212,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG212=\"\",\"\",IF(AG212>National_B_tables[Column3]*1.25,3,IF(AG212<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D212=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D212,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D212,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI212=\"\",\"\",IF(AI212>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI212<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D212=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D212,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D212,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK212=\"\",\"\",IF(AK212>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK212<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D212=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D212,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D212,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM212=\"\",\"\",IF(AM212>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM212<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D212=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D212,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D212,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D212,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D212=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D212,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ212=\"\",\"\",IF(AQ212<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ212>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS212=\"\",\"\",AS212<1.5,\"High impact\",AS212>2.5,\"Low impact\",AND(AS212>=1.5,AS212<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS212=\"\",\"\",AS212>2.5,1,AND(AS212>=1.5,AS212<=2.5),2,AS212<1.5,3)","v":""},null,{"$f":"IF(B212=\"\",\"\",IF(OR(AE212=\"\",AT212=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE212,AU212)))","v":""}]
[{"$f":"IF('Census match'!A212=\"\",\"\",'Census match'!A212)","v":""},{"$f":"IF('Census match'!B212=\"\",\"\",'Census match'!B212)","v":""},{"$f":"IF(AND(NOT(A213=\"\"),'Census match'!E212=\"\"),\"No Census match\",'Census match'!E212)","v":""},{"$f":"'Census match'!J212","v":""},{"$f":"IF($D213=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D213,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D213=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D213,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C212=\"\",D213=\"\"),\"\",'Facility data'!C212)","v":""},{"$f":"IF(ISNUMBER($G213),IF($G213<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G213)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G213)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),('Cost models'!$F$4+'Cost models'!$E$4*$G213)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),IF($G213<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G213)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G213)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),IF($G213<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G213)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G213)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),_xlfn.IFS(AND($G213<='Cost models'!$C$7,$G213>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G213)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G213<='Cost models'!$C$7,$G213<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G213)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G213>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G213)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),IF($G213<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G213)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G213)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),_xlfn.IFS($G213<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G213)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G213>'Cost models'!$C$9,$G213<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G213)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G213>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G213)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G213),IF($G213<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G213)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G213)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B213=\"\",\"\",IF(ISNUMBER('Facility data'!D212),'Facility data'!D212,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D213)*ISNUMBER('Facility data'!$C212))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D213,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D213,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D213,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W213=\"\",\"\",W213=1,\"Low impact\",W213=2,\"Mid-range impact\",W213=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U213=\"\",\"\",U213<0.01,1,AND(U213>=0.01,U213<=0.02),2,U213>0.02,3)","v":""},null,{"$f":"IF(T213=\"\",\"\",T213/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ213)+(0.0062454442*$Y213)+(-0.0005191748*($AQ213*$Y213))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ213)+(0.0062454442*$Y213)+(-0.0005191748*($AQ213*$Y213))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ213)+(0.0062454442*$Y213)+(-0.0005191748*($AQ213*$Y213))),\"\")","v":""},{"$f":"_xlfn.IFS(Z213=\"\",\"\",Z213<1.5,\"Weak\",AND(Z213>=1.5,Z213<=2.5),\"Mid-Range\",Z213>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z213=\"\",\"\",Z213<1.5,1,AND(Z213>=1.5,Z213<=2.5),2,Z213>2.5,3)","v":""},null,{"$f":"IF(OR(W213=\"\",AB213=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB213,W213))","v":""},{"$f":"_xlfn.IFS(AD213=\"\",\"\",AD213=\"Impact Not Likely to be Substantial\",1,AD213=\"Impact Unclear\",2,AD213=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D213=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D213,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG213=\"\",\"\",IF(AG213>National_B_tables[Column3]*1.25,3,IF(AG213<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D213=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D213,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D213,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI213=\"\",\"\",IF(AI213>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI213<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D213=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D213,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D213,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK213=\"\",\"\",IF(AK213>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK213<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D213=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D213,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D213,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM213=\"\",\"\",IF(AM213>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM213<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D213=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D213,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D213,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D213,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D213=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D213,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ213=\"\",\"\",IF(AQ213<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ213>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS213=\"\",\"\",AS213<1.5,\"High impact\",AS213>2.5,\"Low impact\",AND(AS213>=1.5,AS213<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS213=\"\",\"\",AS213>2.5,1,AND(AS213>=1.5,AS213<=2.5),2,AS213<1.5,3)","v":""},null,{"$f":"IF(B213=\"\",\"\",IF(OR(AE213=\"\",AT213=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE213,AU213)))","v":""}]
[{"$f":"IF('Census match'!A213=\"\",\"\",'Census match'!A213)","v":""},{"$f":"IF('Census match'!B213=\"\",\"\",'Census match'!B213)","v":""},{"$f":"IF(AND(NOT(A214=\"\"),'Census match'!E213=\"\"),\"No Census match\",'Census match'!E213)","v":""},{"$f":"'Census match'!J213","v":""},{"$f":"IF($D214=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D214,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D214=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D214,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C213=\"\",D214=\"\"),\"\",'Facility data'!C213)","v":""},{"$f":"IF(ISNUMBER($G214),IF($G214<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G214)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G214)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),('Cost models'!$F$4+'Cost models'!$E$4*$G214)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),IF($G214<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G214)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G214)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),IF($G214<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G214)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G214)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),_xlfn.IFS(AND($G214<='Cost models'!$C$7,$G214>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G214)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G214<='Cost models'!$C$7,$G214<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G214)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G214>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G214)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),IF($G214<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G214)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G214)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),_xlfn.IFS($G214<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G214)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G214>'Cost models'!$C$9,$G214<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G214)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G214>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G214)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G214),IF($G214<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G214)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G214)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B214=\"\",\"\",IF(ISNUMBER('Facility data'!D213),'Facility data'!D213,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D214)*ISNUMBER('Facility data'!$C213))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D214,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D214,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D214,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W214=\"\",\"\",W214=1,\"Low impact\",W214=2,\"Mid-range impact\",W214=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U214=\"\",\"\",U214<0.01,1,AND(U214>=0.01,U214<=0.02),2,U214>0.02,3)","v":""},null,{"$f":"IF(T214=\"\",\"\",T214/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ214)+(0.0062454442*$Y214)+(-0.0005191748*($AQ214*$Y214))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ214)+(0.0062454442*$Y214)+(-0.0005191748*($AQ214*$Y214))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ214)+(0.0062454442*$Y214)+(-0.0005191748*($AQ214*$Y214))),\"\")","v":""},{"$f":"_xlfn.IFS(Z214=\"\",\"\",Z214<1.5,\"Weak\",AND(Z214>=1.5,Z214<=2.5),\"Mid-Range\",Z214>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z214=\"\",\"\",Z214<1.5,1,AND(Z214>=1.5,Z214<=2.5),2,Z214>2.5,3)","v":""},null,{"$f":"IF(OR(W214=\"\",AB214=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB214,W214))","v":""},{"$f":"_xlfn.IFS(AD214=\"\",\"\",AD214=\"Impact Not Likely to be Substantial\",1,AD214=\"Impact Unclear\",2,AD214=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D214=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D214,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG214=\"\",\"\",IF(AG214>National_B_tables[Column3]*1.25,3,IF(AG214<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D214=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D214,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D214,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI214=\"\",\"\",IF(AI214>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI214<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D214=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D214,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D214,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK214=\"\",\"\",IF(AK214>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK214<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D214=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D214,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D214,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM214=\"\",\"\",IF(AM214>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM214<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D214=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D214,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D214,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D214,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D214=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D214,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ214=\"\",\"\",IF(AQ214<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ214>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS214=\"\",\"\",AS214<1.5,\"High impact\",AS214>2.5,\"Low impact\",AND(AS214>=1.5,AS214<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS214=\"\",\"\",AS214>2.5,1,AND(AS214>=1.5,AS214<=2.5),2,AS214<1.5,3)","v":""},null,{"$f":"IF(B214=\"\",\"\",IF(OR(AE214=\"\",AT214=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE214,AU214)))","v":""}]
[{"$f":"IF('Census match'!A214=\"\",\"\",'Census match'!A214)","v":""},{"$f":"IF('Census match'!B214=\"\",\"\",'Census match'!B214)","v":""},{"$f":"IF(AND(NOT(A215=\"\"),'Census match'!E214=\"\"),\"No Census match\",'Census match'!E214)","v":""},{"$f":"'Census match'!J214","v":""},{"$f":"IF($D215=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D215,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D215=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D215,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C214=\"\",D215=\"\"),\"\",'Facility data'!C214)","v":""},{"$f":"IF(ISNUMBER($G215),IF($G215<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G215)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G215)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),('Cost models'!$F$4+'Cost models'!$E$4*$G215)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),IF($G215<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G215)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G215)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),IF($G215<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G215)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G215)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),_xlfn.IFS(AND($G215<='Cost models'!$C$7,$G215>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G215)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G215<='Cost models'!$C$7,$G215<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G215)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G215>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G215)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),IF($G215<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G215)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G215)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),_xlfn.IFS($G215<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G215)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G215>'Cost models'!$C$9,$G215<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G215)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G215>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G215)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G215),IF($G215<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G215)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G215)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B215=\"\",\"\",IF(ISNUMBER('Facility data'!D214),'Facility data'!D214,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D215)*ISNUMBER('Facility data'!$C214))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D215,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D215,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D215,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W215=\"\",\"\",W215=1,\"Low impact\",W215=2,\"Mid-range impact\",W215=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U215=\"\",\"\",U215<0.01,1,AND(U215>=0.01,U215<=0.02),2,U215>0.02,3)","v":""},null,{"$f":"IF(T215=\"\",\"\",T215/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ215)+(0.0062454442*$Y215)+(-0.0005191748*($AQ215*$Y215))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ215)+(0.0062454442*$Y215)+(-0.0005191748*($AQ215*$Y215))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ215)+(0.0062454442*$Y215)+(-0.0005191748*($AQ215*$Y215))),\"\")","v":""},{"$f":"_xlfn.IFS(Z215=\"\",\"\",Z215<1.5,\"Weak\",AND(Z215>=1.5,Z215<=2.5),\"Mid-Range\",Z215>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z215=\"\",\"\",Z215<1.5,1,AND(Z215>=1.5,Z215<=2.5),2,Z215>2.5,3)","v":""},null,{"$f":"IF(OR(W215=\"\",AB215=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB215,W215))","v":""},{"$f":"_xlfn.IFS(AD215=\"\",\"\",AD215=\"Impact Not Likely to be Substantial\",1,AD215=\"Impact Unclear\",2,AD215=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D215=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D215,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG215=\"\",\"\",IF(AG215>National_B_tables[Column3]*1.25,3,IF(AG215<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D215=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D215,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D215,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI215=\"\",\"\",IF(AI215>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI215<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D215=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D215,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D215,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK215=\"\",\"\",IF(AK215>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK215<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D215=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D215,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D215,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM215=\"\",\"\",IF(AM215>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM215<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D215=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D215,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D215,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D215,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D215=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D215,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ215=\"\",\"\",IF(AQ215<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ215>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS215=\"\",\"\",AS215<1.5,\"High impact\",AS215>2.5,\"Low impact\",AND(AS215>=1.5,AS215<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS215=\"\",\"\",AS215>2.5,1,AND(AS215>=1.5,AS215<=2.5),2,AS215<1.5,3)","v":""},null,{"$f":"IF(B215=\"\",\"\",IF(OR(AE215=\"\",AT215=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE215,AU215)))","v":""}]
[{"$f":"IF('Census match'!A215=\"\",\"\",'Census match'!A215)","v":""},{"$f":"IF('Census match'!B215=\"\",\"\",'Census match'!B215)","v":""},{"$f":"IF(AND(NOT(A216=\"\"),'Census match'!E215=\"\"),\"No Census match\",'Census match'!E215)","v":""},{"$f":"'Census match'!J215","v":""},{"$f":"IF($D216=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D216,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D216=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D216,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C215=\"\",D216=\"\"),\"\",'Facility data'!C215)","v":""},{"$f":"IF(ISNUMBER($G216),IF($G216<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G216)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G216)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),('Cost models'!$F$4+'Cost models'!$E$4*$G216)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),IF($G216<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G216)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G216)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),IF($G216<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G216)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G216)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),_xlfn.IFS(AND($G216<='Cost models'!$C$7,$G216>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G216)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G216<='Cost models'!$C$7,$G216<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G216)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G216>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G216)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),IF($G216<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G216)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G216)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),_xlfn.IFS($G216<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G216)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G216>'Cost models'!$C$9,$G216<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G216)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G216>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G216)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G216),IF($G216<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G216)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G216)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B216=\"\",\"\",IF(ISNUMBER('Facility data'!D215),'Facility data'!D215,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D216)*ISNUMBER('Facility data'!$C215))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D216,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D216,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D216,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W216=\"\",\"\",W216=1,\"Low impact\",W216=2,\"Mid-range impact\",W216=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U216=\"\",\"\",U216<0.01,1,AND(U216>=0.01,U216<=0.02),2,U216>0.02,3)","v":""},null,{"$f":"IF(T216=\"\",\"\",T216/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ216)+(0.0062454442*$Y216)+(-0.0005191748*($AQ216*$Y216))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ216)+(0.0062454442*$Y216)+(-0.0005191748*($AQ216*$Y216))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ216)+(0.0062454442*$Y216)+(-0.0005191748*($AQ216*$Y216))),\"\")","v":""},{"$f":"_xlfn.IFS(Z216=\"\",\"\",Z216<1.5,\"Weak\",AND(Z216>=1.5,Z216<=2.5),\"Mid-Range\",Z216>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z216=\"\",\"\",Z216<1.5,1,AND(Z216>=1.5,Z216<=2.5),2,Z216>2.5,3)","v":""},null,{"$f":"IF(OR(W216=\"\",AB216=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB216,W216))","v":""},{"$f":"_xlfn.IFS(AD216=\"\",\"\",AD216=\"Impact Not Likely to be Substantial\",1,AD216=\"Impact Unclear\",2,AD216=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D216=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D216,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG216=\"\",\"\",IF(AG216>National_B_tables[Column3]*1.25,3,IF(AG216<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D216=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D216,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D216,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI216=\"\",\"\",IF(AI216>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI216<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D216=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D216,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D216,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK216=\"\",\"\",IF(AK216>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK216<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D216=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D216,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D216,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM216=\"\",\"\",IF(AM216>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM216<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D216=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D216,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D216,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D216,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D216=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D216,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ216=\"\",\"\",IF(AQ216<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ216>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS216=\"\",\"\",AS216<1.5,\"High impact\",AS216>2.5,\"Low impact\",AND(AS216>=1.5,AS216<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS216=\"\",\"\",AS216>2.5,1,AND(AS216>=1.5,AS216<=2.5),2,AS216<1.5,3)","v":""},null,{"$f":"IF(B216=\"\",\"\",IF(OR(AE216=\"\",AT216=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE216,AU216)))","v":""}]
[{"$f":"IF('Census match'!A216=\"\",\"\",'Census match'!A216)","v":""},{"$f":"IF('Census match'!B216=\"\",\"\",'Census match'!B216)","v":""},{"$f":"IF(AND(NOT(A217=\"\"),'Census match'!E216=\"\"),\"No Census match\",'Census match'!E216)","v":""},{"$f":"'Census match'!J216","v":""},{"$f":"IF($D217=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D217,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D217=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D217,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C216=\"\",D217=\"\"),\"\",'Facility data'!C216)","v":""},{"$f":"IF(ISNUMBER($G217),IF($G217<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G217)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G217)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),('Cost models'!$F$4+'Cost models'!$E$4*$G217)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),IF($G217<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G217)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G217)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),IF($G217<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G217)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G217)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),_xlfn.IFS(AND($G217<='Cost models'!$C$7,$G217>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G217)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G217<='Cost models'!$C$7,$G217<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G217)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G217>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G217)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),IF($G217<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G217)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G217)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),_xlfn.IFS($G217<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G217)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G217>'Cost models'!$C$9,$G217<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G217)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G217>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G217)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G217),IF($G217<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G217)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G217)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G217),SUM(H217:O217),\"\")","v":""},"",null,{"$f":"IF(B217=\"\",\"\",IF(ISNUMBER('Facility data'!D216),'Facility data'!D216,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D217)*ISNUMBER('Facility data'!$C216))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D217,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D217,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D217,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W217=\"\",\"\",W217=1,\"Low impact\",W217=2,\"Mid-range impact\",W217=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U217=\"\",\"\",U217<0.01,1,AND(U217>=0.01,U217<=0.02),2,U217>0.02,3)","v":""},null,{"$f":"IF(T217=\"\",\"\",T217/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ217)+(0.0062454442*$Y217)+(-0.0005191748*($AQ217*$Y217))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ217)+(0.0062454442*$Y217)+(-0.0005191748*($AQ217*$Y217))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ217)+(0.0062454442*$Y217)+(-0.0005191748*($AQ217*$Y217))),\"\")","v":""},{"$f":"_xlfn.IFS(Z217=\"\",\"\",Z217<1.5,\"Weak\",AND(Z217>=1.5,Z217<=2.5),\"Mid-Range\",Z217>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z217=\"\",\"\",Z217<1.5,1,AND(Z217>=1.5,Z217<=2.5),2,Z217>2.5,3)","v":""},null,{"$f":"IF(OR(W217=\"\",AB217=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB217,W217))","v":""},{"$f":"_xlfn.IFS(AD217=\"\",\"\",AD217=\"Impact Not Likely to be Substantial\",1,AD217=\"Impact Unclear\",2,AD217=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D217=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D217,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG217=\"\",\"\",IF(AG217>National_B_tables[Column3]*1.25,3,IF(AG217<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D217=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D217,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D217,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI217=\"\",\"\",IF(AI217>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI217<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D217=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D217,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D217,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK217=\"\",\"\",IF(AK217>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK217<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D217=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D217,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D217,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM217=\"\",\"\",IF(AM217>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM217<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D217=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D217,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D217,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D217,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D217=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D217,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ217=\"\",\"\",IF(AQ217<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ217>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS217=\"\",\"\",AS217<1.5,\"High impact\",AS217>2.5,\"Low impact\",AND(AS217>=1.5,AS217<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS217=\"\",\"\",AS217>2.5,1,AND(AS217>=1.5,AS217<=2.5),2,AS217<1.5,3)","v":""},null,{"$f":"IF(B217=\"\",\"\",IF(OR(AE217=\"\",AT217=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE217,AU217)))","v":""}]
[{"$f":"IF('Census match'!A217=\"\",\"\",'Census match'!A217)","v":""},{"$f":"IF('Census match'!B217=\"\",\"\",'Census match'!B217)","v":""},{"$f":"IF(AND(NOT(A218=\"\"),'Census match'!E217=\"\"),\"No Census match\",'Census match'!E217)","v":""},{"$f":"'Census match'!J217","v":""},{"$f":"IF($D218=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D218,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D218=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D218,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C217=\"\",D218=\"\"),\"\",'Facility data'!C217)","v":""},{"$f":"IF(ISNUMBER($G218),IF($G218<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G218)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G218)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),('Cost models'!$F$4+'Cost models'!$E$4*$G218)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),IF($G218<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G218)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G218)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),IF($G218<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G218)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G218)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),_xlfn.IFS(AND($G218<='Cost models'!$C$7,$G218>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G218)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G218<='Cost models'!$C$7,$G218<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G218)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G218>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G218)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),IF($G218<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G218)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G218)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),_xlfn.IFS($G218<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G218)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G218>'Cost models'!$C$9,$G218<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G218)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G218>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G218)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G218),IF($G218<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G218)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G218)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B218=\"\",\"\",IF(ISNUMBER('Facility data'!D217),'Facility data'!D217,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D218)*ISNUMBER('Facility data'!$C217))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D218,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D218,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D218,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W218=\"\",\"\",W218=1,\"Low impact\",W218=2,\"Mid-range impact\",W218=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U218=\"\",\"\",U218<0.01,1,AND(U218>=0.01,U218<=0.02),2,U218>0.02,3)","v":""},null,{"$f":"IF(T218=\"\",\"\",T218/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ218)+(0.0062454442*$Y218)+(-0.0005191748*($AQ218*$Y218))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ218)+(0.0062454442*$Y218)+(-0.0005191748*($AQ218*$Y218))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ218)+(0.0062454442*$Y218)+(-0.0005191748*($AQ218*$Y218))),\"\")","v":""},{"$f":"_xlfn.IFS(Z218=\"\",\"\",Z218<1.5,\"Weak\",AND(Z218>=1.5,Z218<=2.5),\"Mid-Range\",Z218>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z218=\"\",\"\",Z218<1.5,1,AND(Z218>=1.5,Z218<=2.5),2,Z218>2.5,3)","v":""},null,{"$f":"IF(OR(W218=\"\",AB218=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB218,W218))","v":""},{"$f":"_xlfn.IFS(AD218=\"\",\"\",AD218=\"Impact Not Likely to be Substantial\",1,AD218=\"Impact Unclear\",2,AD218=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D218=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D218,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG218=\"\",\"\",IF(AG218>National_B_tables[Column3]*1.25,3,IF(AG218<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D218=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D218,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D218,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI218=\"\",\"\",IF(AI218>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI218<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D218=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D218,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D218,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK218=\"\",\"\",IF(AK218>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK218<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D218=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D218,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D218,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM218=\"\",\"\",IF(AM218>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM218<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D218=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D218,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D218,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D218,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D218=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D218,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ218=\"\",\"\",IF(AQ218<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ218>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS218=\"\",\"\",AS218<1.5,\"High impact\",AS218>2.5,\"Low impact\",AND(AS218>=1.5,AS218<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS218=\"\",\"\",AS218>2.5,1,AND(AS218>=1.5,AS218<=2.5),2,AS218<1.5,3)","v":""},null,{"$f":"IF(B218=\"\",\"\",IF(OR(AE218=\"\",AT218=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE218,AU218)))","v":""}]
[{"$f":"IF('Census match'!A218=\"\",\"\",'Census match'!A218)","v":""},{"$f":"IF('Census match'!B218=\"\",\"\",'Census match'!B218)","v":""},{"$f":"IF(AND(NOT(A219=\"\"),'Census match'!E218=\"\"),\"No Census match\",'Census match'!E218)","v":""},{"$f":"'Census match'!J218","v":""},{"$f":"IF($D219=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D219,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D219=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D219,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C218=\"\",D219=\"\"),\"\",'Facility data'!C218)","v":""},{"$f":"IF(ISNUMBER($G219),IF($G219<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G219)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G219)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),('Cost models'!$F$4+'Cost models'!$E$4*$G219)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),IF($G219<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G219)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G219)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),IF($G219<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G219)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G219)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),_xlfn.IFS(AND($G219<='Cost models'!$C$7,$G219>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G219)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G219<='Cost models'!$C$7,$G219<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G219)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G219>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G219)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),IF($G219<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G219)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G219)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),_xlfn.IFS($G219<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G219)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G219>'Cost models'!$C$9,$G219<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G219)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G219>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G219)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G219),IF($G219<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G219)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G219)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B219=\"\",\"\",IF(ISNUMBER('Facility data'!D218),'Facility data'!D218,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D219)*ISNUMBER('Facility data'!$C218))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D219,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D219,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D219,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W219=\"\",\"\",W219=1,\"Low impact\",W219=2,\"Mid-range impact\",W219=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U219=\"\",\"\",U219<0.01,1,AND(U219>=0.01,U219<=0.02),2,U219>0.02,3)","v":""},null,{"$f":"IF(T219=\"\",\"\",T219/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ219)+(0.0062454442*$Y219)+(-0.0005191748*($AQ219*$Y219))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ219)+(0.0062454442*$Y219)+(-0.0005191748*($AQ219*$Y219))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ219)+(0.0062454442*$Y219)+(-0.0005191748*($AQ219*$Y219))),\"\")","v":""},{"$f":"_xlfn.IFS(Z219=\"\",\"\",Z219<1.5,\"Weak\",AND(Z219>=1.5,Z219<=2.5),\"Mid-Range\",Z219>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z219=\"\",\"\",Z219<1.5,1,AND(Z219>=1.5,Z219<=2.5),2,Z219>2.5,3)","v":""},null,{"$f":"IF(OR(W219=\"\",AB219=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB219,W219))","v":""},{"$f":"_xlfn.IFS(AD219=\"\",\"\",AD219=\"Impact Not Likely to be Substantial\",1,AD219=\"Impact Unclear\",2,AD219=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D219=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D219,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG219=\"\",\"\",IF(AG219>National_B_tables[Column3]*1.25,3,IF(AG219<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D219=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D219,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D219,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI219=\"\",\"\",IF(AI219>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI219<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D219=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D219,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D219,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK219=\"\",\"\",IF(AK219>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK219<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D219=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D219,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D219,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM219=\"\",\"\",IF(AM219>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM219<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D219=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D219,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D219,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D219,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D219=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D219,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ219=\"\",\"\",IF(AQ219<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ219>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS219=\"\",\"\",AS219<1.5,\"High impact\",AS219>2.5,\"Low impact\",AND(AS219>=1.5,AS219<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS219=\"\",\"\",AS219>2.5,1,AND(AS219>=1.5,AS219<=2.5),2,AS219<1.5,3)","v":""},null,{"$f":"IF(B219=\"\",\"\",IF(OR(AE219=\"\",AT219=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE219,AU219)))","v":""}]
[{"$f":"IF('Census match'!A219=\"\",\"\",'Census match'!A219)","v":""},{"$f":"IF('Census match'!B219=\"\",\"\",'Census match'!B219)","v":""},{"$f":"IF(AND(NOT(A220=\"\"),'Census match'!E219=\"\"),\"No Census match\",'Census match'!E219)","v":""},{"$f":"'Census match'!J219","v":""},{"$f":"IF($D220=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D220,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D220=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D220,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C219=\"\",D220=\"\"),\"\",'Facility data'!C219)","v":""},{"$f":"IF(ISNUMBER($G220),IF($G220<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G220)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G220)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),('Cost models'!$F$4+'Cost models'!$E$4*$G220)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),IF($G220<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G220)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G220)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),IF($G220<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G220)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G220)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),_xlfn.IFS(AND($G220<='Cost models'!$C$7,$G220>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G220)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G220<='Cost models'!$C$7,$G220<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G220)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G220>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G220)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),IF($G220<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G220)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G220)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),_xlfn.IFS($G220<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G220)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G220>'Cost models'!$C$9,$G220<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G220)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G220>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G220)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G220),IF($G220<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G220)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G220)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B220=\"\",\"\",IF(ISNUMBER('Facility data'!D219),'Facility data'!D219,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D220)*ISNUMBER('Facility data'!$C219))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D220,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D220,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D220,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W220=\"\",\"\",W220=1,\"Low impact\",W220=2,\"Mid-range impact\",W220=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U220=\"\",\"\",U220<0.01,1,AND(U220>=0.01,U220<=0.02),2,U220>0.02,3)","v":""},null,{"$f":"IF(T220=\"\",\"\",T220/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ220)+(0.0062454442*$Y220)+(-0.0005191748*($AQ220*$Y220))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ220)+(0.0062454442*$Y220)+(-0.0005191748*($AQ220*$Y220))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ220)+(0.0062454442*$Y220)+(-0.0005191748*($AQ220*$Y220))),\"\")","v":""},{"$f":"_xlfn.IFS(Z220=\"\",\"\",Z220<1.5,\"Weak\",AND(Z220>=1.5,Z220<=2.5),\"Mid-Range\",Z220>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z220=\"\",\"\",Z220<1.5,1,AND(Z220>=1.5,Z220<=2.5),2,Z220>2.5,3)","v":""},null,{"$f":"IF(OR(W220=\"\",AB220=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB220,W220))","v":""},{"$f":"_xlfn.IFS(AD220=\"\",\"\",AD220=\"Impact Not Likely to be Substantial\",1,AD220=\"Impact Unclear\",2,AD220=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D220=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D220,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG220=\"\",\"\",IF(AG220>National_B_tables[Column3]*1.25,3,IF(AG220<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D220=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D220,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D220,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI220=\"\",\"\",IF(AI220>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI220<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D220=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D220,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D220,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK220=\"\",\"\",IF(AK220>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK220<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D220=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D220,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D220,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM220=\"\",\"\",IF(AM220>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM220<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D220=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D220,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D220,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D220,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D220=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D220,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ220=\"\",\"\",IF(AQ220<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ220>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS220=\"\",\"\",AS220<1.5,\"High impact\",AS220>2.5,\"Low impact\",AND(AS220>=1.5,AS220<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS220=\"\",\"\",AS220>2.5,1,AND(AS220>=1.5,AS220<=2.5),2,AS220<1.5,3)","v":""},null,{"$f":"IF(B220=\"\",\"\",IF(OR(AE220=\"\",AT220=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE220,AU220)))","v":""}]
[{"$f":"IF('Census match'!A220=\"\",\"\",'Census match'!A220)","v":""},{"$f":"IF('Census match'!B220=\"\",\"\",'Census match'!B220)","v":""},{"$f":"IF(AND(NOT(A221=\"\"),'Census match'!E220=\"\"),\"No Census match\",'Census match'!E220)","v":""},{"$f":"'Census match'!J220","v":""},{"$f":"IF($D221=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D221,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D221=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D221,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C220=\"\",D221=\"\"),\"\",'Facility data'!C220)","v":""},{"$f":"IF(ISNUMBER($G221),IF($G221<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G221)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G221)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),('Cost models'!$F$4+'Cost models'!$E$4*$G221)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),IF($G221<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G221)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G221)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),IF($G221<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G221)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G221)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),_xlfn.IFS(AND($G221<='Cost models'!$C$7,$G221>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G221)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G221<='Cost models'!$C$7,$G221<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G221)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G221>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G221)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),IF($G221<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G221)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G221)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),_xlfn.IFS($G221<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G221)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G221>'Cost models'!$C$9,$G221<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G221)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G221>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G221)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G221),IF($G221<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G221)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G221)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B221=\"\",\"\",IF(ISNUMBER('Facility data'!D220),'Facility data'!D220,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D221)*ISNUMBER('Facility data'!$C220))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D221,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D221,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D221,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W221=\"\",\"\",W221=1,\"Low impact\",W221=2,\"Mid-range impact\",W221=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U221=\"\",\"\",U221<0.01,1,AND(U221>=0.01,U221<=0.02),2,U221>0.02,3)","v":""},null,{"$f":"IF(T221=\"\",\"\",T221/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ221)+(0.0062454442*$Y221)+(-0.0005191748*($AQ221*$Y221))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ221)+(0.0062454442*$Y221)+(-0.0005191748*($AQ221*$Y221))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ221)+(0.0062454442*$Y221)+(-0.0005191748*($AQ221*$Y221))),\"\")","v":""},{"$f":"_xlfn.IFS(Z221=\"\",\"\",Z221<1.5,\"Weak\",AND(Z221>=1.5,Z221<=2.5),\"Mid-Range\",Z221>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z221=\"\",\"\",Z221<1.5,1,AND(Z221>=1.5,Z221<=2.5),2,Z221>2.5,3)","v":""},null,{"$f":"IF(OR(W221=\"\",AB221=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB221,W221))","v":""},{"$f":"_xlfn.IFS(AD221=\"\",\"\",AD221=\"Impact Not Likely to be Substantial\",1,AD221=\"Impact Unclear\",2,AD221=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D221=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D221,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG221=\"\",\"\",IF(AG221>National_B_tables[Column3]*1.25,3,IF(AG221<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D221=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D221,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D221,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI221=\"\",\"\",IF(AI221>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI221<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D221=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D221,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D221,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK221=\"\",\"\",IF(AK221>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK221<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D221=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D221,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D221,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM221=\"\",\"\",IF(AM221>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM221<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D221=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D221,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D221,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D221,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D221=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D221,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ221=\"\",\"\",IF(AQ221<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ221>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS221=\"\",\"\",AS221<1.5,\"High impact\",AS221>2.5,\"Low impact\",AND(AS221>=1.5,AS221<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS221=\"\",\"\",AS221>2.5,1,AND(AS221>=1.5,AS221<=2.5),2,AS221<1.5,3)","v":""},null,{"$f":"IF(B221=\"\",\"\",IF(OR(AE221=\"\",AT221=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE221,AU221)))","v":""}]
[{"$f":"IF('Census match'!A221=\"\",\"\",'Census match'!A221)","v":""},{"$f":"IF('Census match'!B221=\"\",\"\",'Census match'!B221)","v":""},{"$f":"IF(AND(NOT(A222=\"\"),'Census match'!E221=\"\"),\"No Census match\",'Census match'!E221)","v":""},{"$f":"'Census match'!J221","v":""},{"$f":"IF($D222=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D222,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D222=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D222,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C221=\"\",D222=\"\"),\"\",'Facility data'!C221)","v":""},{"$f":"IF(ISNUMBER($G222),IF($G222<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G222)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G222)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),('Cost models'!$F$4+'Cost models'!$E$4*$G222)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),IF($G222<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G222)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G222)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),IF($G222<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G222)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G222)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),_xlfn.IFS(AND($G222<='Cost models'!$C$7,$G222>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G222)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G222<='Cost models'!$C$7,$G222<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G222)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G222>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G222)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),IF($G222<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G222)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G222)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),_xlfn.IFS($G222<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G222)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G222>'Cost models'!$C$9,$G222<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G222)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G222>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G222)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G222),IF($G222<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G222)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G222)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B222=\"\",\"\",IF(ISNUMBER('Facility data'!D221),'Facility data'!D221,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D222)*ISNUMBER('Facility data'!$C221))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D222,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D222,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D222,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W222=\"\",\"\",W222=1,\"Low impact\",W222=2,\"Mid-range impact\",W222=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U222=\"\",\"\",U222<0.01,1,AND(U222>=0.01,U222<=0.02),2,U222>0.02,3)","v":""},null,{"$f":"IF(T222=\"\",\"\",T222/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ222)+(0.0062454442*$Y222)+(-0.0005191748*($AQ222*$Y222))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ222)+(0.0062454442*$Y222)+(-0.0005191748*($AQ222*$Y222))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ222)+(0.0062454442*$Y222)+(-0.0005191748*($AQ222*$Y222))),\"\")","v":""},{"$f":"_xlfn.IFS(Z222=\"\",\"\",Z222<1.5,\"Weak\",AND(Z222>=1.5,Z222<=2.5),\"Mid-Range\",Z222>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z222=\"\",\"\",Z222<1.5,1,AND(Z222>=1.5,Z222<=2.5),2,Z222>2.5,3)","v":""},null,{"$f":"IF(OR(W222=\"\",AB222=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB222,W222))","v":""},{"$f":"_xlfn.IFS(AD222=\"\",\"\",AD222=\"Impact Not Likely to be Substantial\",1,AD222=\"Impact Unclear\",2,AD222=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D222=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D222,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG222=\"\",\"\",IF(AG222>National_B_tables[Column3]*1.25,3,IF(AG222<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D222=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D222,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D222,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI222=\"\",\"\",IF(AI222>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI222<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D222=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D222,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D222,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK222=\"\",\"\",IF(AK222>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK222<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D222=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D222,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D222,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM222=\"\",\"\",IF(AM222>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM222<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D222=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D222,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D222,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D222,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D222=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D222,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ222=\"\",\"\",IF(AQ222<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ222>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS222=\"\",\"\",AS222<1.5,\"High impact\",AS222>2.5,\"Low impact\",AND(AS222>=1.5,AS222<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS222=\"\",\"\",AS222>2.5,1,AND(AS222>=1.5,AS222<=2.5),2,AS222<1.5,3)","v":""},null,{"$f":"IF(B222=\"\",\"\",IF(OR(AE222=\"\",AT222=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE222,AU222)))","v":""}]
[{"$f":"IF('Census match'!A222=\"\",\"\",'Census match'!A222)","v":""},{"$f":"IF('Census match'!B222=\"\",\"\",'Census match'!B222)","v":""},{"$f":"IF(AND(NOT(A223=\"\"),'Census match'!E222=\"\"),\"No Census match\",'Census match'!E222)","v":""},{"$f":"'Census match'!J222","v":""},{"$f":"IF($D223=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D223,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D223=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D223,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C222=\"\",D223=\"\"),\"\",'Facility data'!C222)","v":""},{"$f":"IF(ISNUMBER($G223),IF($G223<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G223)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G223)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),('Cost models'!$F$4+'Cost models'!$E$4*$G223)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),IF($G223<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G223)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G223)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),IF($G223<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G223)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G223)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),_xlfn.IFS(AND($G223<='Cost models'!$C$7,$G223>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G223)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G223<='Cost models'!$C$7,$G223<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G223)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G223>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G223)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),IF($G223<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G223)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G223)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),_xlfn.IFS($G223<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G223)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G223>'Cost models'!$C$9,$G223<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G223)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G223>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G223)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G223),IF($G223<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G223)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G223)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B223=\"\",\"\",IF(ISNUMBER('Facility data'!D222),'Facility data'!D222,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D223)*ISNUMBER('Facility data'!$C222))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D223,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D223,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D223,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W223=\"\",\"\",W223=1,\"Low impact\",W223=2,\"Mid-range impact\",W223=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U223=\"\",\"\",U223<0.01,1,AND(U223>=0.01,U223<=0.02),2,U223>0.02,3)","v":""},null,{"$f":"IF(T223=\"\",\"\",T223/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ223)+(0.0062454442*$Y223)+(-0.0005191748*($AQ223*$Y223))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ223)+(0.0062454442*$Y223)+(-0.0005191748*($AQ223*$Y223))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ223)+(0.0062454442*$Y223)+(-0.0005191748*($AQ223*$Y223))),\"\")","v":""},{"$f":"_xlfn.IFS(Z223=\"\",\"\",Z223<1.5,\"Weak\",AND(Z223>=1.5,Z223<=2.5),\"Mid-Range\",Z223>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z223=\"\",\"\",Z223<1.5,1,AND(Z223>=1.5,Z223<=2.5),2,Z223>2.5,3)","v":""},null,{"$f":"IF(OR(W223=\"\",AB223=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB223,W223))","v":""},{"$f":"_xlfn.IFS(AD223=\"\",\"\",AD223=\"Impact Not Likely to be Substantial\",1,AD223=\"Impact Unclear\",2,AD223=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D223=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D223,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG223=\"\",\"\",IF(AG223>National_B_tables[Column3]*1.25,3,IF(AG223<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D223=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D223,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D223,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI223=\"\",\"\",IF(AI223>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI223<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D223=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D223,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D223,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK223=\"\",\"\",IF(AK223>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK223<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D223=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D223,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D223,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM223=\"\",\"\",IF(AM223>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM223<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D223=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D223,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D223,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D223,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D223=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D223,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ223=\"\",\"\",IF(AQ223<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ223>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS223=\"\",\"\",AS223<1.5,\"High impact\",AS223>2.5,\"Low impact\",AND(AS223>=1.5,AS223<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS223=\"\",\"\",AS223>2.5,1,AND(AS223>=1.5,AS223<=2.5),2,AS223<1.5,3)","v":""},null,{"$f":"IF(B223=\"\",\"\",IF(OR(AE223=\"\",AT223=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE223,AU223)))","v":""}]
[{"$f":"IF('Census match'!A223=\"\",\"\",'Census match'!A223)","v":""},{"$f":"IF('Census match'!B223=\"\",\"\",'Census match'!B223)","v":""},{"$f":"IF(AND(NOT(A224=\"\"),'Census match'!E223=\"\"),\"No Census match\",'Census match'!E223)","v":""},{"$f":"'Census match'!J223","v":""},{"$f":"IF($D224=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D224,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D224=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D224,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C223=\"\",D224=\"\"),\"\",'Facility data'!C223)","v":""},{"$f":"IF(ISNUMBER($G224),IF($G224<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G224)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G224)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),('Cost models'!$F$4+'Cost models'!$E$4*$G224)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),IF($G224<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G224)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G224)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),IF($G224<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G224)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G224)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),_xlfn.IFS(AND($G224<='Cost models'!$C$7,$G224>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G224)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G224<='Cost models'!$C$7,$G224<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G224)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G224>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G224)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),IF($G224<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G224)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G224)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),_xlfn.IFS($G224<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G224)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G224>'Cost models'!$C$9,$G224<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G224)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G224>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G224)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G224),IF($G224<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G224)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G224)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B224=\"\",\"\",IF(ISNUMBER('Facility data'!D223),'Facility data'!D223,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D224)*ISNUMBER('Facility data'!$C223))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D224,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D224,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D224,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W224=\"\",\"\",W224=1,\"Low impact\",W224=2,\"Mid-range impact\",W224=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U224=\"\",\"\",U224<0.01,1,AND(U224>=0.01,U224<=0.02),2,U224>0.02,3)","v":""},null,{"$f":"IF(T224=\"\",\"\",T224/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ224)+(0.0062454442*$Y224)+(-0.0005191748*($AQ224*$Y224))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ224)+(0.0062454442*$Y224)+(-0.0005191748*($AQ224*$Y224))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ224)+(0.0062454442*$Y224)+(-0.0005191748*($AQ224*$Y224))),\"\")","v":""},{"$f":"_xlfn.IFS(Z224=\"\",\"\",Z224<1.5,\"Weak\",AND(Z224>=1.5,Z224<=2.5),\"Mid-Range\",Z224>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z224=\"\",\"\",Z224<1.5,1,AND(Z224>=1.5,Z224<=2.5),2,Z224>2.5,3)","v":""},null,{"$f":"IF(OR(W224=\"\",AB224=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB224,W224))","v":""},{"$f":"_xlfn.IFS(AD224=\"\",\"\",AD224=\"Impact Not Likely to be Substantial\",1,AD224=\"Impact Unclear\",2,AD224=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D224=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D224,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG224=\"\",\"\",IF(AG224>National_B_tables[Column3]*1.25,3,IF(AG224<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D224=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D224,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D224,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI224=\"\",\"\",IF(AI224>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI224<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D224=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D224,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D224,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK224=\"\",\"\",IF(AK224>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK224<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D224=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D224,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D224,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM224=\"\",\"\",IF(AM224>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM224<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D224=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D224,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D224,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D224,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D224=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D224,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ224=\"\",\"\",IF(AQ224<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ224>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS224=\"\",\"\",AS224<1.5,\"High impact\",AS224>2.5,\"Low impact\",AND(AS224>=1.5,AS224<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS224=\"\",\"\",AS224>2.5,1,AND(AS224>=1.5,AS224<=2.5),2,AS224<1.5,3)","v":""},null,{"$f":"IF(B224=\"\",\"\",IF(OR(AE224=\"\",AT224=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE224,AU224)))","v":""}]
[{"$f":"IF('Census match'!A224=\"\",\"\",'Census match'!A224)","v":""},{"$f":"IF('Census match'!B224=\"\",\"\",'Census match'!B224)","v":""},{"$f":"IF(AND(NOT(A225=\"\"),'Census match'!E224=\"\"),\"No Census match\",'Census match'!E224)","v":""},{"$f":"'Census match'!J224","v":""},{"$f":"IF($D225=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D225,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D225=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D225,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C224=\"\",D225=\"\"),\"\",'Facility data'!C224)","v":""},{"$f":"IF(ISNUMBER($G225),IF($G225<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G225)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G225)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),('Cost models'!$F$4+'Cost models'!$E$4*$G225)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),IF($G225<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G225)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G225)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),IF($G225<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G225)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G225)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),_xlfn.IFS(AND($G225<='Cost models'!$C$7,$G225>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G225)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G225<='Cost models'!$C$7,$G225<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G225)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G225>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G225)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),IF($G225<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G225)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G225)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),_xlfn.IFS($G225<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G225)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G225>'Cost models'!$C$9,$G225<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G225)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G225>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G225)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G225),IF($G225<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G225)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G225)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B225=\"\",\"\",IF(ISNUMBER('Facility data'!D224),'Facility data'!D224,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D225)*ISNUMBER('Facility data'!$C224))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D225,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D225,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D225,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W225=\"\",\"\",W225=1,\"Low impact\",W225=2,\"Mid-range impact\",W225=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U225=\"\",\"\",U225<0.01,1,AND(U225>=0.01,U225<=0.02),2,U225>0.02,3)","v":""},null,{"$f":"IF(T225=\"\",\"\",T225/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ225)+(0.0062454442*$Y225)+(-0.0005191748*($AQ225*$Y225))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ225)+(0.0062454442*$Y225)+(-0.0005191748*($AQ225*$Y225))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ225)+(0.0062454442*$Y225)+(-0.0005191748*($AQ225*$Y225))),\"\")","v":""},{"$f":"_xlfn.IFS(Z225=\"\",\"\",Z225<1.5,\"Weak\",AND(Z225>=1.5,Z225<=2.5),\"Mid-Range\",Z225>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z225=\"\",\"\",Z225<1.5,1,AND(Z225>=1.5,Z225<=2.5),2,Z225>2.5,3)","v":""},null,{"$f":"IF(OR(W225=\"\",AB225=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB225,W225))","v":""},{"$f":"_xlfn.IFS(AD225=\"\",\"\",AD225=\"Impact Not Likely to be Substantial\",1,AD225=\"Impact Unclear\",2,AD225=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D225=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D225,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG225=\"\",\"\",IF(AG225>National_B_tables[Column3]*1.25,3,IF(AG225<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D225=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D225,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D225,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI225=\"\",\"\",IF(AI225>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI225<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D225=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D225,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D225,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK225=\"\",\"\",IF(AK225>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK225<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D225=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D225,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D225,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM225=\"\",\"\",IF(AM225>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM225<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D225=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D225,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D225,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D225,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D225=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D225,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ225=\"\",\"\",IF(AQ225<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ225>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS225=\"\",\"\",AS225<1.5,\"High impact\",AS225>2.5,\"Low impact\",AND(AS225>=1.5,AS225<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS225=\"\",\"\",AS225>2.5,1,AND(AS225>=1.5,AS225<=2.5),2,AS225<1.5,3)","v":""},null,{"$f":"IF(B225=\"\",\"\",IF(OR(AE225=\"\",AT225=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE225,AU225)))","v":""}]
[{"$f":"IF('Census match'!A225=\"\",\"\",'Census match'!A225)","v":""},{"$f":"IF('Census match'!B225=\"\",\"\",'Census match'!B225)","v":""},{"$f":"IF(AND(NOT(A226=\"\"),'Census match'!E225=\"\"),\"No Census match\",'Census match'!E225)","v":""},{"$f":"'Census match'!J225","v":""},{"$f":"IF($D226=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D226,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D226=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D226,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C225=\"\",D226=\"\"),\"\",'Facility data'!C225)","v":""},{"$f":"IF(ISNUMBER($G226),IF($G226<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G226)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G226)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),('Cost models'!$F$4+'Cost models'!$E$4*$G226)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),IF($G226<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G226)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G226)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),IF($G226<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G226)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G226)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),_xlfn.IFS(AND($G226<='Cost models'!$C$7,$G226>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G226)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G226<='Cost models'!$C$7,$G226<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G226)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G226>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G226)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),IF($G226<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G226)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G226)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),_xlfn.IFS($G226<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G226)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G226>'Cost models'!$C$9,$G226<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G226)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G226>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G226)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G226),IF($G226<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G226)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G226)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B226=\"\",\"\",IF(ISNUMBER('Facility data'!D225),'Facility data'!D225,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D226)*ISNUMBER('Facility data'!$C225))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D226,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D226,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D226,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W226=\"\",\"\",W226=1,\"Low impact\",W226=2,\"Mid-range impact\",W226=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U226=\"\",\"\",U226<0.01,1,AND(U226>=0.01,U226<=0.02),2,U226>0.02,3)","v":""},null,{"$f":"IF(T226=\"\",\"\",T226/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ226)+(0.0062454442*$Y226)+(-0.0005191748*($AQ226*$Y226))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ226)+(0.0062454442*$Y226)+(-0.0005191748*($AQ226*$Y226))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ226)+(0.0062454442*$Y226)+(-0.0005191748*($AQ226*$Y226))),\"\")","v":""},{"$f":"_xlfn.IFS(Z226=\"\",\"\",Z226<1.5,\"Weak\",AND(Z226>=1.5,Z226<=2.5),\"Mid-Range\",Z226>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z226=\"\",\"\",Z226<1.5,1,AND(Z226>=1.5,Z226<=2.5),2,Z226>2.5,3)","v":""},null,{"$f":"IF(OR(W226=\"\",AB226=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB226,W226))","v":""},{"$f":"_xlfn.IFS(AD226=\"\",\"\",AD226=\"Impact Not Likely to be Substantial\",1,AD226=\"Impact Unclear\",2,AD226=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D226=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D226,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG226=\"\",\"\",IF(AG226>National_B_tables[Column3]*1.25,3,IF(AG226<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D226=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D226,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D226,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI226=\"\",\"\",IF(AI226>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI226<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D226=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D226,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D226,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK226=\"\",\"\",IF(AK226>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK226<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D226=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D226,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D226,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM226=\"\",\"\",IF(AM226>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM226<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D226=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D226,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D226,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D226,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D226=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D226,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ226=\"\",\"\",IF(AQ226<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ226>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS226=\"\",\"\",AS226<1.5,\"High impact\",AS226>2.5,\"Low impact\",AND(AS226>=1.5,AS226<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS226=\"\",\"\",AS226>2.5,1,AND(AS226>=1.5,AS226<=2.5),2,AS226<1.5,3)","v":""},null,{"$f":"IF(B226=\"\",\"\",IF(OR(AE226=\"\",AT226=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE226,AU226)))","v":""}]
[{"$f":"IF('Census match'!A226=\"\",\"\",'Census match'!A226)","v":""},{"$f":"IF('Census match'!B226=\"\",\"\",'Census match'!B226)","v":""},{"$f":"IF(AND(NOT(A227=\"\"),'Census match'!E226=\"\"),\"No Census match\",'Census match'!E226)","v":""},{"$f":"'Census match'!J226","v":""},{"$f":"IF($D227=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D227,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D227=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D227,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C226=\"\",D227=\"\"),\"\",'Facility data'!C226)","v":""},{"$f":"IF(ISNUMBER($G227),IF($G227<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G227)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G227)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),('Cost models'!$F$4+'Cost models'!$E$4*$G227)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),IF($G227<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G227)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G227)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),IF($G227<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G227)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G227)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),_xlfn.IFS(AND($G227<='Cost models'!$C$7,$G227>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G227)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G227<='Cost models'!$C$7,$G227<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G227)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G227>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G227)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),IF($G227<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G227)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G227)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),_xlfn.IFS($G227<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G227)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G227>'Cost models'!$C$9,$G227<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G227)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G227>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G227)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G227),IF($G227<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G227)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G227)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B227=\"\",\"\",IF(ISNUMBER('Facility data'!D226),'Facility data'!D226,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D227)*ISNUMBER('Facility data'!$C226))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D227,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D227,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D227,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W227=\"\",\"\",W227=1,\"Low impact\",W227=2,\"Mid-range impact\",W227=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U227=\"\",\"\",U227<0.01,1,AND(U227>=0.01,U227<=0.02),2,U227>0.02,3)","v":""},null,{"$f":"IF(T227=\"\",\"\",T227/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ227)+(0.0062454442*$Y227)+(-0.0005191748*($AQ227*$Y227))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ227)+(0.0062454442*$Y227)+(-0.0005191748*($AQ227*$Y227))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ227)+(0.0062454442*$Y227)+(-0.0005191748*($AQ227*$Y227))),\"\")","v":""},{"$f":"_xlfn.IFS(Z227=\"\",\"\",Z227<1.5,\"Weak\",AND(Z227>=1.5,Z227<=2.5),\"Mid-Range\",Z227>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z227=\"\",\"\",Z227<1.5,1,AND(Z227>=1.5,Z227<=2.5),2,Z227>2.5,3)","v":""},null,{"$f":"IF(OR(W227=\"\",AB227=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB227,W227))","v":""},{"$f":"_xlfn.IFS(AD227=\"\",\"\",AD227=\"Impact Not Likely to be Substantial\",1,AD227=\"Impact Unclear\",2,AD227=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D227=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D227,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG227=\"\",\"\",IF(AG227>National_B_tables[Column3]*1.25,3,IF(AG227<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D227=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D227,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D227,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI227=\"\",\"\",IF(AI227>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI227<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D227=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D227,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D227,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK227=\"\",\"\",IF(AK227>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK227<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D227=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D227,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D227,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM227=\"\",\"\",IF(AM227>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM227<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D227=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D227,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D227,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D227,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D227=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D227,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ227=\"\",\"\",IF(AQ227<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ227>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS227=\"\",\"\",AS227<1.5,\"High impact\",AS227>2.5,\"Low impact\",AND(AS227>=1.5,AS227<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS227=\"\",\"\",AS227>2.5,1,AND(AS227>=1.5,AS227<=2.5),2,AS227<1.5,3)","v":""},null,{"$f":"IF(B227=\"\",\"\",IF(OR(AE227=\"\",AT227=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE227,AU227)))","v":""}]
[{"$f":"IF('Census match'!A227=\"\",\"\",'Census match'!A227)","v":""},{"$f":"IF('Census match'!B227=\"\",\"\",'Census match'!B227)","v":""},{"$f":"IF(AND(NOT(A228=\"\"),'Census match'!E227=\"\"),\"No Census match\",'Census match'!E227)","v":""},{"$f":"'Census match'!J227","v":""},{"$f":"IF($D228=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D228,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D228=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D228,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C227=\"\",D228=\"\"),\"\",'Facility data'!C227)","v":""},{"$f":"IF(ISNUMBER($G228),IF($G228<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G228)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G228)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),('Cost models'!$F$4+'Cost models'!$E$4*$G228)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),IF($G228<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G228)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G228)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),IF($G228<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G228)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G228)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),_xlfn.IFS(AND($G228<='Cost models'!$C$7,$G228>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G228)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G228<='Cost models'!$C$7,$G228<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G228)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G228>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G228)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),IF($G228<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G228)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G228)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),_xlfn.IFS($G228<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G228)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G228>'Cost models'!$C$9,$G228<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G228)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G228>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G228)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G228),IF($G228<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G228)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G228)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B228=\"\",\"\",IF(ISNUMBER('Facility data'!D227),'Facility data'!D227,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D228)*ISNUMBER('Facility data'!$C227))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D228,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D228,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D228,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W228=\"\",\"\",W228=1,\"Low impact\",W228=2,\"Mid-range impact\",W228=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U228=\"\",\"\",U228<0.01,1,AND(U228>=0.01,U228<=0.02),2,U228>0.02,3)","v":""},null,{"$f":"IF(T228=\"\",\"\",T228/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ228)+(0.0062454442*$Y228)+(-0.0005191748*($AQ228*$Y228))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ228)+(0.0062454442*$Y228)+(-0.0005191748*($AQ228*$Y228))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ228)+(0.0062454442*$Y228)+(-0.0005191748*($AQ228*$Y228))),\"\")","v":""},{"$f":"_xlfn.IFS(Z228=\"\",\"\",Z228<1.5,\"Weak\",AND(Z228>=1.5,Z228<=2.5),\"Mid-Range\",Z228>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z228=\"\",\"\",Z228<1.5,1,AND(Z228>=1.5,Z228<=2.5),2,Z228>2.5,3)","v":""},null,{"$f":"IF(OR(W228=\"\",AB228=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB228,W228))","v":""},{"$f":"_xlfn.IFS(AD228=\"\",\"\",AD228=\"Impact Not Likely to be Substantial\",1,AD228=\"Impact Unclear\",2,AD228=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D228=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D228,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG228=\"\",\"\",IF(AG228>National_B_tables[Column3]*1.25,3,IF(AG228<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D228=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D228,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D228,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI228=\"\",\"\",IF(AI228>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI228<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D228=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D228,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D228,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK228=\"\",\"\",IF(AK228>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK228<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D228=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D228,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D228,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM228=\"\",\"\",IF(AM228>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM228<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D228=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D228,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D228,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D228,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D228=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D228,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ228=\"\",\"\",IF(AQ228<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ228>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS228=\"\",\"\",AS228<1.5,\"High impact\",AS228>2.5,\"Low impact\",AND(AS228>=1.5,AS228<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS228=\"\",\"\",AS228>2.5,1,AND(AS228>=1.5,AS228<=2.5),2,AS228<1.5,3)","v":""},null,{"$f":"IF(B228=\"\",\"\",IF(OR(AE228=\"\",AT228=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE228,AU228)))","v":""}]
[{"$f":"IF('Census match'!A228=\"\",\"\",'Census match'!A228)","v":""},{"$f":"IF('Census match'!B228=\"\",\"\",'Census match'!B228)","v":""},{"$f":"IF(AND(NOT(A229=\"\"),'Census match'!E228=\"\"),\"No Census match\",'Census match'!E228)","v":""},{"$f":"'Census match'!J228","v":""},{"$f":"IF($D229=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D229,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D229=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D229,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C228=\"\",D229=\"\"),\"\",'Facility data'!C228)","v":""},{"$f":"IF(ISNUMBER($G229),IF($G229<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G229)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G229)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),('Cost models'!$F$4+'Cost models'!$E$4*$G229)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),IF($G229<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G229)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G229)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),IF($G229<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G229)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G229)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),_xlfn.IFS(AND($G229<='Cost models'!$C$7,$G229>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G229)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G229<='Cost models'!$C$7,$G229<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G229)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G229>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G229)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),IF($G229<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G229)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G229)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),_xlfn.IFS($G229<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G229)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G229>'Cost models'!$C$9,$G229<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G229)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G229>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G229)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G229),IF($G229<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G229)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G229)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B229=\"\",\"\",IF(ISNUMBER('Facility data'!D228),'Facility data'!D228,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D229)*ISNUMBER('Facility data'!$C228))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D229,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D229,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D229,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W229=\"\",\"\",W229=1,\"Low impact\",W229=2,\"Mid-range impact\",W229=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U229=\"\",\"\",U229<0.01,1,AND(U229>=0.01,U229<=0.02),2,U229>0.02,3)","v":""},null,{"$f":"IF(T229=\"\",\"\",T229/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ229)+(0.0062454442*$Y229)+(-0.0005191748*($AQ229*$Y229))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ229)+(0.0062454442*$Y229)+(-0.0005191748*($AQ229*$Y229))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ229)+(0.0062454442*$Y229)+(-0.0005191748*($AQ229*$Y229))),\"\")","v":""},{"$f":"_xlfn.IFS(Z229=\"\",\"\",Z229<1.5,\"Weak\",AND(Z229>=1.5,Z229<=2.5),\"Mid-Range\",Z229>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z229=\"\",\"\",Z229<1.5,1,AND(Z229>=1.5,Z229<=2.5),2,Z229>2.5,3)","v":""},null,{"$f":"IF(OR(W229=\"\",AB229=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB229,W229))","v":""},{"$f":"_xlfn.IFS(AD229=\"\",\"\",AD229=\"Impact Not Likely to be Substantial\",1,AD229=\"Impact Unclear\",2,AD229=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D229=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D229,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG229=\"\",\"\",IF(AG229>National_B_tables[Column3]*1.25,3,IF(AG229<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D229=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D229,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D229,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI229=\"\",\"\",IF(AI229>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI229<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D229=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D229,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D229,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK229=\"\",\"\",IF(AK229>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK229<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D229=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D229,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D229,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM229=\"\",\"\",IF(AM229>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM229<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D229=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D229,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D229,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D229,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D229=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D229,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ229=\"\",\"\",IF(AQ229<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ229>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS229=\"\",\"\",AS229<1.5,\"High impact\",AS229>2.5,\"Low impact\",AND(AS229>=1.5,AS229<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS229=\"\",\"\",AS229>2.5,1,AND(AS229>=1.5,AS229<=2.5),2,AS229<1.5,3)","v":""},null,{"$f":"IF(B229=\"\",\"\",IF(OR(AE229=\"\",AT229=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE229,AU229)))","v":""}]
[{"$f":"IF('Census match'!A229=\"\",\"\",'Census match'!A229)","v":""},{"$f":"IF('Census match'!B229=\"\",\"\",'Census match'!B229)","v":""},{"$f":"IF(AND(NOT(A230=\"\"),'Census match'!E229=\"\"),\"No Census match\",'Census match'!E229)","v":""},{"$f":"'Census match'!J229","v":""},{"$f":"IF($D230=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D230,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D230=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D230,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C229=\"\",D230=\"\"),\"\",'Facility data'!C229)","v":""},{"$f":"IF(ISNUMBER($G230),IF($G230<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G230)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G230)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),('Cost models'!$F$4+'Cost models'!$E$4*$G230)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),IF($G230<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G230)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G230)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),IF($G230<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G230)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G230)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),_xlfn.IFS(AND($G230<='Cost models'!$C$7,$G230>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G230)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G230<='Cost models'!$C$7,$G230<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G230)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G230>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G230)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),IF($G230<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G230)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G230)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),_xlfn.IFS($G230<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G230)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G230>'Cost models'!$C$9,$G230<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G230)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G230>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G230)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G230),IF($G230<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G230)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G230)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B230=\"\",\"\",IF(ISNUMBER('Facility data'!D229),'Facility data'!D229,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D230)*ISNUMBER('Facility data'!$C229))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D230,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D230,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D230,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W230=\"\",\"\",W230=1,\"Low impact\",W230=2,\"Mid-range impact\",W230=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U230=\"\",\"\",U230<0.01,1,AND(U230>=0.01,U230<=0.02),2,U230>0.02,3)","v":""},null,{"$f":"IF(T230=\"\",\"\",T230/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ230)+(0.0062454442*$Y230)+(-0.0005191748*($AQ230*$Y230))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ230)+(0.0062454442*$Y230)+(-0.0005191748*($AQ230*$Y230))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ230)+(0.0062454442*$Y230)+(-0.0005191748*($AQ230*$Y230))),\"\")","v":""},{"$f":"_xlfn.IFS(Z230=\"\",\"\",Z230<1.5,\"Weak\",AND(Z230>=1.5,Z230<=2.5),\"Mid-Range\",Z230>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z230=\"\",\"\",Z230<1.5,1,AND(Z230>=1.5,Z230<=2.5),2,Z230>2.5,3)","v":""},null,{"$f":"IF(OR(W230=\"\",AB230=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB230,W230))","v":""},{"$f":"_xlfn.IFS(AD230=\"\",\"\",AD230=\"Impact Not Likely to be Substantial\",1,AD230=\"Impact Unclear\",2,AD230=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D230=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D230,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG230=\"\",\"\",IF(AG230>National_B_tables[Column3]*1.25,3,IF(AG230<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D230=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D230,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D230,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI230=\"\",\"\",IF(AI230>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI230<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D230=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D230,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D230,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK230=\"\",\"\",IF(AK230>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK230<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D230=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D230,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D230,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM230=\"\",\"\",IF(AM230>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM230<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D230=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D230,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D230,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D230,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D230=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D230,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ230=\"\",\"\",IF(AQ230<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ230>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS230=\"\",\"\",AS230<1.5,\"High impact\",AS230>2.5,\"Low impact\",AND(AS230>=1.5,AS230<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS230=\"\",\"\",AS230>2.5,1,AND(AS230>=1.5,AS230<=2.5),2,AS230<1.5,3)","v":""},null,{"$f":"IF(B230=\"\",\"\",IF(OR(AE230=\"\",AT230=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE230,AU230)))","v":""}]
[{"$f":"IF('Census match'!A230=\"\",\"\",'Census match'!A230)","v":""},{"$f":"IF('Census match'!B230=\"\",\"\",'Census match'!B230)","v":""},{"$f":"IF(AND(NOT(A231=\"\"),'Census match'!E230=\"\"),\"No Census match\",'Census match'!E230)","v":""},{"$f":"'Census match'!J230","v":""},{"$f":"IF($D231=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D231,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D231=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D231,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C230=\"\",D231=\"\"),\"\",'Facility data'!C230)","v":""},{"$f":"IF(ISNUMBER($G231),IF($G231<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G231)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G231)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),('Cost models'!$F$4+'Cost models'!$E$4*$G231)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),IF($G231<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G231)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G231)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),IF($G231<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G231)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G231)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),_xlfn.IFS(AND($G231<='Cost models'!$C$7,$G231>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G231)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G231<='Cost models'!$C$7,$G231<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G231)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G231>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G231)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),IF($G231<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G231)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G231)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),_xlfn.IFS($G231<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G231)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G231>'Cost models'!$C$9,$G231<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G231)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G231>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G231)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G231),IF($G231<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G231)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G231)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B231=\"\",\"\",IF(ISNUMBER('Facility data'!D230),'Facility data'!D230,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D231)*ISNUMBER('Facility data'!$C230))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D231,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D231,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D231,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W231=\"\",\"\",W231=1,\"Low impact\",W231=2,\"Mid-range impact\",W231=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U231=\"\",\"\",U231<0.01,1,AND(U231>=0.01,U231<=0.02),2,U231>0.02,3)","v":""},null,{"$f":"IF(T231=\"\",\"\",T231/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ231)+(0.0062454442*$Y231)+(-0.0005191748*($AQ231*$Y231))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ231)+(0.0062454442*$Y231)+(-0.0005191748*($AQ231*$Y231))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ231)+(0.0062454442*$Y231)+(-0.0005191748*($AQ231*$Y231))),\"\")","v":""},{"$f":"_xlfn.IFS(Z231=\"\",\"\",Z231<1.5,\"Weak\",AND(Z231>=1.5,Z231<=2.5),\"Mid-Range\",Z231>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z231=\"\",\"\",Z231<1.5,1,AND(Z231>=1.5,Z231<=2.5),2,Z231>2.5,3)","v":""},null,{"$f":"IF(OR(W231=\"\",AB231=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB231,W231))","v":""},{"$f":"_xlfn.IFS(AD231=\"\",\"\",AD231=\"Impact Not Likely to be Substantial\",1,AD231=\"Impact Unclear\",2,AD231=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D231=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D231,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG231=\"\",\"\",IF(AG231>National_B_tables[Column3]*1.25,3,IF(AG231<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D231=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D231,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D231,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI231=\"\",\"\",IF(AI231>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI231<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D231=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D231,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D231,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK231=\"\",\"\",IF(AK231>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK231<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D231=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D231,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D231,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM231=\"\",\"\",IF(AM231>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM231<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D231=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D231,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D231,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D231,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D231=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D231,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ231=\"\",\"\",IF(AQ231<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ231>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS231=\"\",\"\",AS231<1.5,\"High impact\",AS231>2.5,\"Low impact\",AND(AS231>=1.5,AS231<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS231=\"\",\"\",AS231>2.5,1,AND(AS231>=1.5,AS231<=2.5),2,AS231<1.5,3)","v":""},null,{"$f":"IF(B231=\"\",\"\",IF(OR(AE231=\"\",AT231=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE231,AU231)))","v":""}]
[{"$f":"IF('Census match'!A231=\"\",\"\",'Census match'!A231)","v":""},{"$f":"IF('Census match'!B231=\"\",\"\",'Census match'!B231)","v":""},{"$f":"IF(AND(NOT(A232=\"\"),'Census match'!E231=\"\"),\"No Census match\",'Census match'!E231)","v":""},{"$f":"'Census match'!J231","v":""},{"$f":"IF($D232=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D232,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D232=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D232,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C231=\"\",D232=\"\"),\"\",'Facility data'!C231)","v":""},{"$f":"IF(ISNUMBER($G232),IF($G232<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G232)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G232)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),('Cost models'!$F$4+'Cost models'!$E$4*$G232)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),IF($G232<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G232)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G232)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),IF($G232<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G232)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G232)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),_xlfn.IFS(AND($G232<='Cost models'!$C$7,$G232>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G232)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G232<='Cost models'!$C$7,$G232<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G232)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G232>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G232)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),IF($G232<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G232)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G232)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),_xlfn.IFS($G232<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G232)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G232>'Cost models'!$C$9,$G232<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G232)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G232>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G232)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G232),IF($G232<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G232)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G232)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B232=\"\",\"\",IF(ISNUMBER('Facility data'!D231),'Facility data'!D231,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D232)*ISNUMBER('Facility data'!$C231))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D232,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D232,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D232,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W232=\"\",\"\",W232=1,\"Low impact\",W232=2,\"Mid-range impact\",W232=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U232=\"\",\"\",U232<0.01,1,AND(U232>=0.01,U232<=0.02),2,U232>0.02,3)","v":""},null,{"$f":"IF(T232=\"\",\"\",T232/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ232)+(0.0062454442*$Y232)+(-0.0005191748*($AQ232*$Y232))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ232)+(0.0062454442*$Y232)+(-0.0005191748*($AQ232*$Y232))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ232)+(0.0062454442*$Y232)+(-0.0005191748*($AQ232*$Y232))),\"\")","v":""},{"$f":"_xlfn.IFS(Z232=\"\",\"\",Z232<1.5,\"Weak\",AND(Z232>=1.5,Z232<=2.5),\"Mid-Range\",Z232>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z232=\"\",\"\",Z232<1.5,1,AND(Z232>=1.5,Z232<=2.5),2,Z232>2.5,3)","v":""},null,{"$f":"IF(OR(W232=\"\",AB232=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB232,W232))","v":""},{"$f":"_xlfn.IFS(AD232=\"\",\"\",AD232=\"Impact Not Likely to be Substantial\",1,AD232=\"Impact Unclear\",2,AD232=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D232=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D232,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG232=\"\",\"\",IF(AG232>National_B_tables[Column3]*1.25,3,IF(AG232<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D232=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D232,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D232,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI232=\"\",\"\",IF(AI232>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI232<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D232=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D232,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D232,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK232=\"\",\"\",IF(AK232>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK232<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D232=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D232,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D232,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM232=\"\",\"\",IF(AM232>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM232<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D232=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D232,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D232,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D232,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D232=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D232,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ232=\"\",\"\",IF(AQ232<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ232>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS232=\"\",\"\",AS232<1.5,\"High impact\",AS232>2.5,\"Low impact\",AND(AS232>=1.5,AS232<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS232=\"\",\"\",AS232>2.5,1,AND(AS232>=1.5,AS232<=2.5),2,AS232<1.5,3)","v":""},null,{"$f":"IF(B232=\"\",\"\",IF(OR(AE232=\"\",AT232=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE232,AU232)))","v":""}]
[{"$f":"IF('Census match'!A232=\"\",\"\",'Census match'!A232)","v":""},{"$f":"IF('Census match'!B232=\"\",\"\",'Census match'!B232)","v":""},{"$f":"IF(AND(NOT(A233=\"\"),'Census match'!E232=\"\"),\"No Census match\",'Census match'!E232)","v":""},{"$f":"'Census match'!J232","v":""},{"$f":"IF($D233=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D233,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D233=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D233,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C232=\"\",D233=\"\"),\"\",'Facility data'!C232)","v":""},{"$f":"IF(ISNUMBER($G233),IF($G233<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G233)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G233)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),('Cost models'!$F$4+'Cost models'!$E$4*$G233)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),IF($G233<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G233)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G233)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),IF($G233<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G233)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G233)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),_xlfn.IFS(AND($G233<='Cost models'!$C$7,$G233>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G233)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G233<='Cost models'!$C$7,$G233<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G233)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G233>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G233)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),IF($G233<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G233)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G233)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),_xlfn.IFS($G233<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G233)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G233>'Cost models'!$C$9,$G233<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G233)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G233>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G233)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G233),IF($G233<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G233)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G233)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B233=\"\",\"\",IF(ISNUMBER('Facility data'!D232),'Facility data'!D232,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D233)*ISNUMBER('Facility data'!$C232))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D233,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D233,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D233,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W233=\"\",\"\",W233=1,\"Low impact\",W233=2,\"Mid-range impact\",W233=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U233=\"\",\"\",U233<0.01,1,AND(U233>=0.01,U233<=0.02),2,U233>0.02,3)","v":""},null,{"$f":"IF(T233=\"\",\"\",T233/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ233)+(0.0062454442*$Y233)+(-0.0005191748*($AQ233*$Y233))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ233)+(0.0062454442*$Y233)+(-0.0005191748*($AQ233*$Y233))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ233)+(0.0062454442*$Y233)+(-0.0005191748*($AQ233*$Y233))),\"\")","v":""},{"$f":"_xlfn.IFS(Z233=\"\",\"\",Z233<1.5,\"Weak\",AND(Z233>=1.5,Z233<=2.5),\"Mid-Range\",Z233>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z233=\"\",\"\",Z233<1.5,1,AND(Z233>=1.5,Z233<=2.5),2,Z233>2.5,3)","v":""},null,{"$f":"IF(OR(W233=\"\",AB233=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB233,W233))","v":""},{"$f":"_xlfn.IFS(AD233=\"\",\"\",AD233=\"Impact Not Likely to be Substantial\",1,AD233=\"Impact Unclear\",2,AD233=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D233=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D233,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG233=\"\",\"\",IF(AG233>National_B_tables[Column3]*1.25,3,IF(AG233<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D233=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D233,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D233,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI233=\"\",\"\",IF(AI233>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI233<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D233=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D233,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D233,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK233=\"\",\"\",IF(AK233>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK233<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D233=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D233,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D233,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM233=\"\",\"\",IF(AM233>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM233<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D233=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D233,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D233,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D233,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D233=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D233,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ233=\"\",\"\",IF(AQ233<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ233>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS233=\"\",\"\",AS233<1.5,\"High impact\",AS233>2.5,\"Low impact\",AND(AS233>=1.5,AS233<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS233=\"\",\"\",AS233>2.5,1,AND(AS233>=1.5,AS233<=2.5),2,AS233<1.5,3)","v":""},null,{"$f":"IF(B233=\"\",\"\",IF(OR(AE233=\"\",AT233=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE233,AU233)))","v":""}]
[{"$f":"IF('Census match'!A233=\"\",\"\",'Census match'!A233)","v":""},{"$f":"IF('Census match'!B233=\"\",\"\",'Census match'!B233)","v":""},{"$f":"IF(AND(NOT(A234=\"\"),'Census match'!E233=\"\"),\"No Census match\",'Census match'!E233)","v":""},{"$f":"'Census match'!J233","v":""},{"$f":"IF($D234=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D234,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D234=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D234,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C233=\"\",D234=\"\"),\"\",'Facility data'!C233)","v":""},{"$f":"IF(ISNUMBER($G234),IF($G234<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G234)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G234)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),('Cost models'!$F$4+'Cost models'!$E$4*$G234)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),IF($G234<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G234)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G234)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),IF($G234<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G234)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G234)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),_xlfn.IFS(AND($G234<='Cost models'!$C$7,$G234>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G234)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G234<='Cost models'!$C$7,$G234<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G234)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G234>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G234)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),IF($G234<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G234)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G234)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),_xlfn.IFS($G234<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G234)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G234>'Cost models'!$C$9,$G234<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G234)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G234>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G234)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G234),IF($G234<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G234)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G234)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B234=\"\",\"\",IF(ISNUMBER('Facility data'!D233),'Facility data'!D233,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D234)*ISNUMBER('Facility data'!$C233))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D234,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D234,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D234,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W234=\"\",\"\",W234=1,\"Low impact\",W234=2,\"Mid-range impact\",W234=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U234=\"\",\"\",U234<0.01,1,AND(U234>=0.01,U234<=0.02),2,U234>0.02,3)","v":""},null,{"$f":"IF(T234=\"\",\"\",T234/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ234)+(0.0062454442*$Y234)+(-0.0005191748*($AQ234*$Y234))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ234)+(0.0062454442*$Y234)+(-0.0005191748*($AQ234*$Y234))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ234)+(0.0062454442*$Y234)+(-0.0005191748*($AQ234*$Y234))),\"\")","v":""},{"$f":"_xlfn.IFS(Z234=\"\",\"\",Z234<1.5,\"Weak\",AND(Z234>=1.5,Z234<=2.5),\"Mid-Range\",Z234>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z234=\"\",\"\",Z234<1.5,1,AND(Z234>=1.5,Z234<=2.5),2,Z234>2.5,3)","v":""},null,{"$f":"IF(OR(W234=\"\",AB234=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB234,W234))","v":""},{"$f":"_xlfn.IFS(AD234=\"\",\"\",AD234=\"Impact Not Likely to be Substantial\",1,AD234=\"Impact Unclear\",2,AD234=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D234=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D234,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG234=\"\",\"\",IF(AG234>National_B_tables[Column3]*1.25,3,IF(AG234<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D234=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D234,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D234,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI234=\"\",\"\",IF(AI234>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI234<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D234=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D234,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D234,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK234=\"\",\"\",IF(AK234>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK234<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D234=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D234,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D234,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM234=\"\",\"\",IF(AM234>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM234<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D234=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D234,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D234,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D234,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D234=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D234,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ234=\"\",\"\",IF(AQ234<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ234>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS234=\"\",\"\",AS234<1.5,\"High impact\",AS234>2.5,\"Low impact\",AND(AS234>=1.5,AS234<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS234=\"\",\"\",AS234>2.5,1,AND(AS234>=1.5,AS234<=2.5),2,AS234<1.5,3)","v":""},null,{"$f":"IF(B234=\"\",\"\",IF(OR(AE234=\"\",AT234=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE234,AU234)))","v":""}]
[{"$f":"IF('Census match'!A234=\"\",\"\",'Census match'!A234)","v":""},{"$f":"IF('Census match'!B234=\"\",\"\",'Census match'!B234)","v":""},{"$f":"IF(AND(NOT(A235=\"\"),'Census match'!E234=\"\"),\"No Census match\",'Census match'!E234)","v":""},{"$f":"'Census match'!J234","v":""},{"$f":"IF($D235=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D235,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D235=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D235,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C234=\"\",D235=\"\"),\"\",'Facility data'!C234)","v":""},{"$f":"IF(ISNUMBER($G235),IF($G235<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G235)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G235)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),('Cost models'!$F$4+'Cost models'!$E$4*$G235)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),IF($G235<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G235)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G235)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),IF($G235<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G235)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G235)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),_xlfn.IFS(AND($G235<='Cost models'!$C$7,$G235>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G235)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G235<='Cost models'!$C$7,$G235<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G235)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G235>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G235)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),IF($G235<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G235)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G235)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),_xlfn.IFS($G235<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G235)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G235>'Cost models'!$C$9,$G235<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G235)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G235>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G235)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G235),IF($G235<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G235)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G235)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B235=\"\",\"\",IF(ISNUMBER('Facility data'!D234),'Facility data'!D234,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D235)*ISNUMBER('Facility data'!$C234))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D235,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D235,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D235,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W235=\"\",\"\",W235=1,\"Low impact\",W235=2,\"Mid-range impact\",W235=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U235=\"\",\"\",U235<0.01,1,AND(U235>=0.01,U235<=0.02),2,U235>0.02,3)","v":""},null,{"$f":"IF(T235=\"\",\"\",T235/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ235)+(0.0062454442*$Y235)+(-0.0005191748*($AQ235*$Y235))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ235)+(0.0062454442*$Y235)+(-0.0005191748*($AQ235*$Y235))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ235)+(0.0062454442*$Y235)+(-0.0005191748*($AQ235*$Y235))),\"\")","v":""},{"$f":"_xlfn.IFS(Z235=\"\",\"\",Z235<1.5,\"Weak\",AND(Z235>=1.5,Z235<=2.5),\"Mid-Range\",Z235>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z235=\"\",\"\",Z235<1.5,1,AND(Z235>=1.5,Z235<=2.5),2,Z235>2.5,3)","v":""},null,{"$f":"IF(OR(W235=\"\",AB235=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB235,W235))","v":""},{"$f":"_xlfn.IFS(AD235=\"\",\"\",AD235=\"Impact Not Likely to be Substantial\",1,AD235=\"Impact Unclear\",2,AD235=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D235=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D235,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG235=\"\",\"\",IF(AG235>National_B_tables[Column3]*1.25,3,IF(AG235<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D235=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D235,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D235,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI235=\"\",\"\",IF(AI235>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI235<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D235=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D235,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D235,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK235=\"\",\"\",IF(AK235>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK235<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D235=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D235,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D235,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM235=\"\",\"\",IF(AM235>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM235<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D235=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D235,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D235,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D235,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D235=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D235,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ235=\"\",\"\",IF(AQ235<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ235>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS235=\"\",\"\",AS235<1.5,\"High impact\",AS235>2.5,\"Low impact\",AND(AS235>=1.5,AS235<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS235=\"\",\"\",AS235>2.5,1,AND(AS235>=1.5,AS235<=2.5),2,AS235<1.5,3)","v":""},null,{"$f":"IF(B235=\"\",\"\",IF(OR(AE235=\"\",AT235=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE235,AU235)))","v":""}]
[{"$f":"IF('Census match'!A235=\"\",\"\",'Census match'!A235)","v":""},{"$f":"IF('Census match'!B235=\"\",\"\",'Census match'!B235)","v":""},{"$f":"IF(AND(NOT(A236=\"\"),'Census match'!E235=\"\"),\"No Census match\",'Census match'!E235)","v":""},{"$f":"'Census match'!J235","v":""},{"$f":"IF($D236=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D236,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D236=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D236,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C235=\"\",D236=\"\"),\"\",'Facility data'!C235)","v":""},{"$f":"IF(ISNUMBER($G236),IF($G236<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G236)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G236)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),('Cost models'!$F$4+'Cost models'!$E$4*$G236)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),IF($G236<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G236)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G236)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),IF($G236<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G236)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G236)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),_xlfn.IFS(AND($G236<='Cost models'!$C$7,$G236>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G236)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G236<='Cost models'!$C$7,$G236<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G236)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G236>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G236)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),IF($G236<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G236)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G236)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),_xlfn.IFS($G236<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G236)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G236>'Cost models'!$C$9,$G236<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G236)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G236>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G236)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G236),IF($G236<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G236)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G236)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B236=\"\",\"\",IF(ISNUMBER('Facility data'!D235),'Facility data'!D235,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D236)*ISNUMBER('Facility data'!$C235))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D236,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D236,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D236,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W236=\"\",\"\",W236=1,\"Low impact\",W236=2,\"Mid-range impact\",W236=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U236=\"\",\"\",U236<0.01,1,AND(U236>=0.01,U236<=0.02),2,U236>0.02,3)","v":""},null,{"$f":"IF(T236=\"\",\"\",T236/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ236)+(0.0062454442*$Y236)+(-0.0005191748*($AQ236*$Y236))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ236)+(0.0062454442*$Y236)+(-0.0005191748*($AQ236*$Y236))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ236)+(0.0062454442*$Y236)+(-0.0005191748*($AQ236*$Y236))),\"\")","v":""},{"$f":"_xlfn.IFS(Z236=\"\",\"\",Z236<1.5,\"Weak\",AND(Z236>=1.5,Z236<=2.5),\"Mid-Range\",Z236>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z236=\"\",\"\",Z236<1.5,1,AND(Z236>=1.5,Z236<=2.5),2,Z236>2.5,3)","v":""},null,{"$f":"IF(OR(W236=\"\",AB236=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB236,W236))","v":""},{"$f":"_xlfn.IFS(AD236=\"\",\"\",AD236=\"Impact Not Likely to be Substantial\",1,AD236=\"Impact Unclear\",2,AD236=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D236=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D236,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG236=\"\",\"\",IF(AG236>National_B_tables[Column3]*1.25,3,IF(AG236<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D236=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D236,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D236,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI236=\"\",\"\",IF(AI236>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI236<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D236=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D236,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D236,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK236=\"\",\"\",IF(AK236>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK236<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D236=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D236,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D236,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM236=\"\",\"\",IF(AM236>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM236<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D236=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D236,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D236,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D236,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D236=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D236,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ236=\"\",\"\",IF(AQ236<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ236>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS236=\"\",\"\",AS236<1.5,\"High impact\",AS236>2.5,\"Low impact\",AND(AS236>=1.5,AS236<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS236=\"\",\"\",AS236>2.5,1,AND(AS236>=1.5,AS236<=2.5),2,AS236<1.5,3)","v":""},null,{"$f":"IF(B236=\"\",\"\",IF(OR(AE236=\"\",AT236=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE236,AU236)))","v":""}]
[{"$f":"IF('Census match'!A236=\"\",\"\",'Census match'!A236)","v":""},{"$f":"IF('Census match'!B236=\"\",\"\",'Census match'!B236)","v":""},{"$f":"IF(AND(NOT(A237=\"\"),'Census match'!E236=\"\"),\"No Census match\",'Census match'!E236)","v":""},{"$f":"'Census match'!J236","v":""},{"$f":"IF($D237=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D237,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D237=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D237,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C236=\"\",D237=\"\"),\"\",'Facility data'!C236)","v":""},{"$f":"IF(ISNUMBER($G237),IF($G237<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G237)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G237)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),('Cost models'!$F$4+'Cost models'!$E$4*$G237)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),IF($G237<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G237)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G237)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),IF($G237<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G237)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G237)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),_xlfn.IFS(AND($G237<='Cost models'!$C$7,$G237>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G237)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G237<='Cost models'!$C$7,$G237<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G237)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G237>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G237)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),IF($G237<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G237)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G237)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),_xlfn.IFS($G237<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G237)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G237>'Cost models'!$C$9,$G237<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G237)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G237>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G237)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G237),IF($G237<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G237)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G237)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B237=\"\",\"\",IF(ISNUMBER('Facility data'!D236),'Facility data'!D236,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D237)*ISNUMBER('Facility data'!$C236))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D237,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D237,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D237,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W237=\"\",\"\",W237=1,\"Low impact\",W237=2,\"Mid-range impact\",W237=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U237=\"\",\"\",U237<0.01,1,AND(U237>=0.01,U237<=0.02),2,U237>0.02,3)","v":""},null,{"$f":"IF(T237=\"\",\"\",T237/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ237)+(0.0062454442*$Y237)+(-0.0005191748*($AQ237*$Y237))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ237)+(0.0062454442*$Y237)+(-0.0005191748*($AQ237*$Y237))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ237)+(0.0062454442*$Y237)+(-0.0005191748*($AQ237*$Y237))),\"\")","v":""},{"$f":"_xlfn.IFS(Z237=\"\",\"\",Z237<1.5,\"Weak\",AND(Z237>=1.5,Z237<=2.5),\"Mid-Range\",Z237>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z237=\"\",\"\",Z237<1.5,1,AND(Z237>=1.5,Z237<=2.5),2,Z237>2.5,3)","v":""},null,{"$f":"IF(OR(W237=\"\",AB237=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB237,W237))","v":""},{"$f":"_xlfn.IFS(AD237=\"\",\"\",AD237=\"Impact Not Likely to be Substantial\",1,AD237=\"Impact Unclear\",2,AD237=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D237=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D237,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG237=\"\",\"\",IF(AG237>National_B_tables[Column3]*1.25,3,IF(AG237<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D237=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D237,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D237,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI237=\"\",\"\",IF(AI237>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI237<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D237=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D237,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D237,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK237=\"\",\"\",IF(AK237>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK237<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D237=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D237,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D237,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM237=\"\",\"\",IF(AM237>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM237<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D237=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D237,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D237,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D237,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D237=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D237,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ237=\"\",\"\",IF(AQ237<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ237>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS237=\"\",\"\",AS237<1.5,\"High impact\",AS237>2.5,\"Low impact\",AND(AS237>=1.5,AS237<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS237=\"\",\"\",AS237>2.5,1,AND(AS237>=1.5,AS237<=2.5),2,AS237<1.5,3)","v":""},null,{"$f":"IF(B237=\"\",\"\",IF(OR(AE237=\"\",AT237=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE237,AU237)))","v":""}]
[{"$f":"IF('Census match'!A237=\"\",\"\",'Census match'!A237)","v":""},{"$f":"IF('Census match'!B237=\"\",\"\",'Census match'!B237)","v":""},{"$f":"IF(AND(NOT(A238=\"\"),'Census match'!E237=\"\"),\"No Census match\",'Census match'!E237)","v":""},{"$f":"'Census match'!J237","v":""},{"$f":"IF($D238=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D238,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D238=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D238,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C237=\"\",D238=\"\"),\"\",'Facility data'!C237)","v":""},{"$f":"IF(ISNUMBER($G238),IF($G238<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G238)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G238)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),('Cost models'!$F$4+'Cost models'!$E$4*$G238)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),IF($G238<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G238)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G238)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),IF($G238<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G238)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G238)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),_xlfn.IFS(AND($G238<='Cost models'!$C$7,$G238>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G238)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G238<='Cost models'!$C$7,$G238<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G238)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G238>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G238)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),IF($G238<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G238)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G238)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),_xlfn.IFS($G238<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G238)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G238>'Cost models'!$C$9,$G238<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G238)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G238>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G238)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G238),IF($G238<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G238)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G238)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B238=\"\",\"\",IF(ISNUMBER('Facility data'!D237),'Facility data'!D237,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D238)*ISNUMBER('Facility data'!$C237))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D238,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D238,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D238,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W238=\"\",\"\",W238=1,\"Low impact\",W238=2,\"Mid-range impact\",W238=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U238=\"\",\"\",U238<0.01,1,AND(U238>=0.01,U238<=0.02),2,U238>0.02,3)","v":""},null,{"$f":"IF(T238=\"\",\"\",T238/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ238)+(0.0062454442*$Y238)+(-0.0005191748*($AQ238*$Y238))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ238)+(0.0062454442*$Y238)+(-0.0005191748*($AQ238*$Y238))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ238)+(0.0062454442*$Y238)+(-0.0005191748*($AQ238*$Y238))),\"\")","v":""},{"$f":"_xlfn.IFS(Z238=\"\",\"\",Z238<1.5,\"Weak\",AND(Z238>=1.5,Z238<=2.5),\"Mid-Range\",Z238>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z238=\"\",\"\",Z238<1.5,1,AND(Z238>=1.5,Z238<=2.5),2,Z238>2.5,3)","v":""},null,{"$f":"IF(OR(W238=\"\",AB238=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB238,W238))","v":""},{"$f":"_xlfn.IFS(AD238=\"\",\"\",AD238=\"Impact Not Likely to be Substantial\",1,AD238=\"Impact Unclear\",2,AD238=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D238=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D238,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG238=\"\",\"\",IF(AG238>National_B_tables[Column3]*1.25,3,IF(AG238<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D238=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D238,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D238,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI238=\"\",\"\",IF(AI238>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI238<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D238=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D238,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D238,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK238=\"\",\"\",IF(AK238>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK238<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D238=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D238,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D238,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM238=\"\",\"\",IF(AM238>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM238<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D238=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D238,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D238,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D238,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D238=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D238,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ238=\"\",\"\",IF(AQ238<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ238>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS238=\"\",\"\",AS238<1.5,\"High impact\",AS238>2.5,\"Low impact\",AND(AS238>=1.5,AS238<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS238=\"\",\"\",AS238>2.5,1,AND(AS238>=1.5,AS238<=2.5),2,AS238<1.5,3)","v":""},null,{"$f":"IF(B238=\"\",\"\",IF(OR(AE238=\"\",AT238=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE238,AU238)))","v":""}]
[{"$f":"IF('Census match'!A238=\"\",\"\",'Census match'!A238)","v":""},{"$f":"IF('Census match'!B238=\"\",\"\",'Census match'!B238)","v":""},{"$f":"IF(AND(NOT(A239=\"\"),'Census match'!E238=\"\"),\"No Census match\",'Census match'!E238)","v":""},{"$f":"'Census match'!J238","v":""},{"$f":"IF($D239=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D239,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D239=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D239,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C238=\"\",D239=\"\"),\"\",'Facility data'!C238)","v":""},{"$f":"IF(ISNUMBER($G239),IF($G239<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G239)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G239)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),('Cost models'!$F$4+'Cost models'!$E$4*$G239)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),IF($G239<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G239)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G239)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),IF($G239<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G239)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G239)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),_xlfn.IFS(AND($G239<='Cost models'!$C$7,$G239>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G239)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G239<='Cost models'!$C$7,$G239<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G239)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G239>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G239)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),IF($G239<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G239)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G239)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),_xlfn.IFS($G239<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G239)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G239>'Cost models'!$C$9,$G239<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G239)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G239>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G239)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G239),IF($G239<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G239)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G239)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B239=\"\",\"\",IF(ISNUMBER('Facility data'!D238),'Facility data'!D238,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D239)*ISNUMBER('Facility data'!$C238))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D239,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D239,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D239,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W239=\"\",\"\",W239=1,\"Low impact\",W239=2,\"Mid-range impact\",W239=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U239=\"\",\"\",U239<0.01,1,AND(U239>=0.01,U239<=0.02),2,U239>0.02,3)","v":""},null,{"$f":"IF(T239=\"\",\"\",T239/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ239)+(0.0062454442*$Y239)+(-0.0005191748*($AQ239*$Y239))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ239)+(0.0062454442*$Y239)+(-0.0005191748*($AQ239*$Y239))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ239)+(0.0062454442*$Y239)+(-0.0005191748*($AQ239*$Y239))),\"\")","v":""},{"$f":"_xlfn.IFS(Z239=\"\",\"\",Z239<1.5,\"Weak\",AND(Z239>=1.5,Z239<=2.5),\"Mid-Range\",Z239>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z239=\"\",\"\",Z239<1.5,1,AND(Z239>=1.5,Z239<=2.5),2,Z239>2.5,3)","v":""},null,{"$f":"IF(OR(W239=\"\",AB239=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB239,W239))","v":""},{"$f":"_xlfn.IFS(AD239=\"\",\"\",AD239=\"Impact Not Likely to be Substantial\",1,AD239=\"Impact Unclear\",2,AD239=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D239=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D239,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG239=\"\",\"\",IF(AG239>National_B_tables[Column3]*1.25,3,IF(AG239<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D239=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D239,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D239,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI239=\"\",\"\",IF(AI239>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI239<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D239=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D239,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D239,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK239=\"\",\"\",IF(AK239>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK239<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D239=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D239,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D239,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM239=\"\",\"\",IF(AM239>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM239<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D239=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D239,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D239,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D239,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D239=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D239,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ239=\"\",\"\",IF(AQ239<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ239>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS239=\"\",\"\",AS239<1.5,\"High impact\",AS239>2.5,\"Low impact\",AND(AS239>=1.5,AS239<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS239=\"\",\"\",AS239>2.5,1,AND(AS239>=1.5,AS239<=2.5),2,AS239<1.5,3)","v":""},null,{"$f":"IF(B239=\"\",\"\",IF(OR(AE239=\"\",AT239=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE239,AU239)))","v":""}]
[{"$f":"IF('Census match'!A239=\"\",\"\",'Census match'!A239)","v":""},{"$f":"IF('Census match'!B239=\"\",\"\",'Census match'!B239)","v":""},{"$f":"IF(AND(NOT(A240=\"\"),'Census match'!E239=\"\"),\"No Census match\",'Census match'!E239)","v":""},{"$f":"'Census match'!J239","v":""},{"$f":"IF($D240=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D240,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D240=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D240,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C239=\"\",D240=\"\"),\"\",'Facility data'!C239)","v":""},{"$f":"IF(ISNUMBER($G240),IF($G240<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G240)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G240)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),('Cost models'!$F$4+'Cost models'!$E$4*$G240)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),IF($G240<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G240)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G240)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),IF($G240<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G240)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G240)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),_xlfn.IFS(AND($G240<='Cost models'!$C$7,$G240>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G240)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G240<='Cost models'!$C$7,$G240<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G240)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G240>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G240)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),IF($G240<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G240)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G240)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),_xlfn.IFS($G240<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G240)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G240>'Cost models'!$C$9,$G240<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G240)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G240>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G240)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G240),IF($G240<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G240)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G240)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B240=\"\",\"\",IF(ISNUMBER('Facility data'!D239),'Facility data'!D239,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D240)*ISNUMBER('Facility data'!$C239))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D240,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D240,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D240,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W240=\"\",\"\",W240=1,\"Low impact\",W240=2,\"Mid-range impact\",W240=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U240=\"\",\"\",U240<0.01,1,AND(U240>=0.01,U240<=0.02),2,U240>0.02,3)","v":""},null,{"$f":"IF(T240=\"\",\"\",T240/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ240)+(0.0062454442*$Y240)+(-0.0005191748*($AQ240*$Y240))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ240)+(0.0062454442*$Y240)+(-0.0005191748*($AQ240*$Y240))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ240)+(0.0062454442*$Y240)+(-0.0005191748*($AQ240*$Y240))),\"\")","v":""},{"$f":"_xlfn.IFS(Z240=\"\",\"\",Z240<1.5,\"Weak\",AND(Z240>=1.5,Z240<=2.5),\"Mid-Range\",Z240>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z240=\"\",\"\",Z240<1.5,1,AND(Z240>=1.5,Z240<=2.5),2,Z240>2.5,3)","v":""},null,{"$f":"IF(OR(W240=\"\",AB240=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB240,W240))","v":""},{"$f":"_xlfn.IFS(AD240=\"\",\"\",AD240=\"Impact Not Likely to be Substantial\",1,AD240=\"Impact Unclear\",2,AD240=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D240=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D240,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG240=\"\",\"\",IF(AG240>National_B_tables[Column3]*1.25,3,IF(AG240<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D240=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D240,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D240,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI240=\"\",\"\",IF(AI240>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI240<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D240=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D240,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D240,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK240=\"\",\"\",IF(AK240>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK240<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D240=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D240,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D240,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM240=\"\",\"\",IF(AM240>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM240<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D240=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D240,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D240,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D240,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D240=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D240,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ240=\"\",\"\",IF(AQ240<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ240>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS240=\"\",\"\",AS240<1.5,\"High impact\",AS240>2.5,\"Low impact\",AND(AS240>=1.5,AS240<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS240=\"\",\"\",AS240>2.5,1,AND(AS240>=1.5,AS240<=2.5),2,AS240<1.5,3)","v":""},null,{"$f":"IF(B240=\"\",\"\",IF(OR(AE240=\"\",AT240=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE240,AU240)))","v":""}]
[{"$f":"IF('Census match'!A240=\"\",\"\",'Census match'!A240)","v":""},{"$f":"IF('Census match'!B240=\"\",\"\",'Census match'!B240)","v":""},{"$f":"IF(AND(NOT(A241=\"\"),'Census match'!E240=\"\"),\"No Census match\",'Census match'!E240)","v":""},{"$f":"'Census match'!J240","v":""},{"$f":"IF($D241=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D241,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D241=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D241,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C240=\"\",D241=\"\"),\"\",'Facility data'!C240)","v":""},{"$f":"IF(ISNUMBER($G241),IF($G241<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G241)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G241)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),('Cost models'!$F$4+'Cost models'!$E$4*$G241)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),IF($G241<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G241)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G241)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),IF($G241<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G241)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G241)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),_xlfn.IFS(AND($G241<='Cost models'!$C$7,$G241>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G241)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G241<='Cost models'!$C$7,$G241<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G241)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G241>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G241)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),IF($G241<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G241)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G241)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),_xlfn.IFS($G241<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G241)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G241>'Cost models'!$C$9,$G241<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G241)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G241>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G241)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G241),IF($G241<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G241)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G241)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B241=\"\",\"\",IF(ISNUMBER('Facility data'!D240),'Facility data'!D240,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D241)*ISNUMBER('Facility data'!$C240))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D241,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D241,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D241,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W241=\"\",\"\",W241=1,\"Low impact\",W241=2,\"Mid-range impact\",W241=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U241=\"\",\"\",U241<0.01,1,AND(U241>=0.01,U241<=0.02),2,U241>0.02,3)","v":""},null,{"$f":"IF(T241=\"\",\"\",T241/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ241)+(0.0062454442*$Y241)+(-0.0005191748*($AQ241*$Y241))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ241)+(0.0062454442*$Y241)+(-0.0005191748*($AQ241*$Y241))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ241)+(0.0062454442*$Y241)+(-0.0005191748*($AQ241*$Y241))),\"\")","v":""},{"$f":"_xlfn.IFS(Z241=\"\",\"\",Z241<1.5,\"Weak\",AND(Z241>=1.5,Z241<=2.5),\"Mid-Range\",Z241>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z241=\"\",\"\",Z241<1.5,1,AND(Z241>=1.5,Z241<=2.5),2,Z241>2.5,3)","v":""},null,{"$f":"IF(OR(W241=\"\",AB241=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB241,W241))","v":""},{"$f":"_xlfn.IFS(AD241=\"\",\"\",AD241=\"Impact Not Likely to be Substantial\",1,AD241=\"Impact Unclear\",2,AD241=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D241=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D241,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG241=\"\",\"\",IF(AG241>National_B_tables[Column3]*1.25,3,IF(AG241<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D241=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D241,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D241,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI241=\"\",\"\",IF(AI241>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI241<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D241=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D241,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D241,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK241=\"\",\"\",IF(AK241>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK241<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D241=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D241,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D241,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM241=\"\",\"\",IF(AM241>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM241<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D241=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D241,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D241,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D241,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D241=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D241,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ241=\"\",\"\",IF(AQ241<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ241>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS241=\"\",\"\",AS241<1.5,\"High impact\",AS241>2.5,\"Low impact\",AND(AS241>=1.5,AS241<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS241=\"\",\"\",AS241>2.5,1,AND(AS241>=1.5,AS241<=2.5),2,AS241<1.5,3)","v":""},null,{"$f":"IF(B241=\"\",\"\",IF(OR(AE241=\"\",AT241=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE241,AU241)))","v":""}]
[{"$f":"IF('Census match'!A241=\"\",\"\",'Census match'!A241)","v":""},{"$f":"IF('Census match'!B241=\"\",\"\",'Census match'!B241)","v":""},{"$f":"IF(AND(NOT(A242=\"\"),'Census match'!E241=\"\"),\"No Census match\",'Census match'!E241)","v":""},{"$f":"'Census match'!J241","v":""},{"$f":"IF($D242=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D242,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D242=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D242,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C241=\"\",D242=\"\"),\"\",'Facility data'!C241)","v":""},{"$f":"IF(ISNUMBER($G242),IF($G242<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G242)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G242)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),('Cost models'!$F$4+'Cost models'!$E$4*$G242)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),IF($G242<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G242)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G242)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),IF($G242<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G242)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G242)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),_xlfn.IFS(AND($G242<='Cost models'!$C$7,$G242>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G242)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G242<='Cost models'!$C$7,$G242<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G242)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G242>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G242)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),IF($G242<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G242)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G242)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),_xlfn.IFS($G242<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G242)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G242>'Cost models'!$C$9,$G242<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G242)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G242>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G242)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G242),IF($G242<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G242)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G242)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B242=\"\",\"\",IF(ISNUMBER('Facility data'!D241),'Facility data'!D241,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D242)*ISNUMBER('Facility data'!$C241))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D242,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D242,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D242,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W242=\"\",\"\",W242=1,\"Low impact\",W242=2,\"Mid-range impact\",W242=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U242=\"\",\"\",U242<0.01,1,AND(U242>=0.01,U242<=0.02),2,U242>0.02,3)","v":""},null,{"$f":"IF(T242=\"\",\"\",T242/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ242)+(0.0062454442*$Y242)+(-0.0005191748*($AQ242*$Y242))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ242)+(0.0062454442*$Y242)+(-0.0005191748*($AQ242*$Y242))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ242)+(0.0062454442*$Y242)+(-0.0005191748*($AQ242*$Y242))),\"\")","v":""},{"$f":"_xlfn.IFS(Z242=\"\",\"\",Z242<1.5,\"Weak\",AND(Z242>=1.5,Z242<=2.5),\"Mid-Range\",Z242>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z242=\"\",\"\",Z242<1.5,1,AND(Z242>=1.5,Z242<=2.5),2,Z242>2.5,3)","v":""},null,{"$f":"IF(OR(W242=\"\",AB242=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB242,W242))","v":""},{"$f":"_xlfn.IFS(AD242=\"\",\"\",AD242=\"Impact Not Likely to be Substantial\",1,AD242=\"Impact Unclear\",2,AD242=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D242=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D242,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG242=\"\",\"\",IF(AG242>National_B_tables[Column3]*1.25,3,IF(AG242<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D242=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D242,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D242,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI242=\"\",\"\",IF(AI242>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI242<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D242=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D242,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D242,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK242=\"\",\"\",IF(AK242>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK242<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D242=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D242,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D242,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM242=\"\",\"\",IF(AM242>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM242<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D242=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D242,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D242,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D242,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D242=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D242,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ242=\"\",\"\",IF(AQ242<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ242>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS242=\"\",\"\",AS242<1.5,\"High impact\",AS242>2.5,\"Low impact\",AND(AS242>=1.5,AS242<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS242=\"\",\"\",AS242>2.5,1,AND(AS242>=1.5,AS242<=2.5),2,AS242<1.5,3)","v":""},null,{"$f":"IF(B242=\"\",\"\",IF(OR(AE242=\"\",AT242=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE242,AU242)))","v":""}]
[{"$f":"IF('Census match'!A242=\"\",\"\",'Census match'!A242)","v":""},{"$f":"IF('Census match'!B242=\"\",\"\",'Census match'!B242)","v":""},{"$f":"IF(AND(NOT(A243=\"\"),'Census match'!E242=\"\"),\"No Census match\",'Census match'!E242)","v":""},{"$f":"'Census match'!J242","v":""},{"$f":"IF($D243=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D243,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D243=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D243,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C242=\"\",D243=\"\"),\"\",'Facility data'!C242)","v":""},{"$f":"IF(ISNUMBER($G243),IF($G243<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G243)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G243)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),('Cost models'!$F$4+'Cost models'!$E$4*$G243)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),IF($G243<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G243)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G243)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),IF($G243<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G243)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G243)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),_xlfn.IFS(AND($G243<='Cost models'!$C$7,$G243>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G243)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G243<='Cost models'!$C$7,$G243<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G243)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G243>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G243)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),IF($G243<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G243)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G243)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),_xlfn.IFS($G243<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G243)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G243>'Cost models'!$C$9,$G243<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G243)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G243>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G243)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G243),IF($G243<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G243)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G243)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B243=\"\",\"\",IF(ISNUMBER('Facility data'!D242),'Facility data'!D242,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D243)*ISNUMBER('Facility data'!$C242))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D243,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D243,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D243,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W243=\"\",\"\",W243=1,\"Low impact\",W243=2,\"Mid-range impact\",W243=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U243=\"\",\"\",U243<0.01,1,AND(U243>=0.01,U243<=0.02),2,U243>0.02,3)","v":""},null,{"$f":"IF(T243=\"\",\"\",T243/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ243)+(0.0062454442*$Y243)+(-0.0005191748*($AQ243*$Y243))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ243)+(0.0062454442*$Y243)+(-0.0005191748*($AQ243*$Y243))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ243)+(0.0062454442*$Y243)+(-0.0005191748*($AQ243*$Y243))),\"\")","v":""},{"$f":"_xlfn.IFS(Z243=\"\",\"\",Z243<1.5,\"Weak\",AND(Z243>=1.5,Z243<=2.5),\"Mid-Range\",Z243>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z243=\"\",\"\",Z243<1.5,1,AND(Z243>=1.5,Z243<=2.5),2,Z243>2.5,3)","v":""},null,{"$f":"IF(OR(W243=\"\",AB243=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB243,W243))","v":""},{"$f":"_xlfn.IFS(AD243=\"\",\"\",AD243=\"Impact Not Likely to be Substantial\",1,AD243=\"Impact Unclear\",2,AD243=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D243=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D243,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG243=\"\",\"\",IF(AG243>National_B_tables[Column3]*1.25,3,IF(AG243<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D243=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D243,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D243,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI243=\"\",\"\",IF(AI243>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI243<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D243=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D243,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D243,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK243=\"\",\"\",IF(AK243>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK243<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D243=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D243,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D243,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM243=\"\",\"\",IF(AM243>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM243<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D243=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D243,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D243,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D243,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D243=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D243,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ243=\"\",\"\",IF(AQ243<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ243>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS243=\"\",\"\",AS243<1.5,\"High impact\",AS243>2.5,\"Low impact\",AND(AS243>=1.5,AS243<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS243=\"\",\"\",AS243>2.5,1,AND(AS243>=1.5,AS243<=2.5),2,AS243<1.5,3)","v":""},null,{"$f":"IF(B243=\"\",\"\",IF(OR(AE243=\"\",AT243=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE243,AU243)))","v":""}]
[{"$f":"IF('Census match'!A243=\"\",\"\",'Census match'!A243)","v":""},{"$f":"IF('Census match'!B243=\"\",\"\",'Census match'!B243)","v":""},{"$f":"IF(AND(NOT(A244=\"\"),'Census match'!E243=\"\"),\"No Census match\",'Census match'!E243)","v":""},{"$f":"'Census match'!J243","v":""},{"$f":"IF($D244=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D244,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D244=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D244,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C243=\"\",D244=\"\"),\"\",'Facility data'!C243)","v":""},{"$f":"IF(ISNUMBER($G244),IF($G244<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G244)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G244)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),('Cost models'!$F$4+'Cost models'!$E$4*$G244)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),IF($G244<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G244)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G244)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),IF($G244<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G244)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G244)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),_xlfn.IFS(AND($G244<='Cost models'!$C$7,$G244>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G244)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G244<='Cost models'!$C$7,$G244<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G244)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G244>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G244)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),IF($G244<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G244)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G244)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),_xlfn.IFS($G244<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G244)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G244>'Cost models'!$C$9,$G244<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G244)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G244>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G244)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G244),IF($G244<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G244)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G244)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B244=\"\",\"\",IF(ISNUMBER('Facility data'!D243),'Facility data'!D243,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D244)*ISNUMBER('Facility data'!$C243))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D244,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D244,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D244,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W244=\"\",\"\",W244=1,\"Low impact\",W244=2,\"Mid-range impact\",W244=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U244=\"\",\"\",U244<0.01,1,AND(U244>=0.01,U244<=0.02),2,U244>0.02,3)","v":""},null,{"$f":"IF(T244=\"\",\"\",T244/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ244)+(0.0062454442*$Y244)+(-0.0005191748*($AQ244*$Y244))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ244)+(0.0062454442*$Y244)+(-0.0005191748*($AQ244*$Y244))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ244)+(0.0062454442*$Y244)+(-0.0005191748*($AQ244*$Y244))),\"\")","v":""},{"$f":"_xlfn.IFS(Z244=\"\",\"\",Z244<1.5,\"Weak\",AND(Z244>=1.5,Z244<=2.5),\"Mid-Range\",Z244>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z244=\"\",\"\",Z244<1.5,1,AND(Z244>=1.5,Z244<=2.5),2,Z244>2.5,3)","v":""},null,{"$f":"IF(OR(W244=\"\",AB244=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB244,W244))","v":""},{"$f":"_xlfn.IFS(AD244=\"\",\"\",AD244=\"Impact Not Likely to be Substantial\",1,AD244=\"Impact Unclear\",2,AD244=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D244=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D244,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG244=\"\",\"\",IF(AG244>National_B_tables[Column3]*1.25,3,IF(AG244<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D244=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D244,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D244,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI244=\"\",\"\",IF(AI244>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI244<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D244=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D244,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D244,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK244=\"\",\"\",IF(AK244>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK244<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D244=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D244,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D244,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM244=\"\",\"\",IF(AM244>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM244<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D244=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D244,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D244,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D244,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D244=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D244,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ244=\"\",\"\",IF(AQ244<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ244>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS244=\"\",\"\",AS244<1.5,\"High impact\",AS244>2.5,\"Low impact\",AND(AS244>=1.5,AS244<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS244=\"\",\"\",AS244>2.5,1,AND(AS244>=1.5,AS244<=2.5),2,AS244<1.5,3)","v":""},null,{"$f":"IF(B244=\"\",\"\",IF(OR(AE244=\"\",AT244=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE244,AU244)))","v":""}]
[{"$f":"IF('Census match'!A244=\"\",\"\",'Census match'!A244)","v":""},{"$f":"IF('Census match'!B244=\"\",\"\",'Census match'!B244)","v":""},{"$f":"IF(AND(NOT(A245=\"\"),'Census match'!E244=\"\"),\"No Census match\",'Census match'!E244)","v":""},{"$f":"'Census match'!J244","v":""},{"$f":"IF($D245=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D245,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D245=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D245,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C244=\"\",D245=\"\"),\"\",'Facility data'!C244)","v":""},{"$f":"IF(ISNUMBER($G245),IF($G245<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G245)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G245)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),('Cost models'!$F$4+'Cost models'!$E$4*$G245)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),IF($G245<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G245)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G245)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),IF($G245<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G245)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G245)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),_xlfn.IFS(AND($G245<='Cost models'!$C$7,$G245>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G245)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G245<='Cost models'!$C$7,$G245<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G245)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G245>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G245)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),IF($G245<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G245)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G245)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),_xlfn.IFS($G245<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G245)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G245>'Cost models'!$C$9,$G245<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G245)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G245>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G245)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G245),IF($G245<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G245)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G245)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B245=\"\",\"\",IF(ISNUMBER('Facility data'!D244),'Facility data'!D244,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D245)*ISNUMBER('Facility data'!$C244))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D245,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D245,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D245,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W245=\"\",\"\",W245=1,\"Low impact\",W245=2,\"Mid-range impact\",W245=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U245=\"\",\"\",U245<0.01,1,AND(U245>=0.01,U245<=0.02),2,U245>0.02,3)","v":""},null,{"$f":"IF(T245=\"\",\"\",T245/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ245)+(0.0062454442*$Y245)+(-0.0005191748*($AQ245*$Y245))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ245)+(0.0062454442*$Y245)+(-0.0005191748*($AQ245*$Y245))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ245)+(0.0062454442*$Y245)+(-0.0005191748*($AQ245*$Y245))),\"\")","v":""},{"$f":"_xlfn.IFS(Z245=\"\",\"\",Z245<1.5,\"Weak\",AND(Z245>=1.5,Z245<=2.5),\"Mid-Range\",Z245>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z245=\"\",\"\",Z245<1.5,1,AND(Z245>=1.5,Z245<=2.5),2,Z245>2.5,3)","v":""},null,{"$f":"IF(OR(W245=\"\",AB245=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB245,W245))","v":""},{"$f":"_xlfn.IFS(AD245=\"\",\"\",AD245=\"Impact Not Likely to be Substantial\",1,AD245=\"Impact Unclear\",2,AD245=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D245=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D245,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG245=\"\",\"\",IF(AG245>National_B_tables[Column3]*1.25,3,IF(AG245<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D245=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D245,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D245,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI245=\"\",\"\",IF(AI245>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI245<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D245=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D245,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D245,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK245=\"\",\"\",IF(AK245>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK245<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D245=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D245,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D245,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM245=\"\",\"\",IF(AM245>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM245<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D245=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D245,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D245,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D245,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D245=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D245,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ245=\"\",\"\",IF(AQ245<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ245>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS245=\"\",\"\",AS245<1.5,\"High impact\",AS245>2.5,\"Low impact\",AND(AS245>=1.5,AS245<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS245=\"\",\"\",AS245>2.5,1,AND(AS245>=1.5,AS245<=2.5),2,AS245<1.5,3)","v":""},null,{"$f":"IF(B245=\"\",\"\",IF(OR(AE245=\"\",AT245=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE245,AU245)))","v":""}]
[{"$f":"IF('Census match'!A245=\"\",\"\",'Census match'!A245)","v":""},{"$f":"IF('Census match'!B245=\"\",\"\",'Census match'!B245)","v":""},{"$f":"IF(AND(NOT(A246=\"\"),'Census match'!E245=\"\"),\"No Census match\",'Census match'!E245)","v":""},{"$f":"'Census match'!J245","v":""},{"$f":"IF($D246=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D246,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D246=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D246,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C245=\"\",D246=\"\"),\"\",'Facility data'!C245)","v":""},{"$f":"IF(ISNUMBER($G246),IF($G246<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G246)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G246)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),('Cost models'!$F$4+'Cost models'!$E$4*$G246)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),IF($G246<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G246)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G246)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),IF($G246<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G246)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G246)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),_xlfn.IFS(AND($G246<='Cost models'!$C$7,$G246>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G246)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G246<='Cost models'!$C$7,$G246<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G246)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G246>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G246)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),IF($G246<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G246)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G246)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),_xlfn.IFS($G246<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G246)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G246>'Cost models'!$C$9,$G246<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G246)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G246>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G246)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G246),IF($G246<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G246)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G246)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B246=\"\",\"\",IF(ISNUMBER('Facility data'!D245),'Facility data'!D245,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D246)*ISNUMBER('Facility data'!$C245))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D246,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D246,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D246,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W246=\"\",\"\",W246=1,\"Low impact\",W246=2,\"Mid-range impact\",W246=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U246=\"\",\"\",U246<0.01,1,AND(U246>=0.01,U246<=0.02),2,U246>0.02,3)","v":""},null,{"$f":"IF(T246=\"\",\"\",T246/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ246)+(0.0062454442*$Y246)+(-0.0005191748*($AQ246*$Y246))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ246)+(0.0062454442*$Y246)+(-0.0005191748*($AQ246*$Y246))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ246)+(0.0062454442*$Y246)+(-0.0005191748*($AQ246*$Y246))),\"\")","v":""},{"$f":"_xlfn.IFS(Z246=\"\",\"\",Z246<1.5,\"Weak\",AND(Z246>=1.5,Z246<=2.5),\"Mid-Range\",Z246>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z246=\"\",\"\",Z246<1.5,1,AND(Z246>=1.5,Z246<=2.5),2,Z246>2.5,3)","v":""},null,{"$f":"IF(OR(W246=\"\",AB246=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB246,W246))","v":""},{"$f":"_xlfn.IFS(AD246=\"\",\"\",AD246=\"Impact Not Likely to be Substantial\",1,AD246=\"Impact Unclear\",2,AD246=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D246=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D246,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG246=\"\",\"\",IF(AG246>National_B_tables[Column3]*1.25,3,IF(AG246<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D246=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D246,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D246,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI246=\"\",\"\",IF(AI246>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI246<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D246=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D246,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D246,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK246=\"\",\"\",IF(AK246>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK246<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D246=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D246,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D246,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM246=\"\",\"\",IF(AM246>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM246<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D246=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D246,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D246,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D246,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D246=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D246,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ246=\"\",\"\",IF(AQ246<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ246>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS246=\"\",\"\",AS246<1.5,\"High impact\",AS246>2.5,\"Low impact\",AND(AS246>=1.5,AS246<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS246=\"\",\"\",AS246>2.5,1,AND(AS246>=1.5,AS246<=2.5),2,AS246<1.5,3)","v":""},null,{"$f":"IF(B246=\"\",\"\",IF(OR(AE246=\"\",AT246=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE246,AU246)))","v":""}]
[{"$f":"IF('Census match'!A246=\"\",\"\",'Census match'!A246)","v":""},{"$f":"IF('Census match'!B246=\"\",\"\",'Census match'!B246)","v":""},{"$f":"IF(AND(NOT(A247=\"\"),'Census match'!E246=\"\"),\"No Census match\",'Census match'!E246)","v":""},{"$f":"'Census match'!J246","v":""},{"$f":"IF($D247=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D247,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D247=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D247,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C246=\"\",D247=\"\"),\"\",'Facility data'!C246)","v":""},{"$f":"IF(ISNUMBER($G247),IF($G247<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G247)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G247)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),('Cost models'!$F$4+'Cost models'!$E$4*$G247)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),IF($G247<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G247)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G247)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),IF($G247<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G247)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G247)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),_xlfn.IFS(AND($G247<='Cost models'!$C$7,$G247>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G247)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G247<='Cost models'!$C$7,$G247<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G247)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G247>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G247)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),IF($G247<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G247)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G247)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),_xlfn.IFS($G247<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G247)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G247>'Cost models'!$C$9,$G247<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G247)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G247>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G247)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G247),IF($G247<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G247)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G247)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B247=\"\",\"\",IF(ISNUMBER('Facility data'!D246),'Facility data'!D246,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D247)*ISNUMBER('Facility data'!$C246))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D247,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D247,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D247,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W247=\"\",\"\",W247=1,\"Low impact\",W247=2,\"Mid-range impact\",W247=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U247=\"\",\"\",U247<0.01,1,AND(U247>=0.01,U247<=0.02),2,U247>0.02,3)","v":""},null,{"$f":"IF(T247=\"\",\"\",T247/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ247)+(0.0062454442*$Y247)+(-0.0005191748*($AQ247*$Y247))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ247)+(0.0062454442*$Y247)+(-0.0005191748*($AQ247*$Y247))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ247)+(0.0062454442*$Y247)+(-0.0005191748*($AQ247*$Y247))),\"\")","v":""},{"$f":"_xlfn.IFS(Z247=\"\",\"\",Z247<1.5,\"Weak\",AND(Z247>=1.5,Z247<=2.5),\"Mid-Range\",Z247>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z247=\"\",\"\",Z247<1.5,1,AND(Z247>=1.5,Z247<=2.5),2,Z247>2.5,3)","v":""},null,{"$f":"IF(OR(W247=\"\",AB247=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB247,W247))","v":""},{"$f":"_xlfn.IFS(AD247=\"\",\"\",AD247=\"Impact Not Likely to be Substantial\",1,AD247=\"Impact Unclear\",2,AD247=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D247=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D247,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG247=\"\",\"\",IF(AG247>National_B_tables[Column3]*1.25,3,IF(AG247<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D247=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D247,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D247,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI247=\"\",\"\",IF(AI247>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI247<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D247=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D247,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D247,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK247=\"\",\"\",IF(AK247>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK247<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D247=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D247,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D247,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM247=\"\",\"\",IF(AM247>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM247<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D247=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D247,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D247,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D247,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D247=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D247,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ247=\"\",\"\",IF(AQ247<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ247>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS247=\"\",\"\",AS247<1.5,\"High impact\",AS247>2.5,\"Low impact\",AND(AS247>=1.5,AS247<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS247=\"\",\"\",AS247>2.5,1,AND(AS247>=1.5,AS247<=2.5),2,AS247<1.5,3)","v":""},null,{"$f":"IF(B247=\"\",\"\",IF(OR(AE247=\"\",AT247=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE247,AU247)))","v":""}]
[{"$f":"IF('Census match'!A247=\"\",\"\",'Census match'!A247)","v":""},{"$f":"IF('Census match'!B247=\"\",\"\",'Census match'!B247)","v":""},{"$f":"IF(AND(NOT(A248=\"\"),'Census match'!E247=\"\"),\"No Census match\",'Census match'!E247)","v":""},{"$f":"'Census match'!J247","v":""},{"$f":"IF($D248=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D248,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D248=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D248,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C247=\"\",D248=\"\"),\"\",'Facility data'!C247)","v":""},{"$f":"IF(ISNUMBER($G248),IF($G248<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G248)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G248)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),('Cost models'!$F$4+'Cost models'!$E$4*$G248)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),IF($G248<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G248)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G248)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),IF($G248<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G248)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G248)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),_xlfn.IFS(AND($G248<='Cost models'!$C$7,$G248>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G248)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G248<='Cost models'!$C$7,$G248<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G248)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G248>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G248)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),IF($G248<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G248)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G248)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),_xlfn.IFS($G248<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G248)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G248>'Cost models'!$C$9,$G248<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G248)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G248>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G248)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G248),IF($G248<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G248)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G248)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B248=\"\",\"\",IF(ISNUMBER('Facility data'!D247),'Facility data'!D247,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D248)*ISNUMBER('Facility data'!$C247))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D248,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D248,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D248,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W248=\"\",\"\",W248=1,\"Low impact\",W248=2,\"Mid-range impact\",W248=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U248=\"\",\"\",U248<0.01,1,AND(U248>=0.01,U248<=0.02),2,U248>0.02,3)","v":""},null,{"$f":"IF(T248=\"\",\"\",T248/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ248)+(0.0062454442*$Y248)+(-0.0005191748*($AQ248*$Y248))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ248)+(0.0062454442*$Y248)+(-0.0005191748*($AQ248*$Y248))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ248)+(0.0062454442*$Y248)+(-0.0005191748*($AQ248*$Y248))),\"\")","v":""},{"$f":"_xlfn.IFS(Z248=\"\",\"\",Z248<1.5,\"Weak\",AND(Z248>=1.5,Z248<=2.5),\"Mid-Range\",Z248>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z248=\"\",\"\",Z248<1.5,1,AND(Z248>=1.5,Z248<=2.5),2,Z248>2.5,3)","v":""},null,{"$f":"IF(OR(W248=\"\",AB248=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB248,W248))","v":""},{"$f":"_xlfn.IFS(AD248=\"\",\"\",AD248=\"Impact Not Likely to be Substantial\",1,AD248=\"Impact Unclear\",2,AD248=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D248=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D248,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG248=\"\",\"\",IF(AG248>National_B_tables[Column3]*1.25,3,IF(AG248<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D248=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D248,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D248,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI248=\"\",\"\",IF(AI248>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI248<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D248=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D248,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D248,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK248=\"\",\"\",IF(AK248>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK248<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D248=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D248,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D248,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM248=\"\",\"\",IF(AM248>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM248<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D248=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D248,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D248,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D248,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D248=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D248,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ248=\"\",\"\",IF(AQ248<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ248>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS248=\"\",\"\",AS248<1.5,\"High impact\",AS248>2.5,\"Low impact\",AND(AS248>=1.5,AS248<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS248=\"\",\"\",AS248>2.5,1,AND(AS248>=1.5,AS248<=2.5),2,AS248<1.5,3)","v":""},null,{"$f":"IF(B248=\"\",\"\",IF(OR(AE248=\"\",AT248=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE248,AU248)))","v":""}]
[{"$f":"IF('Census match'!A248=\"\",\"\",'Census match'!A248)","v":""},{"$f":"IF('Census match'!B248=\"\",\"\",'Census match'!B248)","v":""},{"$f":"IF(AND(NOT(A249=\"\"),'Census match'!E248=\"\"),\"No Census match\",'Census match'!E248)","v":""},{"$f":"'Census match'!J248","v":""},{"$f":"IF($D249=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D249,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D249=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D249,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C248=\"\",D249=\"\"),\"\",'Facility data'!C248)","v":""},{"$f":"IF(ISNUMBER($G249),IF($G249<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G249)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G249)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),('Cost models'!$F$4+'Cost models'!$E$4*$G249)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),IF($G249<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G249)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G249)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),IF($G249<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G249)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G249)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),_xlfn.IFS(AND($G249<='Cost models'!$C$7,$G249>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G249)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G249<='Cost models'!$C$7,$G249<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G249)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G249>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G249)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),IF($G249<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G249)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G249)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),_xlfn.IFS($G249<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G249)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G249>'Cost models'!$C$9,$G249<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G249)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G249>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G249)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G249),IF($G249<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G249)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G249)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B249=\"\",\"\",IF(ISNUMBER('Facility data'!D248),'Facility data'!D248,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D249)*ISNUMBER('Facility data'!$C248))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D249,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D249,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D249,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W249=\"\",\"\",W249=1,\"Low impact\",W249=2,\"Mid-range impact\",W249=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U249=\"\",\"\",U249<0.01,1,AND(U249>=0.01,U249<=0.02),2,U249>0.02,3)","v":""},null,{"$f":"IF(T249=\"\",\"\",T249/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ249)+(0.0062454442*$Y249)+(-0.0005191748*($AQ249*$Y249))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ249)+(0.0062454442*$Y249)+(-0.0005191748*($AQ249*$Y249))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ249)+(0.0062454442*$Y249)+(-0.0005191748*($AQ249*$Y249))),\"\")","v":""},{"$f":"_xlfn.IFS(Z249=\"\",\"\",Z249<1.5,\"Weak\",AND(Z249>=1.5,Z249<=2.5),\"Mid-Range\",Z249>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z249=\"\",\"\",Z249<1.5,1,AND(Z249>=1.5,Z249<=2.5),2,Z249>2.5,3)","v":""},null,{"$f":"IF(OR(W249=\"\",AB249=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB249,W249))","v":""},{"$f":"_xlfn.IFS(AD249=\"\",\"\",AD249=\"Impact Not Likely to be Substantial\",1,AD249=\"Impact Unclear\",2,AD249=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D249=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D249,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG249=\"\",\"\",IF(AG249>National_B_tables[Column3]*1.25,3,IF(AG249<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D249=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D249,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D249,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI249=\"\",\"\",IF(AI249>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI249<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D249=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D249,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D249,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK249=\"\",\"\",IF(AK249>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK249<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D249=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D249,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D249,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM249=\"\",\"\",IF(AM249>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM249<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D249=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D249,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D249,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D249,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D249=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D249,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ249=\"\",\"\",IF(AQ249<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ249>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS249=\"\",\"\",AS249<1.5,\"High impact\",AS249>2.5,\"Low impact\",AND(AS249>=1.5,AS249<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS249=\"\",\"\",AS249>2.5,1,AND(AS249>=1.5,AS249<=2.5),2,AS249<1.5,3)","v":""},null,{"$f":"IF(B249=\"\",\"\",IF(OR(AE249=\"\",AT249=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE249,AU249)))","v":""}]
[{"$f":"IF('Census match'!A249=\"\",\"\",'Census match'!A249)","v":""},{"$f":"IF('Census match'!B249=\"\",\"\",'Census match'!B249)","v":""},{"$f":"IF(AND(NOT(A250=\"\"),'Census match'!E249=\"\"),\"No Census match\",'Census match'!E249)","v":""},{"$f":"'Census match'!J249","v":""},{"$f":"IF($D250=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D250,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D250=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D250,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C249=\"\",D250=\"\"),\"\",'Facility data'!C249)","v":""},{"$f":"IF(ISNUMBER($G250),IF($G250<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G250)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G250)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),('Cost models'!$F$4+'Cost models'!$E$4*$G250)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),IF($G250<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G250)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G250)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),IF($G250<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G250)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G250)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),_xlfn.IFS(AND($G250<='Cost models'!$C$7,$G250>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G250)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G250<='Cost models'!$C$7,$G250<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G250)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G250>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G250)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),IF($G250<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G250)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G250)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),_xlfn.IFS($G250<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G250)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G250>'Cost models'!$C$9,$G250<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G250)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G250>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G250)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G250),IF($G250<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G250)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G250)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B250=\"\",\"\",IF(ISNUMBER('Facility data'!D249),'Facility data'!D249,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D250)*ISNUMBER('Facility data'!$C249))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D250,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D250,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D250,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W250=\"\",\"\",W250=1,\"Low impact\",W250=2,\"Mid-range impact\",W250=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U250=\"\",\"\",U250<0.01,1,AND(U250>=0.01,U250<=0.02),2,U250>0.02,3)","v":""},null,{"$f":"IF(T250=\"\",\"\",T250/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ250)+(0.0062454442*$Y250)+(-0.0005191748*($AQ250*$Y250))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ250)+(0.0062454442*$Y250)+(-0.0005191748*($AQ250*$Y250))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ250)+(0.0062454442*$Y250)+(-0.0005191748*($AQ250*$Y250))),\"\")","v":""},{"$f":"_xlfn.IFS(Z250=\"\",\"\",Z250<1.5,\"Weak\",AND(Z250>=1.5,Z250<=2.5),\"Mid-Range\",Z250>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z250=\"\",\"\",Z250<1.5,1,AND(Z250>=1.5,Z250<=2.5),2,Z250>2.5,3)","v":""},null,{"$f":"IF(OR(W250=\"\",AB250=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB250,W250))","v":""},{"$f":"_xlfn.IFS(AD250=\"\",\"\",AD250=\"Impact Not Likely to be Substantial\",1,AD250=\"Impact Unclear\",2,AD250=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D250=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D250,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG250=\"\",\"\",IF(AG250>National_B_tables[Column3]*1.25,3,IF(AG250<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D250=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D250,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D250,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI250=\"\",\"\",IF(AI250>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI250<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D250=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D250,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D250,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK250=\"\",\"\",IF(AK250>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK250<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D250=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D250,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D250,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM250=\"\",\"\",IF(AM250>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM250<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D250=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D250,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D250,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D250,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D250=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D250,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ250=\"\",\"\",IF(AQ250<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ250>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS250=\"\",\"\",AS250<1.5,\"High impact\",AS250>2.5,\"Low impact\",AND(AS250>=1.5,AS250<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS250=\"\",\"\",AS250>2.5,1,AND(AS250>=1.5,AS250<=2.5),2,AS250<1.5,3)","v":""},null,{"$f":"IF(B250=\"\",\"\",IF(OR(AE250=\"\",AT250=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE250,AU250)))","v":""}]
[{"$f":"IF('Census match'!A250=\"\",\"\",'Census match'!A250)","v":""},{"$f":"IF('Census match'!B250=\"\",\"\",'Census match'!B250)","v":""},{"$f":"IF(AND(NOT(A251=\"\"),'Census match'!E250=\"\"),\"No Census match\",'Census match'!E250)","v":""},{"$f":"'Census match'!J250","v":""},{"$f":"IF($D251=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D251,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D251=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D251,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C250=\"\",D251=\"\"),\"\",'Facility data'!C250)","v":""},{"$f":"IF(ISNUMBER($G251),IF($G251<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G251)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G251)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),('Cost models'!$F$4+'Cost models'!$E$4*$G251)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),IF($G251<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G251)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G251)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),IF($G251<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G251)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G251)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),_xlfn.IFS(AND($G251<='Cost models'!$C$7,$G251>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G251)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G251<='Cost models'!$C$7,$G251<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G251)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G251>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G251)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),IF($G251<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G251)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G251)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),_xlfn.IFS($G251<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G251)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G251>'Cost models'!$C$9,$G251<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G251)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G251>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G251)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G251),IF($G251<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G251)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G251)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B251=\"\",\"\",IF(ISNUMBER('Facility data'!D250),'Facility data'!D250,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D251)*ISNUMBER('Facility data'!$C250))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D251,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D251,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D251,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W251=\"\",\"\",W251=1,\"Low impact\",W251=2,\"Mid-range impact\",W251=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U251=\"\",\"\",U251<0.01,1,AND(U251>=0.01,U251<=0.02),2,U251>0.02,3)","v":""},null,{"$f":"IF(T251=\"\",\"\",T251/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ251)+(0.0062454442*$Y251)+(-0.0005191748*($AQ251*$Y251))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ251)+(0.0062454442*$Y251)+(-0.0005191748*($AQ251*$Y251))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ251)+(0.0062454442*$Y251)+(-0.0005191748*($AQ251*$Y251))),\"\")","v":""},{"$f":"_xlfn.IFS(Z251=\"\",\"\",Z251<1.5,\"Weak\",AND(Z251>=1.5,Z251<=2.5),\"Mid-Range\",Z251>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z251=\"\",\"\",Z251<1.5,1,AND(Z251>=1.5,Z251<=2.5),2,Z251>2.5,3)","v":""},null,{"$f":"IF(OR(W251=\"\",AB251=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB251,W251))","v":""},{"$f":"_xlfn.IFS(AD251=\"\",\"\",AD251=\"Impact Not Likely to be Substantial\",1,AD251=\"Impact Unclear\",2,AD251=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D251=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D251,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG251=\"\",\"\",IF(AG251>National_B_tables[Column3]*1.25,3,IF(AG251<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D251=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D251,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D251,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI251=\"\",\"\",IF(AI251>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI251<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D251=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D251,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D251,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK251=\"\",\"\",IF(AK251>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK251<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D251=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D251,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D251,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM251=\"\",\"\",IF(AM251>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM251<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D251=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D251,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D251,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D251,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D251=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D251,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ251=\"\",\"\",IF(AQ251<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ251>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS251=\"\",\"\",AS251<1.5,\"High impact\",AS251>2.5,\"Low impact\",AND(AS251>=1.5,AS251<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS251=\"\",\"\",AS251>2.5,1,AND(AS251>=1.5,AS251<=2.5),2,AS251<1.5,3)","v":""},null,{"$f":"IF(B251=\"\",\"\",IF(OR(AE251=\"\",AT251=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE251,AU251)))","v":""}]
[{"$f":"IF('Census match'!A251=\"\",\"\",'Census match'!A251)","v":""},{"$f":"IF('Census match'!B251=\"\",\"\",'Census match'!B251)","v":""},{"$f":"IF(AND(NOT(A252=\"\"),'Census match'!E251=\"\"),\"No Census match\",'Census match'!E251)","v":""},{"$f":"'Census match'!J251","v":""},{"$f":"IF($D252=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D252,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D252=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D252,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C251=\"\",D252=\"\"),\"\",'Facility data'!C251)","v":""},{"$f":"IF(ISNUMBER($G252),IF($G252<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G252)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G252)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),('Cost models'!$F$4+'Cost models'!$E$4*$G252)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),IF($G252<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G252)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G252)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),IF($G252<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G252)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G252)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),_xlfn.IFS(AND($G252<='Cost models'!$C$7,$G252>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G252)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G252<='Cost models'!$C$7,$G252<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G252)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G252>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G252)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),IF($G252<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G252)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G252)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),_xlfn.IFS($G252<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G252)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G252>'Cost models'!$C$9,$G252<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G252)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G252>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G252)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G252),IF($G252<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G252)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G252)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B252=\"\",\"\",IF(ISNUMBER('Facility data'!D251),'Facility data'!D251,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D252)*ISNUMBER('Facility data'!$C251))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D252,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D252,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D252,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W252=\"\",\"\",W252=1,\"Low impact\",W252=2,\"Mid-range impact\",W252=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U252=\"\",\"\",U252<0.01,1,AND(U252>=0.01,U252<=0.02),2,U252>0.02,3)","v":""},null,{"$f":"IF(T252=\"\",\"\",T252/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ252)+(0.0062454442*$Y252)+(-0.0005191748*($AQ252*$Y252))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ252)+(0.0062454442*$Y252)+(-0.0005191748*($AQ252*$Y252))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ252)+(0.0062454442*$Y252)+(-0.0005191748*($AQ252*$Y252))),\"\")","v":""},{"$f":"_xlfn.IFS(Z252=\"\",\"\",Z252<1.5,\"Weak\",AND(Z252>=1.5,Z252<=2.5),\"Mid-Range\",Z252>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z252=\"\",\"\",Z252<1.5,1,AND(Z252>=1.5,Z252<=2.5),2,Z252>2.5,3)","v":""},null,{"$f":"IF(OR(W252=\"\",AB252=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB252,W252))","v":""},{"$f":"_xlfn.IFS(AD252=\"\",\"\",AD252=\"Impact Not Likely to be Substantial\",1,AD252=\"Impact Unclear\",2,AD252=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D252=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D252,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG252=\"\",\"\",IF(AG252>National_B_tables[Column3]*1.25,3,IF(AG252<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D252=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D252,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D252,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI252=\"\",\"\",IF(AI252>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI252<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D252=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D252,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D252,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK252=\"\",\"\",IF(AK252>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK252<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D252=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D252,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D252,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM252=\"\",\"\",IF(AM252>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM252<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D252=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D252,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D252,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D252,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D252=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D252,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ252=\"\",\"\",IF(AQ252<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ252>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS252=\"\",\"\",AS252<1.5,\"High impact\",AS252>2.5,\"Low impact\",AND(AS252>=1.5,AS252<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS252=\"\",\"\",AS252>2.5,1,AND(AS252>=1.5,AS252<=2.5),2,AS252<1.5,3)","v":""},null,{"$f":"IF(B252=\"\",\"\",IF(OR(AE252=\"\",AT252=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE252,AU252)))","v":""}]
[{"$f":"IF('Census match'!A252=\"\",\"\",'Census match'!A252)","v":""},{"$f":"IF('Census match'!B252=\"\",\"\",'Census match'!B252)","v":""},{"$f":"IF(AND(NOT(A253=\"\"),'Census match'!E252=\"\"),\"No Census match\",'Census match'!E252)","v":""},{"$f":"'Census match'!J252","v":""},{"$f":"IF($D253=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D253,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D253=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D253,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C252=\"\",D253=\"\"),\"\",'Facility data'!C252)","v":""},{"$f":"IF(ISNUMBER($G253),IF($G253<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G253)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G253)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),('Cost models'!$F$4+'Cost models'!$E$4*$G253)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),IF($G253<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G253)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G253)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),IF($G253<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G253)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G253)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),_xlfn.IFS(AND($G253<='Cost models'!$C$7,$G253>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G253)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G253<='Cost models'!$C$7,$G253<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G253)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G253>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G253)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),IF($G253<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G253)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G253)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),_xlfn.IFS($G253<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G253)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G253>'Cost models'!$C$9,$G253<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G253)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G253>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G253)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G253),IF($G253<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G253)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G253)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B253=\"\",\"\",IF(ISNUMBER('Facility data'!D252),'Facility data'!D252,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D253)*ISNUMBER('Facility data'!$C252))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D253,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D253,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D253,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W253=\"\",\"\",W253=1,\"Low impact\",W253=2,\"Mid-range impact\",W253=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U253=\"\",\"\",U253<0.01,1,AND(U253>=0.01,U253<=0.02),2,U253>0.02,3)","v":""},null,{"$f":"IF(T253=\"\",\"\",T253/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ253)+(0.0062454442*$Y253)+(-0.0005191748*($AQ253*$Y253))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ253)+(0.0062454442*$Y253)+(-0.0005191748*($AQ253*$Y253))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ253)+(0.0062454442*$Y253)+(-0.0005191748*($AQ253*$Y253))),\"\")","v":""},{"$f":"_xlfn.IFS(Z253=\"\",\"\",Z253<1.5,\"Weak\",AND(Z253>=1.5,Z253<=2.5),\"Mid-Range\",Z253>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z253=\"\",\"\",Z253<1.5,1,AND(Z253>=1.5,Z253<=2.5),2,Z253>2.5,3)","v":""},null,{"$f":"IF(OR(W253=\"\",AB253=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB253,W253))","v":""},{"$f":"_xlfn.IFS(AD253=\"\",\"\",AD253=\"Impact Not Likely to be Substantial\",1,AD253=\"Impact Unclear\",2,AD253=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D253=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D253,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG253=\"\",\"\",IF(AG253>National_B_tables[Column3]*1.25,3,IF(AG253<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D253=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D253,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D253,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI253=\"\",\"\",IF(AI253>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI253<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D253=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D253,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D253,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK253=\"\",\"\",IF(AK253>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK253<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D253=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D253,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D253,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM253=\"\",\"\",IF(AM253>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM253<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D253=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D253,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D253,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D253,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D253=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D253,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ253=\"\",\"\",IF(AQ253<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ253>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS253=\"\",\"\",AS253<1.5,\"High impact\",AS253>2.5,\"Low impact\",AND(AS253>=1.5,AS253<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS253=\"\",\"\",AS253>2.5,1,AND(AS253>=1.5,AS253<=2.5),2,AS253<1.5,3)","v":""},null,{"$f":"IF(B253=\"\",\"\",IF(OR(AE253=\"\",AT253=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE253,AU253)))","v":""}]
[{"$f":"IF('Census match'!A253=\"\",\"\",'Census match'!A253)","v":""},{"$f":"IF('Census match'!B253=\"\",\"\",'Census match'!B253)","v":""},{"$f":"IF(AND(NOT(A254=\"\"),'Census match'!E253=\"\"),\"No Census match\",'Census match'!E253)","v":""},{"$f":"'Census match'!J253","v":""},{"$f":"IF($D254=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D254,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D254=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D254,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C253=\"\",D254=\"\"),\"\",'Facility data'!C253)","v":""},{"$f":"IF(ISNUMBER($G254),IF($G254<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G254)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G254)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),('Cost models'!$F$4+'Cost models'!$E$4*$G254)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),IF($G254<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G254)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G254)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),IF($G254<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G254)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G254)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),_xlfn.IFS(AND($G254<='Cost models'!$C$7,$G254>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G254)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G254<='Cost models'!$C$7,$G254<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G254)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G254>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G254)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),IF($G254<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G254)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G254)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),_xlfn.IFS($G254<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G254)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G254>'Cost models'!$C$9,$G254<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G254)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G254>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G254)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G254),IF($G254<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G254)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G254)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B254=\"\",\"\",IF(ISNUMBER('Facility data'!D253),'Facility data'!D253,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D254)*ISNUMBER('Facility data'!$C253))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D254,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D254,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D254,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W254=\"\",\"\",W254=1,\"Low impact\",W254=2,\"Mid-range impact\",W254=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U254=\"\",\"\",U254<0.01,1,AND(U254>=0.01,U254<=0.02),2,U254>0.02,3)","v":""},null,{"$f":"IF(T254=\"\",\"\",T254/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ254)+(0.0062454442*$Y254)+(-0.0005191748*($AQ254*$Y254))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ254)+(0.0062454442*$Y254)+(-0.0005191748*($AQ254*$Y254))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ254)+(0.0062454442*$Y254)+(-0.0005191748*($AQ254*$Y254))),\"\")","v":""},{"$f":"_xlfn.IFS(Z254=\"\",\"\",Z254<1.5,\"Weak\",AND(Z254>=1.5,Z254<=2.5),\"Mid-Range\",Z254>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z254=\"\",\"\",Z254<1.5,1,AND(Z254>=1.5,Z254<=2.5),2,Z254>2.5,3)","v":""},null,{"$f":"IF(OR(W254=\"\",AB254=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB254,W254))","v":""},{"$f":"_xlfn.IFS(AD254=\"\",\"\",AD254=\"Impact Not Likely to be Substantial\",1,AD254=\"Impact Unclear\",2,AD254=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D254=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D254,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG254=\"\",\"\",IF(AG254>National_B_tables[Column3]*1.25,3,IF(AG254<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D254=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D254,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D254,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI254=\"\",\"\",IF(AI254>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI254<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D254=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D254,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D254,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK254=\"\",\"\",IF(AK254>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK254<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D254=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D254,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D254,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM254=\"\",\"\",IF(AM254>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM254<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D254=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D254,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D254,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D254,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D254=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D254,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ254=\"\",\"\",IF(AQ254<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ254>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS254=\"\",\"\",AS254<1.5,\"High impact\",AS254>2.5,\"Low impact\",AND(AS254>=1.5,AS254<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS254=\"\",\"\",AS254>2.5,1,AND(AS254>=1.5,AS254<=2.5),2,AS254<1.5,3)","v":""},null,{"$f":"IF(B254=\"\",\"\",IF(OR(AE254=\"\",AT254=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE254,AU254)))","v":""}]
[{"$f":"IF('Census match'!A254=\"\",\"\",'Census match'!A254)","v":""},{"$f":"IF('Census match'!B254=\"\",\"\",'Census match'!B254)","v":""},{"$f":"IF(AND(NOT(A255=\"\"),'Census match'!E254=\"\"),\"No Census match\",'Census match'!E254)","v":""},{"$f":"'Census match'!J254","v":""},{"$f":"IF($D255=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D255,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D255=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D255,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C254=\"\",D255=\"\"),\"\",'Facility data'!C254)","v":""},{"$f":"IF(ISNUMBER($G255),IF($G255<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G255)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G255)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),('Cost models'!$F$4+'Cost models'!$E$4*$G255)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),IF($G255<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G255)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G255)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),IF($G255<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G255)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G255)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),_xlfn.IFS(AND($G255<='Cost models'!$C$7,$G255>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G255)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G255<='Cost models'!$C$7,$G255<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G255)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G255>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G255)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),IF($G255<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G255)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G255)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),_xlfn.IFS($G255<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G255)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G255>'Cost models'!$C$9,$G255<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G255)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G255>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G255)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G255),IF($G255<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G255)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G255)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B255=\"\",\"\",IF(ISNUMBER('Facility data'!D254),'Facility data'!D254,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D255)*ISNUMBER('Facility data'!$C254))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D255,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D255,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D255,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W255=\"\",\"\",W255=1,\"Low impact\",W255=2,\"Mid-range impact\",W255=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U255=\"\",\"\",U255<0.01,1,AND(U255>=0.01,U255<=0.02),2,U255>0.02,3)","v":""},null,{"$f":"IF(T255=\"\",\"\",T255/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ255)+(0.0062454442*$Y255)+(-0.0005191748*($AQ255*$Y255))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ255)+(0.0062454442*$Y255)+(-0.0005191748*($AQ255*$Y255))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ255)+(0.0062454442*$Y255)+(-0.0005191748*($AQ255*$Y255))),\"\")","v":""},{"$f":"_xlfn.IFS(Z255=\"\",\"\",Z255<1.5,\"Weak\",AND(Z255>=1.5,Z255<=2.5),\"Mid-Range\",Z255>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z255=\"\",\"\",Z255<1.5,1,AND(Z255>=1.5,Z255<=2.5),2,Z255>2.5,3)","v":""},null,{"$f":"IF(OR(W255=\"\",AB255=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB255,W255))","v":""},{"$f":"_xlfn.IFS(AD255=\"\",\"\",AD255=\"Impact Not Likely to be Substantial\",1,AD255=\"Impact Unclear\",2,AD255=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D255=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D255,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG255=\"\",\"\",IF(AG255>National_B_tables[Column3]*1.25,3,IF(AG255<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D255=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D255,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D255,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI255=\"\",\"\",IF(AI255>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI255<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D255=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D255,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D255,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK255=\"\",\"\",IF(AK255>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK255<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D255=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D255,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D255,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM255=\"\",\"\",IF(AM255>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM255<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D255=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D255,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D255,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D255,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D255=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D255,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ255=\"\",\"\",IF(AQ255<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ255>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS255=\"\",\"\",AS255<1.5,\"High impact\",AS255>2.5,\"Low impact\",AND(AS255>=1.5,AS255<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS255=\"\",\"\",AS255>2.5,1,AND(AS255>=1.5,AS255<=2.5),2,AS255<1.5,3)","v":""},null,{"$f":"IF(B255=\"\",\"\",IF(OR(AE255=\"\",AT255=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE255,AU255)))","v":""}]
[{"$f":"IF('Census match'!A255=\"\",\"\",'Census match'!A255)","v":""},{"$f":"IF('Census match'!B255=\"\",\"\",'Census match'!B255)","v":""},{"$f":"IF(AND(NOT(A256=\"\"),'Census match'!E255=\"\"),\"No Census match\",'Census match'!E255)","v":""},{"$f":"'Census match'!J255","v":""},{"$f":"IF($D256=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D256,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D256=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D256,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C255=\"\",D256=\"\"),\"\",'Facility data'!C255)","v":""},{"$f":"IF(ISNUMBER($G256),IF($G256<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G256)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G256)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),('Cost models'!$F$4+'Cost models'!$E$4*$G256)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),IF($G256<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G256)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G256)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),IF($G256<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G256)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G256)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),_xlfn.IFS(AND($G256<='Cost models'!$C$7,$G256>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G256)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G256<='Cost models'!$C$7,$G256<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G256)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G256>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G256)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),IF($G256<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G256)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G256)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),_xlfn.IFS($G256<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G256)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G256>'Cost models'!$C$9,$G256<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G256)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G256>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G256)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G256),IF($G256<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G256)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G256)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B256=\"\",\"\",IF(ISNUMBER('Facility data'!D255),'Facility data'!D255,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D256)*ISNUMBER('Facility data'!$C255))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D256,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D256,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D256,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W256=\"\",\"\",W256=1,\"Low impact\",W256=2,\"Mid-range impact\",W256=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U256=\"\",\"\",U256<0.01,1,AND(U256>=0.01,U256<=0.02),2,U256>0.02,3)","v":""},null,{"$f":"IF(T256=\"\",\"\",T256/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ256)+(0.0062454442*$Y256)+(-0.0005191748*($AQ256*$Y256))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ256)+(0.0062454442*$Y256)+(-0.0005191748*($AQ256*$Y256))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ256)+(0.0062454442*$Y256)+(-0.0005191748*($AQ256*$Y256))),\"\")","v":""},{"$f":"_xlfn.IFS(Z256=\"\",\"\",Z256<1.5,\"Weak\",AND(Z256>=1.5,Z256<=2.5),\"Mid-Range\",Z256>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z256=\"\",\"\",Z256<1.5,1,AND(Z256>=1.5,Z256<=2.5),2,Z256>2.5,3)","v":""},null,{"$f":"IF(OR(W256=\"\",AB256=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB256,W256))","v":""},{"$f":"_xlfn.IFS(AD256=\"\",\"\",AD256=\"Impact Not Likely to be Substantial\",1,AD256=\"Impact Unclear\",2,AD256=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D256=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D256,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG256=\"\",\"\",IF(AG256>National_B_tables[Column3]*1.25,3,IF(AG256<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D256=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D256,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D256,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI256=\"\",\"\",IF(AI256>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI256<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D256=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D256,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D256,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK256=\"\",\"\",IF(AK256>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK256<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D256=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D256,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D256,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM256=\"\",\"\",IF(AM256>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM256<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D256=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D256,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D256,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D256,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D256=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D256,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ256=\"\",\"\",IF(AQ256<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ256>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS256=\"\",\"\",AS256<1.5,\"High impact\",AS256>2.5,\"Low impact\",AND(AS256>=1.5,AS256<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS256=\"\",\"\",AS256>2.5,1,AND(AS256>=1.5,AS256<=2.5),2,AS256<1.5,3)","v":""},null,{"$f":"IF(B256=\"\",\"\",IF(OR(AE256=\"\",AT256=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE256,AU256)))","v":""}]
[{"$f":"IF('Census match'!A256=\"\",\"\",'Census match'!A256)","v":""},{"$f":"IF('Census match'!B256=\"\",\"\",'Census match'!B256)","v":""},{"$f":"IF(AND(NOT(A257=\"\"),'Census match'!E256=\"\"),\"No Census match\",'Census match'!E256)","v":""},{"$f":"'Census match'!J256","v":""},{"$f":"IF($D257=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D257,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D257=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D257,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C256=\"\",D257=\"\"),\"\",'Facility data'!C256)","v":""},{"$f":"IF(ISNUMBER($G257),IF($G257<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G257)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G257)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),('Cost models'!$F$4+'Cost models'!$E$4*$G257)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),IF($G257<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G257)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G257)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),IF($G257<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G257)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G257)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),_xlfn.IFS(AND($G257<='Cost models'!$C$7,$G257>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G257)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G257<='Cost models'!$C$7,$G257<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G257)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G257>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G257)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),IF($G257<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G257)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G257)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),_xlfn.IFS($G257<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G257)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G257>'Cost models'!$C$9,$G257<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G257)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G257>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G257)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G257),IF($G257<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G257)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G257)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B257=\"\",\"\",IF(ISNUMBER('Facility data'!D256),'Facility data'!D256,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D257)*ISNUMBER('Facility data'!$C256))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D257,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D257,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D257,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W257=\"\",\"\",W257=1,\"Low impact\",W257=2,\"Mid-range impact\",W257=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U257=\"\",\"\",U257<0.01,1,AND(U257>=0.01,U257<=0.02),2,U257>0.02,3)","v":""},null,{"$f":"IF(T257=\"\",\"\",T257/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ257)+(0.0062454442*$Y257)+(-0.0005191748*($AQ257*$Y257))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ257)+(0.0062454442*$Y257)+(-0.0005191748*($AQ257*$Y257))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ257)+(0.0062454442*$Y257)+(-0.0005191748*($AQ257*$Y257))),\"\")","v":""},{"$f":"_xlfn.IFS(Z257=\"\",\"\",Z257<1.5,\"Weak\",AND(Z257>=1.5,Z257<=2.5),\"Mid-Range\",Z257>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z257=\"\",\"\",Z257<1.5,1,AND(Z257>=1.5,Z257<=2.5),2,Z257>2.5,3)","v":""},null,{"$f":"IF(OR(W257=\"\",AB257=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB257,W257))","v":""},{"$f":"_xlfn.IFS(AD257=\"\",\"\",AD257=\"Impact Not Likely to be Substantial\",1,AD257=\"Impact Unclear\",2,AD257=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D257=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D257,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG257=\"\",\"\",IF(AG257>National_B_tables[Column3]*1.25,3,IF(AG257<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D257=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D257,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D257,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI257=\"\",\"\",IF(AI257>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI257<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D257=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D257,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D257,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK257=\"\",\"\",IF(AK257>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK257<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D257=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D257,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D257,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM257=\"\",\"\",IF(AM257>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM257<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D257=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D257,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D257,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D257,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D257=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D257,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ257=\"\",\"\",IF(AQ257<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ257>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS257=\"\",\"\",AS257<1.5,\"High impact\",AS257>2.5,\"Low impact\",AND(AS257>=1.5,AS257<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS257=\"\",\"\",AS257>2.5,1,AND(AS257>=1.5,AS257<=2.5),2,AS257<1.5,3)","v":""},null,{"$f":"IF(B257=\"\",\"\",IF(OR(AE257=\"\",AT257=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE257,AU257)))","v":""}]
[{"$f":"IF('Census match'!A257=\"\",\"\",'Census match'!A257)","v":""},{"$f":"IF('Census match'!B257=\"\",\"\",'Census match'!B257)","v":""},{"$f":"IF(AND(NOT(A258=\"\"),'Census match'!E257=\"\"),\"No Census match\",'Census match'!E257)","v":""},{"$f":"'Census match'!J257","v":""},{"$f":"IF($D258=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D258,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D258=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D258,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C257=\"\",D258=\"\"),\"\",'Facility data'!C257)","v":""},{"$f":"IF(ISNUMBER($G258),IF($G258<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G258)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G258)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),('Cost models'!$F$4+'Cost models'!$E$4*$G258)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),IF($G258<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G258)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G258)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),IF($G258<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G258)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G258)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),_xlfn.IFS(AND($G258<='Cost models'!$C$7,$G258>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G258)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G258<='Cost models'!$C$7,$G258<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G258)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G258>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G258)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),IF($G258<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G258)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G258)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),_xlfn.IFS($G258<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G258)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G258>'Cost models'!$C$9,$G258<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G258)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G258>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G258)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G258),IF($G258<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G258)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G258)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B258=\"\",\"\",IF(ISNUMBER('Facility data'!D257),'Facility data'!D257,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D258)*ISNUMBER('Facility data'!$C257))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D258,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D258,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D258,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W258=\"\",\"\",W258=1,\"Low impact\",W258=2,\"Mid-range impact\",W258=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U258=\"\",\"\",U258<0.01,1,AND(U258>=0.01,U258<=0.02),2,U258>0.02,3)","v":""},null,{"$f":"IF(T258=\"\",\"\",T258/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ258)+(0.0062454442*$Y258)+(-0.0005191748*($AQ258*$Y258))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ258)+(0.0062454442*$Y258)+(-0.0005191748*($AQ258*$Y258))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ258)+(0.0062454442*$Y258)+(-0.0005191748*($AQ258*$Y258))),\"\")","v":""},{"$f":"_xlfn.IFS(Z258=\"\",\"\",Z258<1.5,\"Weak\",AND(Z258>=1.5,Z258<=2.5),\"Mid-Range\",Z258>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z258=\"\",\"\",Z258<1.5,1,AND(Z258>=1.5,Z258<=2.5),2,Z258>2.5,3)","v":""},null,{"$f":"IF(OR(W258=\"\",AB258=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB258,W258))","v":""},{"$f":"_xlfn.IFS(AD258=\"\",\"\",AD258=\"Impact Not Likely to be Substantial\",1,AD258=\"Impact Unclear\",2,AD258=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D258=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D258,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG258=\"\",\"\",IF(AG258>National_B_tables[Column3]*1.25,3,IF(AG258<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D258=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D258,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D258,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI258=\"\",\"\",IF(AI258>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI258<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D258=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D258,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D258,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK258=\"\",\"\",IF(AK258>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK258<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D258=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D258,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D258,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM258=\"\",\"\",IF(AM258>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM258<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D258=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D258,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D258,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D258,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D258=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D258,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ258=\"\",\"\",IF(AQ258<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ258>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS258=\"\",\"\",AS258<1.5,\"High impact\",AS258>2.5,\"Low impact\",AND(AS258>=1.5,AS258<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS258=\"\",\"\",AS258>2.5,1,AND(AS258>=1.5,AS258<=2.5),2,AS258<1.5,3)","v":""},null,{"$f":"IF(B258=\"\",\"\",IF(OR(AE258=\"\",AT258=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE258,AU258)))","v":""}]
[{"$f":"IF('Census match'!A258=\"\",\"\",'Census match'!A258)","v":""},{"$f":"IF('Census match'!B258=\"\",\"\",'Census match'!B258)","v":""},{"$f":"IF(AND(NOT(A259=\"\"),'Census match'!E258=\"\"),\"No Census match\",'Census match'!E258)","v":""},{"$f":"'Census match'!J258","v":""},{"$f":"IF($D259=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D259,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D259=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D259,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C258=\"\",D259=\"\"),\"\",'Facility data'!C258)","v":""},{"$f":"IF(ISNUMBER($G259),IF($G259<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G259)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G259)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),('Cost models'!$F$4+'Cost models'!$E$4*$G259)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),IF($G259<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G259)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G259)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),IF($G259<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G259)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G259)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),_xlfn.IFS(AND($G259<='Cost models'!$C$7,$G259>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G259)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G259<='Cost models'!$C$7,$G259<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G259)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G259>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G259)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),IF($G259<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G259)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G259)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),_xlfn.IFS($G259<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G259)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G259>'Cost models'!$C$9,$G259<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G259)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G259>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G259)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G259),IF($G259<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G259)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G259)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B259=\"\",\"\",IF(ISNUMBER('Facility data'!D258),'Facility data'!D258,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D259)*ISNUMBER('Facility data'!$C258))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D259,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D259,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D259,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q259),ISNUMBER($T259),$T259>0),(Q259+$S259)/$T259,\"\")","v":""},{"$f":"_xlfn.IFS(W259=\"\",\"\",W259=1,\"Low impact\",W259=2,\"Mid-range impact\",W259=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U259=\"\",\"\",U259<0.01,1,AND(U259>=0.01,U259<=0.02),2,U259>0.02,3)","v":""},null,{"$f":"IF(T259=\"\",\"\",T259/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ259)+(0.0062454442*$Y259)+(-0.0005191748*($AQ259*$Y259))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ259)+(0.0062454442*$Y259)+(-0.0005191748*($AQ259*$Y259))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ259)+(0.0062454442*$Y259)+(-0.0005191748*($AQ259*$Y259))),\"\")","v":""},{"$f":"_xlfn.IFS(Z259=\"\",\"\",Z259<1.5,\"Weak\",AND(Z259>=1.5,Z259<=2.5),\"Mid-Range\",Z259>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z259=\"\",\"\",Z259<1.5,1,AND(Z259>=1.5,Z259<=2.5),2,Z259>2.5,3)","v":""},null,{"$f":"IF(OR(W259=\"\",AB259=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB259,W259))","v":""},{"$f":"_xlfn.IFS(AD259=\"\",\"\",AD259=\"Impact Not Likely to be Substantial\",1,AD259=\"Impact Unclear\",2,AD259=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D259=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D259,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG259=\"\",\"\",IF(AG259>National_B_tables[Column3]*1.25,3,IF(AG259<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D259=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D259,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D259,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI259=\"\",\"\",IF(AI259>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI259<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D259=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D259,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D259,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK259=\"\",\"\",IF(AK259>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK259<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D259=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D259,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D259,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM259=\"\",\"\",IF(AM259>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM259<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D259=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D259,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D259,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D259,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D259=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D259,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ259=\"\",\"\",IF(AQ259<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ259>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS259=\"\",\"\",AS259<1.5,\"High impact\",AS259>2.5,\"Low impact\",AND(AS259>=1.5,AS259<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS259=\"\",\"\",AS259>2.5,1,AND(AS259>=1.5,AS259<=2.5),2,AS259<1.5,3)","v":""},null,{"$f":"IF(B259=\"\",\"\",IF(OR(AE259=\"\",AT259=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE259,AU259)))","v":""}]
[{"$f":"IF('Census match'!A259=\"\",\"\",'Census match'!A259)","v":""},{"$f":"IF('Census match'!B259=\"\",\"\",'Census match'!B259)","v":""},{"$f":"IF(AND(NOT(A260=\"\"),'Census match'!E259=\"\"),\"No Census match\",'Census match'!E259)","v":""},{"$f":"'Census match'!J259","v":""},{"$f":"IF($D260=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D260,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D260=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D260,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C259=\"\",D260=\"\"),\"\",'Facility data'!C259)","v":""},{"$f":"IF(ISNUMBER($G260),IF($G260<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G260)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G260)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),('Cost models'!$F$4+'Cost models'!$E$4*$G260)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),IF($G260<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G260)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G260)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),IF($G260<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G260)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G260)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),_xlfn.IFS(AND($G260<='Cost models'!$C$7,$G260>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G260)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G260<='Cost models'!$C$7,$G260<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G260)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G260>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G260)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),IF($G260<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G260)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G260)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),_xlfn.IFS($G260<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G260)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G260>'Cost models'!$C$9,$G260<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G260)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G260>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G260)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G260),IF($G260<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G260)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G260)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F260),$F260>0,ISNUMBER(P260)),P260/$F260,\"\")","v":""},null,{"$f":"IF(B260=\"\",\"\",IF(ISNUMBER('Facility data'!D259),'Facility data'!D259,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D260)*ISNUMBER('Facility data'!$C259))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D260,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D260,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D260,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W260=\"\",\"\",W260=1,\"Low impact\",W260=2,\"Mid-range impact\",W260=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U260=\"\",\"\",U260<0.01,1,AND(U260>=0.01,U260<=0.02),2,U260>0.02,3)","v":""},null,{"$f":"IF(T260=\"\",\"\",T260/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ260)+(0.0062454442*$Y260)+(-0.0005191748*($AQ260*$Y260))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ260)+(0.0062454442*$Y260)+(-0.0005191748*($AQ260*$Y260))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ260)+(0.0062454442*$Y260)+(-0.0005191748*($AQ260*$Y260))),\"\")","v":""},{"$f":"_xlfn.IFS(Z260=\"\",\"\",Z260<1.5,\"Weak\",AND(Z260>=1.5,Z260<=2.5),\"Mid-Range\",Z260>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z260=\"\",\"\",Z260<1.5,1,AND(Z260>=1.5,Z260<=2.5),2,Z260>2.5,3)","v":""},null,{"$f":"IF(OR(W260=\"\",AB260=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB260,W260))","v":""},{"$f":"_xlfn.IFS(AD260=\"\",\"\",AD260=\"Impact Not Likely to be Substantial\",1,AD260=\"Impact Unclear\",2,AD260=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D260=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D260,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG260=\"\",\"\",IF(AG260>National_B_tables[Column3]*1.25,3,IF(AG260<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D260=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D260,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D260,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI260=\"\",\"\",IF(AI260>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI260<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D260=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D260,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D260,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK260=\"\",\"\",IF(AK260>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK260<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D260=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D260,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D260,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM260=\"\",\"\",IF(AM260>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM260<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D260=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D260,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D260,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D260,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO260=\"\",\"\",IF(AO260<0.01,1,IF(AO260>0.01,3,2)))","v":""},{"$f":"IF(D260=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D260,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ260=\"\",\"\",IF(AQ260<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ260>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH260*0.5+AJ260*0.1+AL260*0.1+AN260*0.1+AP260*0.1+AR260*0.1),AH260*0.5+AJ260*0.1+AL260*0.1+AN260*0.1+AP260*0.1+AR260*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS260=\"\",\"\",AS260<1.5,\"High impact\",AS260>2.5,\"Low impact\",AND(AS260>=1.5,AS260<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS260=\"\",\"\",AS260>2.5,1,AND(AS260>=1.5,AS260<=2.5),2,AS260<1.5,3)","v":""},null,{"$f":"IF(B260=\"\",\"\",IF(OR(AE260=\"\",AT260=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE260,AU260)))","v":""}]
[{"$f":"IF('Census match'!A260=\"\",\"\",'Census match'!A260)","v":""},{"$f":"IF('Census match'!B260=\"\",\"\",'Census match'!B260)","v":""},{"$f":"IF(AND(NOT(A261=\"\"),'Census match'!E260=\"\"),\"No Census match\",'Census match'!E260)","v":""},{"$f":"'Census match'!J260","v":""},{"$f":"IF($D261=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D261,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D261=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D261,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C260=\"\",D261=\"\"),\"\",'Facility data'!C260)","v":""},{"$f":"IF(ISNUMBER($G261),IF($G261<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G261)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G261)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),('Cost models'!$F$4+'Cost models'!$E$4*$G261)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),IF($G261<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G261)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G261)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),IF($G261<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G261)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G261)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),_xlfn.IFS(AND($G261<='Cost models'!$C$7,$G261>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G261)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G261<='Cost models'!$C$7,$G261<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G261)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G261>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G261)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),IF($G261<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G261)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G261)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),_xlfn.IFS($G261<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G261)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G261>'Cost models'!$C$9,$G261<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G261)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G261>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G261)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G261),IF($G261<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G261)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G261)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B261=\"\",\"\",IF(ISNUMBER('Facility data'!D260),'Facility data'!D260,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D261)*ISNUMBER('Facility data'!$C260))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D261,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D261,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D261,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W261=\"\",\"\",W261=1,\"Low impact\",W261=2,\"Mid-range impact\",W261=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U261=\"\",\"\",U261<0.01,1,AND(U261>=0.01,U261<=0.02),2,U261>0.02,3)","v":""},null,{"$f":"IF(T261=\"\",\"\",T261/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ261)+(0.0062454442*$Y261)+(-0.0005191748*($AQ261*$Y261))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ261)+(0.0062454442*$Y261)+(-0.0005191748*($AQ261*$Y261))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ261)+(0.0062454442*$Y261)+(-0.0005191748*($AQ261*$Y261))),\"\")","v":""},{"$f":"_xlfn.IFS(Z261=\"\",\"\",Z261<1.5,\"Weak\",AND(Z261>=1.5,Z261<=2.5),\"Mid-Range\",Z261>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z261=\"\",\"\",Z261<1.5,1,AND(Z261>=1.5,Z261<=2.5),2,Z261>2.5,3)","v":""},null,{"$f":"IF(OR(W261=\"\",AB261=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB261,W261))","v":""},{"$f":"_xlfn.IFS(AD261=\"\",\"\",AD261=\"Impact Not Likely to be Substantial\",1,AD261=\"Impact Unclear\",2,AD261=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D261=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D261,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG261=\"\",\"\",IF(AG261>National_B_tables[Column3]*1.25,3,IF(AG261<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D261=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D261,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D261,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI261=\"\",\"\",IF(AI261>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI261<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D261=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D261,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D261,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK261=\"\",\"\",IF(AK261>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK261<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D261=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D261,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D261,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM261=\"\",\"\",IF(AM261>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM261<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D261=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D261,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D261,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D261,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D261=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D261,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ261=\"\",\"\",IF(AQ261<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ261>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS261=\"\",\"\",AS261<1.5,\"High impact\",AS261>2.5,\"Low impact\",AND(AS261>=1.5,AS261<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS261=\"\",\"\",AS261>2.5,1,AND(AS261>=1.5,AS261<=2.5),2,AS261<1.5,3)","v":""},null,{"$f":"IF(B261=\"\",\"\",IF(OR(AE261=\"\",AT261=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE261,AU261)))","v":""}]
[{"$f":"IF('Census match'!A261=\"\",\"\",'Census match'!A261)","v":""},{"$f":"IF('Census match'!B261=\"\",\"\",'Census match'!B261)","v":""},{"$f":"IF(AND(NOT(A262=\"\"),'Census match'!E261=\"\"),\"No Census match\",'Census match'!E261)","v":""},{"$f":"'Census match'!J261","v":""},{"$f":"IF($D262=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D262,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D262=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D262,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C261=\"\",D262=\"\"),\"\",'Facility data'!C261)","v":""},{"$f":"IF(ISNUMBER($G262),IF($G262<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G262)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G262)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),('Cost models'!$F$4+'Cost models'!$E$4*$G262)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),IF($G262<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G262)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G262)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),IF($G262<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G262)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G262)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),_xlfn.IFS(AND($G262<='Cost models'!$C$7,$G262>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G262)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G262<='Cost models'!$C$7,$G262<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G262)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G262>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G262)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),IF($G262<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G262)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G262)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),_xlfn.IFS($G262<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G262)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G262>'Cost models'!$C$9,$G262<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G262)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G262>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G262)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G262),IF($G262<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G262)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G262)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B262=\"\",\"\",IF(ISNUMBER('Facility data'!D261),'Facility data'!D261,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D262)*ISNUMBER('Facility data'!$C261))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D262,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D262,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D262,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W262=\"\",\"\",W262=1,\"Low impact\",W262=2,\"Mid-range impact\",W262=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U262=\"\",\"\",U262<0.01,1,AND(U262>=0.01,U262<=0.02),2,U262>0.02,3)","v":""},null,{"$f":"IF(T262=\"\",\"\",T262/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ262)+(0.0062454442*$Y262)+(-0.0005191748*($AQ262*$Y262))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ262)+(0.0062454442*$Y262)+(-0.0005191748*($AQ262*$Y262))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ262)+(0.0062454442*$Y262)+(-0.0005191748*($AQ262*$Y262))),\"\")","v":""},{"$f":"_xlfn.IFS(Z262=\"\",\"\",Z262<1.5,\"Weak\",AND(Z262>=1.5,Z262<=2.5),\"Mid-Range\",Z262>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z262=\"\",\"\",Z262<1.5,1,AND(Z262>=1.5,Z262<=2.5),2,Z262>2.5,3)","v":""},null,{"$f":"IF(OR(W262=\"\",AB262=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB262,W262))","v":""},{"$f":"_xlfn.IFS(AD262=\"\",\"\",AD262=\"Impact Not Likely to be Substantial\",1,AD262=\"Impact Unclear\",2,AD262=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D262=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D262,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG262=\"\",\"\",IF(AG262>National_B_tables[Column3]*1.25,3,IF(AG262<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D262=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D262,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D262,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI262=\"\",\"\",IF(AI262>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI262<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D262=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D262,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D262,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK262=\"\",\"\",IF(AK262>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK262<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D262=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D262,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D262,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM262=\"\",\"\",IF(AM262>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM262<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D262=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D262,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D262,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D262,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D262=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D262,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ262=\"\",\"\",IF(AQ262<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ262>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS262=\"\",\"\",AS262<1.5,\"High impact\",AS262>2.5,\"Low impact\",AND(AS262>=1.5,AS262<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS262=\"\",\"\",AS262>2.5,1,AND(AS262>=1.5,AS262<=2.5),2,AS262<1.5,3)","v":""},null,{"$f":"IF(B262=\"\",\"\",IF(OR(AE262=\"\",AT262=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE262,AU262)))","v":""}]
[{"$f":"IF('Census match'!A262=\"\",\"\",'Census match'!A262)","v":""},{"$f":"IF('Census match'!B262=\"\",\"\",'Census match'!B262)","v":""},{"$f":"IF(AND(NOT(A263=\"\"),'Census match'!E262=\"\"),\"No Census match\",'Census match'!E262)","v":""},{"$f":"'Census match'!J262","v":""},{"$f":"IF($D263=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D263,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D263=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D263,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C262=\"\",D263=\"\"),\"\",'Facility data'!C262)","v":""},{"$f":"IF(ISNUMBER($G263),IF($G263<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G263)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G263)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),('Cost models'!$F$4+'Cost models'!$E$4*$G263)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),IF($G263<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G263)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G263)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),IF($G263<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G263)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G263)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),_xlfn.IFS(AND($G263<='Cost models'!$C$7,$G263>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G263)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G263<='Cost models'!$C$7,$G263<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G263)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G263>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G263)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),IF($G263<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G263)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G263)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),_xlfn.IFS($G263<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G263)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G263>'Cost models'!$C$9,$G263<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G263)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G263>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G263)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G263),IF($G263<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G263)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G263)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B263=\"\",\"\",IF(ISNUMBER('Facility data'!D262),'Facility data'!D262,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D263)*ISNUMBER('Facility data'!$C262))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D263,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D263,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D263,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W263=\"\",\"\",W263=1,\"Low impact\",W263=2,\"Mid-range impact\",W263=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U263=\"\",\"\",U263<0.01,1,AND(U263>=0.01,U263<=0.02),2,U263>0.02,3)","v":""},null,{"$f":"IF(T263=\"\",\"\",T263/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ263)+(0.0062454442*$Y263)+(-0.0005191748*($AQ263*$Y263))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ263)+(0.0062454442*$Y263)+(-0.0005191748*($AQ263*$Y263))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ263)+(0.0062454442*$Y263)+(-0.0005191748*($AQ263*$Y263))),\"\")","v":""},{"$f":"_xlfn.IFS(Z263=\"\",\"\",Z263<1.5,\"Weak\",AND(Z263>=1.5,Z263<=2.5),\"Mid-Range\",Z263>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z263=\"\",\"\",Z263<1.5,1,AND(Z263>=1.5,Z263<=2.5),2,Z263>2.5,3)","v":""},null,{"$f":"IF(OR(W263=\"\",AB263=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB263,W263))","v":""},{"$f":"_xlfn.IFS(AD263=\"\",\"\",AD263=\"Impact Not Likely to be Substantial\",1,AD263=\"Impact Unclear\",2,AD263=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D263=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D263,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG263=\"\",\"\",IF(AG263>National_B_tables[Column3]*1.25,3,IF(AG263<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D263=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D263,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D263,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI263=\"\",\"\",IF(AI263>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI263<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D263=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D263,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D263,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK263=\"\",\"\",IF(AK263>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK263<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D263=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D263,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D263,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM263=\"\",\"\",IF(AM263>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM263<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D263=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D263,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D263,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D263,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D263=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D263,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ263=\"\",\"\",IF(AQ263<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ263>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS263=\"\",\"\",AS263<1.5,\"High impact\",AS263>2.5,\"Low impact\",AND(AS263>=1.5,AS263<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS263=\"\",\"\",AS263>2.5,1,AND(AS263>=1.5,AS263<=2.5),2,AS263<1.5,3)","v":""},null,{"$f":"IF(B263=\"\",\"\",IF(OR(AE263=\"\",AT263=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE263,AU263)))","v":""}]
[{"$f":"IF('Census match'!A263=\"\",\"\",'Census match'!A263)","v":""},{"$f":"IF('Census match'!B263=\"\",\"\",'Census match'!B263)","v":""},{"$f":"IF(AND(NOT(A264=\"\"),'Census match'!E263=\"\"),\"No Census match\",'Census match'!E263)","v":""},{"$f":"'Census match'!J263","v":""},{"$f":"IF($D264=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D264,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D264=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D264,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C263=\"\",D264=\"\"),\"\",'Facility data'!C263)","v":""},{"$f":"IF(ISNUMBER($G264),IF($G264<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G264)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G264)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),('Cost models'!$F$4+'Cost models'!$E$4*$G264)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),IF($G264<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G264)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G264)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),IF($G264<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G264)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G264)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),_xlfn.IFS(AND($G264<='Cost models'!$C$7,$G264>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G264)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G264<='Cost models'!$C$7,$G264<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G264)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G264>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G264)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),IF($G264<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G264)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G264)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),_xlfn.IFS($G264<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G264)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G264>'Cost models'!$C$9,$G264<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G264)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G264>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G264)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G264),IF($G264<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G264)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G264)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B264=\"\",\"\",IF(ISNUMBER('Facility data'!D263),'Facility data'!D263,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D264)*ISNUMBER('Facility data'!$C263))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D264,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D264,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D264,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W264=\"\",\"\",W264=1,\"Low impact\",W264=2,\"Mid-range impact\",W264=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U264=\"\",\"\",U264<0.01,1,AND(U264>=0.01,U264<=0.02),2,U264>0.02,3)","v":""},null,{"$f":"IF(T264=\"\",\"\",T264/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ264)+(0.0062454442*$Y264)+(-0.0005191748*($AQ264*$Y264))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ264)+(0.0062454442*$Y264)+(-0.0005191748*($AQ264*$Y264))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ264)+(0.0062454442*$Y264)+(-0.0005191748*($AQ264*$Y264))),\"\")","v":""},{"$f":"_xlfn.IFS(Z264=\"\",\"\",Z264<1.5,\"Weak\",AND(Z264>=1.5,Z264<=2.5),\"Mid-Range\",Z264>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z264=\"\",\"\",Z264<1.5,1,AND(Z264>=1.5,Z264<=2.5),2,Z264>2.5,3)","v":""},null,{"$f":"IF(OR(W264=\"\",AB264=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB264,W264))","v":""},{"$f":"_xlfn.IFS(AD264=\"\",\"\",AD264=\"Impact Not Likely to be Substantial\",1,AD264=\"Impact Unclear\",2,AD264=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D264=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D264,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG264=\"\",\"\",IF(AG264>National_B_tables[Column3]*1.25,3,IF(AG264<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D264=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D264,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D264,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI264=\"\",\"\",IF(AI264>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI264<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D264=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D264,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D264,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK264=\"\",\"\",IF(AK264>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK264<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D264=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D264,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D264,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM264=\"\",\"\",IF(AM264>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM264<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D264=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D264,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D264,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D264,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D264=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D264,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ264=\"\",\"\",IF(AQ264<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ264>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS264=\"\",\"\",AS264<1.5,\"High impact\",AS264>2.5,\"Low impact\",AND(AS264>=1.5,AS264<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS264=\"\",\"\",AS264>2.5,1,AND(AS264>=1.5,AS264<=2.5),2,AS264<1.5,3)","v":""},null,{"$f":"IF(B264=\"\",\"\",IF(OR(AE264=\"\",AT264=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE264,AU264)))","v":""}]
[{"$f":"IF('Census match'!A264=\"\",\"\",'Census match'!A264)","v":""},{"$f":"IF('Census match'!B264=\"\",\"\",'Census match'!B264)","v":""},{"$f":"IF(AND(NOT(A265=\"\"),'Census match'!E264=\"\"),\"No Census match\",'Census match'!E264)","v":""},{"$f":"'Census match'!J264","v":""},{"$f":"IF($D265=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D265,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D265=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D265,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C264=\"\",D265=\"\"),\"\",'Facility data'!C264)","v":""},{"$f":"IF(ISNUMBER($G265),IF($G265<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G265)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G265)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),('Cost models'!$F$4+'Cost models'!$E$4*$G265)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),IF($G265<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G265)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G265)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),IF($G265<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G265)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G265)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),_xlfn.IFS(AND($G265<='Cost models'!$C$7,$G265>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G265)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G265<='Cost models'!$C$7,$G265<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G265)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G265>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G265)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),IF($G265<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G265)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G265)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),_xlfn.IFS($G265<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G265)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G265>'Cost models'!$C$9,$G265<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G265)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G265>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G265)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G265),IF($G265<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G265)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G265)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B265=\"\",\"\",IF(ISNUMBER('Facility data'!D264),'Facility data'!D264,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D265)*ISNUMBER('Facility data'!$C264))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D265,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D265,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D265,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W265=\"\",\"\",W265=1,\"Low impact\",W265=2,\"Mid-range impact\",W265=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U265=\"\",\"\",U265<0.01,1,AND(U265>=0.01,U265<=0.02),2,U265>0.02,3)","v":""},null,{"$f":"IF(T265=\"\",\"\",T265/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ265)+(0.0062454442*$Y265)+(-0.0005191748*($AQ265*$Y265))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ265)+(0.0062454442*$Y265)+(-0.0005191748*($AQ265*$Y265))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ265)+(0.0062454442*$Y265)+(-0.0005191748*($AQ265*$Y265))),\"\")","v":""},{"$f":"_xlfn.IFS(Z265=\"\",\"\",Z265<1.5,\"Weak\",AND(Z265>=1.5,Z265<=2.5),\"Mid-Range\",Z265>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z265=\"\",\"\",Z265<1.5,1,AND(Z265>=1.5,Z265<=2.5),2,Z265>2.5,3)","v":""},null,{"$f":"IF(OR(W265=\"\",AB265=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB265,W265))","v":""},{"$f":"_xlfn.IFS(AD265=\"\",\"\",AD265=\"Impact Not Likely to be Substantial\",1,AD265=\"Impact Unclear\",2,AD265=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D265=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D265,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG265=\"\",\"\",IF(AG265>National_B_tables[Column3]*1.25,3,IF(AG265<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D265=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D265,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D265,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI265=\"\",\"\",IF(AI265>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI265<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D265=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D265,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D265,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK265=\"\",\"\",IF(AK265>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK265<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D265=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D265,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D265,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM265=\"\",\"\",IF(AM265>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM265<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D265=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D265,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D265,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D265,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D265=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D265,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ265=\"\",\"\",IF(AQ265<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ265>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS265=\"\",\"\",AS265<1.5,\"High impact\",AS265>2.5,\"Low impact\",AND(AS265>=1.5,AS265<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS265=\"\",\"\",AS265>2.5,1,AND(AS265>=1.5,AS265<=2.5),2,AS265<1.5,3)","v":""},null,{"$f":"IF(B265=\"\",\"\",IF(OR(AE265=\"\",AT265=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE265,AU265)))","v":""}]
[{"$f":"IF('Census match'!A265=\"\",\"\",'Census match'!A265)","v":""},{"$f":"IF('Census match'!B265=\"\",\"\",'Census match'!B265)","v":""},{"$f":"IF(AND(NOT(A266=\"\"),'Census match'!E265=\"\"),\"No Census match\",'Census match'!E265)","v":""},{"$f":"'Census match'!J265","v":""},{"$f":"IF($D266=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D266,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D266=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D266,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C265=\"\",D266=\"\"),\"\",'Facility data'!C265)","v":""},{"$f":"IF(ISNUMBER($G266),IF($G266<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G266)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G266)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),('Cost models'!$F$4+'Cost models'!$E$4*$G266)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),IF($G266<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G266)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G266)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),IF($G266<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G266)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G266)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),_xlfn.IFS(AND($G266<='Cost models'!$C$7,$G266>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G266)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G266<='Cost models'!$C$7,$G266<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G266)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G266>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G266)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),IF($G266<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G266)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G266)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),_xlfn.IFS($G266<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G266)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G266>'Cost models'!$C$9,$G266<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G266)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G266>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G266)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G266),IF($G266<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G266)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G266)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B266=\"\",\"\",IF(ISNUMBER('Facility data'!D265),'Facility data'!D265,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D266)*ISNUMBER('Facility data'!$C265))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D266,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D266,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D266,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W266=\"\",\"\",W266=1,\"Low impact\",W266=2,\"Mid-range impact\",W266=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U266=\"\",\"\",U266<0.01,1,AND(U266>=0.01,U266<=0.02),2,U266>0.02,3)","v":""},null,{"$f":"IF(T266=\"\",\"\",T266/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ266)+(0.0062454442*$Y266)+(-0.0005191748*($AQ266*$Y266))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ266)+(0.0062454442*$Y266)+(-0.0005191748*($AQ266*$Y266))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ266)+(0.0062454442*$Y266)+(-0.0005191748*($AQ266*$Y266))),\"\")","v":""},{"$f":"_xlfn.IFS(Z266=\"\",\"\",Z266<1.5,\"Weak\",AND(Z266>=1.5,Z266<=2.5),\"Mid-Range\",Z266>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z266=\"\",\"\",Z266<1.5,1,AND(Z266>=1.5,Z266<=2.5),2,Z266>2.5,3)","v":""},null,{"$f":"IF(OR(W266=\"\",AB266=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB266,W266))","v":""},{"$f":"_xlfn.IFS(AD266=\"\",\"\",AD266=\"Impact Not Likely to be Substantial\",1,AD266=\"Impact Unclear\",2,AD266=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D266=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D266,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG266=\"\",\"\",IF(AG266>National_B_tables[Column3]*1.25,3,IF(AG266<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D266=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D266,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D266,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI266=\"\",\"\",IF(AI266>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI266<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D266=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D266,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D266,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK266=\"\",\"\",IF(AK266>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK266<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D266=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D266,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D266,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM266=\"\",\"\",IF(AM266>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM266<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D266=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D266,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D266,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D266,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D266=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D266,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ266=\"\",\"\",IF(AQ266<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ266>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS266=\"\",\"\",AS266<1.5,\"High impact\",AS266>2.5,\"Low impact\",AND(AS266>=1.5,AS266<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS266=\"\",\"\",AS266>2.5,1,AND(AS266>=1.5,AS266<=2.5),2,AS266<1.5,3)","v":""},null,{"$f":"IF(B266=\"\",\"\",IF(OR(AE266=\"\",AT266=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE266,AU266)))","v":""}]
[{"$f":"IF('Census match'!A266=\"\",\"\",'Census match'!A266)","v":""},{"$f":"IF('Census match'!B266=\"\",\"\",'Census match'!B266)","v":""},{"$f":"IF(AND(NOT(A267=\"\"),'Census match'!E266=\"\"),\"No Census match\",'Census match'!E266)","v":""},{"$f":"'Census match'!J266","v":""},{"$f":"IF($D267=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D267,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D267=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D267,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C266=\"\",D267=\"\"),\"\",'Facility data'!C266)","v":""},{"$f":"IF(ISNUMBER($G267),IF($G267<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G267)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G267)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),('Cost models'!$F$4+'Cost models'!$E$4*$G267)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),IF($G267<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G267)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G267)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),IF($G267<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G267)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G267)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),_xlfn.IFS(AND($G267<='Cost models'!$C$7,$G267>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G267)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G267<='Cost models'!$C$7,$G267<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G267)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G267>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G267)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),IF($G267<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G267)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G267)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),_xlfn.IFS($G267<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G267)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G267>'Cost models'!$C$9,$G267<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G267)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G267>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G267)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G267),IF($G267<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G267)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G267)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B267=\"\",\"\",IF(ISNUMBER('Facility data'!D266),'Facility data'!D266,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D267)*ISNUMBER('Facility data'!$C266))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D267,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D267,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D267,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W267=\"\",\"\",W267=1,\"Low impact\",W267=2,\"Mid-range impact\",W267=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U267=\"\",\"\",U267<0.01,1,AND(U267>=0.01,U267<=0.02),2,U267>0.02,3)","v":""},null,{"$f":"IF(T267=\"\",\"\",T267/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ267)+(0.0062454442*$Y267)+(-0.0005191748*($AQ267*$Y267))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ267)+(0.0062454442*$Y267)+(-0.0005191748*($AQ267*$Y267))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ267)+(0.0062454442*$Y267)+(-0.0005191748*($AQ267*$Y267))),\"\")","v":""},{"$f":"_xlfn.IFS(Z267=\"\",\"\",Z267<1.5,\"Weak\",AND(Z267>=1.5,Z267<=2.5),\"Mid-Range\",Z267>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z267=\"\",\"\",Z267<1.5,1,AND(Z267>=1.5,Z267<=2.5),2,Z267>2.5,3)","v":""},null,{"$f":"IF(OR(W267=\"\",AB267=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB267,W267))","v":""},{"$f":"_xlfn.IFS(AD267=\"\",\"\",AD267=\"Impact Not Likely to be Substantial\",1,AD267=\"Impact Unclear\",2,AD267=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D267=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D267,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG267=\"\",\"\",IF(AG267>National_B_tables[Column3]*1.25,3,IF(AG267<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D267=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D267,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D267,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI267=\"\",\"\",IF(AI267>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI267<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D267=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D267,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D267,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK267=\"\",\"\",IF(AK267>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK267<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D267=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D267,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D267,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM267=\"\",\"\",IF(AM267>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM267<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D267=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D267,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D267,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D267,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D267=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D267,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ267=\"\",\"\",IF(AQ267<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ267>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS267=\"\",\"\",AS267<1.5,\"High impact\",AS267>2.5,\"Low impact\",AND(AS267>=1.5,AS267<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS267=\"\",\"\",AS267>2.5,1,AND(AS267>=1.5,AS267<=2.5),2,AS267<1.5,3)","v":""},null,{"$f":"IF(B267=\"\",\"\",IF(OR(AE267=\"\",AT267=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE267,AU267)))","v":""}]
[{"$f":"IF('Census match'!A267=\"\",\"\",'Census match'!A267)","v":""},{"$f":"IF('Census match'!B267=\"\",\"\",'Census match'!B267)","v":""},{"$f":"IF(AND(NOT(A268=\"\"),'Census match'!E267=\"\"),\"No Census match\",'Census match'!E267)","v":""},{"$f":"'Census match'!J267","v":""},{"$f":"IF($D268=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D268,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D268=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D268,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C267=\"\",D268=\"\"),\"\",'Facility data'!C267)","v":""},{"$f":"IF(ISNUMBER($G268),IF($G268<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G268)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G268)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),('Cost models'!$F$4+'Cost models'!$E$4*$G268)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),IF($G268<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G268)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G268)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),IF($G268<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G268)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G268)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),_xlfn.IFS(AND($G268<='Cost models'!$C$7,$G268>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G268)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G268<='Cost models'!$C$7,$G268<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G268)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G268>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G268)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),IF($G268<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G268)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G268)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),_xlfn.IFS($G268<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G268)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G268>'Cost models'!$C$9,$G268<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G268)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G268>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G268)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G268),IF($G268<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G268)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G268)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B268=\"\",\"\",IF(ISNUMBER('Facility data'!D267),'Facility data'!D267,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D268)*ISNUMBER('Facility data'!$C267))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D268,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D268,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D268,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W268=\"\",\"\",W268=1,\"Low impact\",W268=2,\"Mid-range impact\",W268=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U268=\"\",\"\",U268<0.01,1,AND(U268>=0.01,U268<=0.02),2,U268>0.02,3)","v":""},null,{"$f":"IF(T268=\"\",\"\",T268/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ268)+(0.0062454442*$Y268)+(-0.0005191748*($AQ268*$Y268))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ268)+(0.0062454442*$Y268)+(-0.0005191748*($AQ268*$Y268))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ268)+(0.0062454442*$Y268)+(-0.0005191748*($AQ268*$Y268))),\"\")","v":""},{"$f":"_xlfn.IFS(Z268=\"\",\"\",Z268<1.5,\"Weak\",AND(Z268>=1.5,Z268<=2.5),\"Mid-Range\",Z268>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z268=\"\",\"\",Z268<1.5,1,AND(Z268>=1.5,Z268<=2.5),2,Z268>2.5,3)","v":""},null,{"$f":"IF(OR(W268=\"\",AB268=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB268,W268))","v":""},{"$f":"_xlfn.IFS(AD268=\"\",\"\",AD268=\"Impact Not Likely to be Substantial\",1,AD268=\"Impact Unclear\",2,AD268=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D268=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D268,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG268=\"\",\"\",IF(AG268>National_B_tables[Column3]*1.25,3,IF(AG268<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D268=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D268,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D268,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI268=\"\",\"\",IF(AI268>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI268<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D268=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D268,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D268,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK268=\"\",\"\",IF(AK268>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK268<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D268=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D268,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D268,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM268=\"\",\"\",IF(AM268>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM268<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D268=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D268,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D268,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D268,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D268=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D268,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ268=\"\",\"\",IF(AQ268<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ268>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS268=\"\",\"\",AS268<1.5,\"High impact\",AS268>2.5,\"Low impact\",AND(AS268>=1.5,AS268<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS268=\"\",\"\",AS268>2.5,1,AND(AS268>=1.5,AS268<=2.5),2,AS268<1.5,3)","v":""},null,{"$f":"IF(B268=\"\",\"\",IF(OR(AE268=\"\",AT268=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE268,AU268)))","v":""}]
[{"$f":"IF('Census match'!A268=\"\",\"\",'Census match'!A268)","v":""},{"$f":"IF('Census match'!B268=\"\",\"\",'Census match'!B268)","v":""},{"$f":"IF(AND(NOT(A269=\"\"),'Census match'!E268=\"\"),\"No Census match\",'Census match'!E268)","v":""},{"$f":"'Census match'!J268","v":""},{"$f":"IF($D269=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D269,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D269=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D269,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C268=\"\",D269=\"\"),\"\",'Facility data'!C268)","v":""},{"$f":"IF(ISNUMBER($G269),IF($G269<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G269)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G269)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),('Cost models'!$F$4+'Cost models'!$E$4*$G269)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),IF($G269<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G269)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G269)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),IF($G269<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G269)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G269)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),_xlfn.IFS(AND($G269<='Cost models'!$C$7,$G269>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G269)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G269<='Cost models'!$C$7,$G269<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G269)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G269>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G269)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),IF($G269<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G269)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G269)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),_xlfn.IFS($G269<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G269)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G269>'Cost models'!$C$9,$G269<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G269)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G269>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G269)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G269),IF($G269<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G269)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G269)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B269=\"\",\"\",IF(ISNUMBER('Facility data'!D268),'Facility data'!D268,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D269)*ISNUMBER('Facility data'!$C268))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D269,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D269,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D269,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W269=\"\",\"\",W269=1,\"Low impact\",W269=2,\"Mid-range impact\",W269=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U269=\"\",\"\",U269<0.01,1,AND(U269>=0.01,U269<=0.02),2,U269>0.02,3)","v":""},null,{"$f":"IF(T269=\"\",\"\",T269/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ269)+(0.0062454442*$Y269)+(-0.0005191748*($AQ269*$Y269))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ269)+(0.0062454442*$Y269)+(-0.0005191748*($AQ269*$Y269))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ269)+(0.0062454442*$Y269)+(-0.0005191748*($AQ269*$Y269))),\"\")","v":""},{"$f":"_xlfn.IFS(Z269=\"\",\"\",Z269<1.5,\"Weak\",AND(Z269>=1.5,Z269<=2.5),\"Mid-Range\",Z269>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z269=\"\",\"\",Z269<1.5,1,AND(Z269>=1.5,Z269<=2.5),2,Z269>2.5,3)","v":""},null,{"$f":"IF(OR(W269=\"\",AB269=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB269,W269))","v":""},{"$f":"_xlfn.IFS(AD269=\"\",\"\",AD269=\"Impact Not Likely to be Substantial\",1,AD269=\"Impact Unclear\",2,AD269=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D269=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D269,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG269=\"\",\"\",IF(AG269>National_B_tables[Column3]*1.25,3,IF(AG269<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D269=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D269,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D269,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI269=\"\",\"\",IF(AI269>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI269<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D269=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D269,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D269,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK269=\"\",\"\",IF(AK269>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK269<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D269=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D269,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D269,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM269=\"\",\"\",IF(AM269>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM269<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D269=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D269,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D269,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D269,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D269=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D269,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ269=\"\",\"\",IF(AQ269<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ269>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS269=\"\",\"\",AS269<1.5,\"High impact\",AS269>2.5,\"Low impact\",AND(AS269>=1.5,AS269<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS269=\"\",\"\",AS269>2.5,1,AND(AS269>=1.5,AS269<=2.5),2,AS269<1.5,3)","v":""},null,{"$f":"IF(B269=\"\",\"\",IF(OR(AE269=\"\",AT269=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE269,AU269)))","v":""}]
[{"$f":"IF('Census match'!A269=\"\",\"\",'Census match'!A269)","v":""},{"$f":"IF('Census match'!B269=\"\",\"\",'Census match'!B269)","v":""},{"$f":"IF(AND(NOT(A270=\"\"),'Census match'!E269=\"\"),\"No Census match\",'Census match'!E269)","v":""},{"$f":"'Census match'!J269","v":""},{"$f":"IF($D270=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D270,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D270=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D270,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C269=\"\",D270=\"\"),\"\",'Facility data'!C269)","v":""},{"$f":"IF(ISNUMBER($G270),IF($G270<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G270)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G270)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),('Cost models'!$F$4+'Cost models'!$E$4*$G270)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),IF($G270<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G270)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G270)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),IF($G270<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G270)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G270)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),_xlfn.IFS(AND($G270<='Cost models'!$C$7,$G270>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G270)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G270<='Cost models'!$C$7,$G270<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G270)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G270>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G270)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),IF($G270<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G270)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G270)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),_xlfn.IFS($G270<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G270)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G270>'Cost models'!$C$9,$G270<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G270)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G270>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G270)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G270),IF($G270<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G270)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G270)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B270=\"\",\"\",IF(ISNUMBER('Facility data'!D269),'Facility data'!D269,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D270)*ISNUMBER('Facility data'!$C269))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D270,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D270,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D270,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W270=\"\",\"\",W270=1,\"Low impact\",W270=2,\"Mid-range impact\",W270=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U270=\"\",\"\",U270<0.01,1,AND(U270>=0.01,U270<=0.02),2,U270>0.02,3)","v":""},null,{"$f":"IF(T270=\"\",\"\",T270/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ270)+(0.0062454442*$Y270)+(-0.0005191748*($AQ270*$Y270))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ270)+(0.0062454442*$Y270)+(-0.0005191748*($AQ270*$Y270))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ270)+(0.0062454442*$Y270)+(-0.0005191748*($AQ270*$Y270))),\"\")","v":""},{"$f":"_xlfn.IFS(Z270=\"\",\"\",Z270<1.5,\"Weak\",AND(Z270>=1.5,Z270<=2.5),\"Mid-Range\",Z270>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z270=\"\",\"\",Z270<1.5,1,AND(Z270>=1.5,Z270<=2.5),2,Z270>2.5,3)","v":""},null,{"$f":"IF(OR(W270=\"\",AB270=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB270,W270))","v":""},{"$f":"_xlfn.IFS(AD270=\"\",\"\",AD270=\"Impact Not Likely to be Substantial\",1,AD270=\"Impact Unclear\",2,AD270=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D270=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D270,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG270=\"\",\"\",IF(AG270>National_B_tables[Column3]*1.25,3,IF(AG270<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D270=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D270,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D270,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI270=\"\",\"\",IF(AI270>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI270<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D270=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D270,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D270,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK270=\"\",\"\",IF(AK270>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK270<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D270=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D270,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D270,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM270=\"\",\"\",IF(AM270>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM270<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D270=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D270,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D270,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D270,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D270=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D270,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ270=\"\",\"\",IF(AQ270<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ270>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS270=\"\",\"\",AS270<1.5,\"High impact\",AS270>2.5,\"Low impact\",AND(AS270>=1.5,AS270<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS270=\"\",\"\",AS270>2.5,1,AND(AS270>=1.5,AS270<=2.5),2,AS270<1.5,3)","v":""},null,{"$f":"IF(B270=\"\",\"\",IF(OR(AE270=\"\",AT270=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE270,AU270)))","v":""}]
[{"$f":"IF('Census match'!A270=\"\",\"\",'Census match'!A270)","v":""},{"$f":"IF('Census match'!B270=\"\",\"\",'Census match'!B270)","v":""},{"$f":"IF(AND(NOT(A271=\"\"),'Census match'!E270=\"\"),\"No Census match\",'Census match'!E270)","v":""},{"$f":"'Census match'!J270","v":""},{"$f":"IF($D271=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D271,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D271=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D271,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C270=\"\",D271=\"\"),\"\",'Facility data'!C270)","v":""},{"$f":"IF(ISNUMBER($G271),IF($G271<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G271)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G271)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),('Cost models'!$F$4+'Cost models'!$E$4*$G271)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),IF($G271<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G271)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G271)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),IF($G271<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G271)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G271)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),_xlfn.IFS(AND($G271<='Cost models'!$C$7,$G271>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G271)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G271<='Cost models'!$C$7,$G271<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G271)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G271>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G271)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),IF($G271<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G271)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G271)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),_xlfn.IFS($G271<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G271)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G271>'Cost models'!$C$9,$G271<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G271)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G271>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G271)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G271),IF($G271<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G271)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G271)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B271=\"\",\"\",IF(ISNUMBER('Facility data'!D270),'Facility data'!D270,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D271)*ISNUMBER('Facility data'!$C270))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D271,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D271,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D271,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W271=\"\",\"\",W271=1,\"Low impact\",W271=2,\"Mid-range impact\",W271=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U271=\"\",\"\",U271<0.01,1,AND(U271>=0.01,U271<=0.02),2,U271>0.02,3)","v":""},null,{"$f":"IF(T271=\"\",\"\",T271/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ271)+(0.0062454442*$Y271)+(-0.0005191748*($AQ271*$Y271))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ271)+(0.0062454442*$Y271)+(-0.0005191748*($AQ271*$Y271))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ271)+(0.0062454442*$Y271)+(-0.0005191748*($AQ271*$Y271))),\"\")","v":""},{"$f":"_xlfn.IFS(Z271=\"\",\"\",Z271<1.5,\"Weak\",AND(Z271>=1.5,Z271<=2.5),\"Mid-Range\",Z271>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z271=\"\",\"\",Z271<1.5,1,AND(Z271>=1.5,Z271<=2.5),2,Z271>2.5,3)","v":""},null,{"$f":"IF(OR(W271=\"\",AB271=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB271,W271))","v":""},{"$f":"_xlfn.IFS(AD271=\"\",\"\",AD271=\"Impact Not Likely to be Substantial\",1,AD271=\"Impact Unclear\",2,AD271=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D271=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D271,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG271=\"\",\"\",IF(AG271>National_B_tables[Column3]*1.25,3,IF(AG271<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D271=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D271,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D271,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI271=\"\",\"\",IF(AI271>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI271<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D271=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D271,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D271,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK271=\"\",\"\",IF(AK271>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK271<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D271=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D271,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D271,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM271=\"\",\"\",IF(AM271>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM271<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D271=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D271,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D271,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D271,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D271=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D271,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ271=\"\",\"\",IF(AQ271<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ271>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS271=\"\",\"\",AS271<1.5,\"High impact\",AS271>2.5,\"Low impact\",AND(AS271>=1.5,AS271<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS271=\"\",\"\",AS271>2.5,1,AND(AS271>=1.5,AS271<=2.5),2,AS271<1.5,3)","v":""},null,{"$f":"IF(B271=\"\",\"\",IF(OR(AE271=\"\",AT271=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE271,AU271)))","v":""}]
[{"$f":"IF('Census match'!A271=\"\",\"\",'Census match'!A271)","v":""},{"$f":"IF('Census match'!B271=\"\",\"\",'Census match'!B271)","v":""},{"$f":"IF(AND(NOT(A272=\"\"),'Census match'!E271=\"\"),\"No Census match\",'Census match'!E271)","v":""},{"$f":"'Census match'!J271","v":""},{"$f":"IF($D272=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D272,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D272=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D272,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C271=\"\",D272=\"\"),\"\",'Facility data'!C271)","v":""},{"$f":"IF(ISNUMBER($G272),IF($G272<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G272)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G272)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),('Cost models'!$F$4+'Cost models'!$E$4*$G272)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),IF($G272<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G272)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G272)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),IF($G272<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G272)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G272)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),_xlfn.IFS(AND($G272<='Cost models'!$C$7,$G272>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G272)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G272<='Cost models'!$C$7,$G272<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G272)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G272>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G272)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),IF($G272<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G272)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G272)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),_xlfn.IFS($G272<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G272)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G272>'Cost models'!$C$9,$G272<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G272)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G272>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G272)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G272),IF($G272<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G272)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G272)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B272=\"\",\"\",IF(ISNUMBER('Facility data'!D271),'Facility data'!D271,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D272)*ISNUMBER('Facility data'!$C271))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D272,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D272,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D272,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W272=\"\",\"\",W272=1,\"Low impact\",W272=2,\"Mid-range impact\",W272=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U272=\"\",\"\",U272<0.01,1,AND(U272>=0.01,U272<=0.02),2,U272>0.02,3)","v":""},null,{"$f":"IF(T272=\"\",\"\",T272/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ272)+(0.0062454442*$Y272)+(-0.0005191748*($AQ272*$Y272))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ272)+(0.0062454442*$Y272)+(-0.0005191748*($AQ272*$Y272))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ272)+(0.0062454442*$Y272)+(-0.0005191748*($AQ272*$Y272))),\"\")","v":""},{"$f":"_xlfn.IFS(Z272=\"\",\"\",Z272<1.5,\"Weak\",AND(Z272>=1.5,Z272<=2.5),\"Mid-Range\",Z272>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z272=\"\",\"\",Z272<1.5,1,AND(Z272>=1.5,Z272<=2.5),2,Z272>2.5,3)","v":""},null,{"$f":"IF(OR(W272=\"\",AB272=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB272,W272))","v":""},{"$f":"_xlfn.IFS(AD272=\"\",\"\",AD272=\"Impact Not Likely to be Substantial\",1,AD272=\"Impact Unclear\",2,AD272=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D272=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D272,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG272=\"\",\"\",IF(AG272>National_B_tables[Column3]*1.25,3,IF(AG272<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D272=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D272,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D272,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI272=\"\",\"\",IF(AI272>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI272<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D272=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D272,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D272,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK272=\"\",\"\",IF(AK272>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK272<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D272=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D272,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D272,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM272=\"\",\"\",IF(AM272>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM272<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D272=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D272,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D272,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D272,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D272=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D272,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ272=\"\",\"\",IF(AQ272<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ272>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS272=\"\",\"\",AS272<1.5,\"High impact\",AS272>2.5,\"Low impact\",AND(AS272>=1.5,AS272<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS272=\"\",\"\",AS272>2.5,1,AND(AS272>=1.5,AS272<=2.5),2,AS272<1.5,3)","v":""},null,{"$f":"IF(B272=\"\",\"\",IF(OR(AE272=\"\",AT272=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE272,AU272)))","v":""}]
[{"$f":"IF('Census match'!A272=\"\",\"\",'Census match'!A272)","v":""},{"$f":"IF('Census match'!B272=\"\",\"\",'Census match'!B272)","v":""},{"$f":"IF(AND(NOT(A273=\"\"),'Census match'!E272=\"\"),\"No Census match\",'Census match'!E272)","v":""},{"$f":"'Census match'!J272","v":""},{"$f":"IF($D273=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D273,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D273=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D273,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C272=\"\",D273=\"\"),\"\",'Facility data'!C272)","v":""},{"$f":"IF(ISNUMBER($G273),IF($G273<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G273)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G273)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),('Cost models'!$F$4+'Cost models'!$E$4*$G273)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),IF($G273<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G273)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G273)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),IF($G273<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G273)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G273)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),_xlfn.IFS(AND($G273<='Cost models'!$C$7,$G273>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G273)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G273<='Cost models'!$C$7,$G273<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G273)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G273>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G273)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),IF($G273<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G273)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G273)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),_xlfn.IFS($G273<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G273)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G273>'Cost models'!$C$9,$G273<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G273)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G273>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G273)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G273),IF($G273<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G273)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G273)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B273=\"\",\"\",IF(ISNUMBER('Facility data'!D272),'Facility data'!D272,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D273)*ISNUMBER('Facility data'!$C272))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D273,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D273,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D273,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W273=\"\",\"\",W273=1,\"Low impact\",W273=2,\"Mid-range impact\",W273=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U273=\"\",\"\",U273<0.01,1,AND(U273>=0.01,U273<=0.02),2,U273>0.02,3)","v":""},null,{"$f":"IF(T273=\"\",\"\",T273/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ273)+(0.0062454442*$Y273)+(-0.0005191748*($AQ273*$Y273))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ273)+(0.0062454442*$Y273)+(-0.0005191748*($AQ273*$Y273))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ273)+(0.0062454442*$Y273)+(-0.0005191748*($AQ273*$Y273))),\"\")","v":""},{"$f":"_xlfn.IFS(Z273=\"\",\"\",Z273<1.5,\"Weak\",AND(Z273>=1.5,Z273<=2.5),\"Mid-Range\",Z273>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z273=\"\",\"\",Z273<1.5,1,AND(Z273>=1.5,Z273<=2.5),2,Z273>2.5,3)","v":""},null,{"$f":"IF(OR(W273=\"\",AB273=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB273,W273))","v":""},{"$f":"_xlfn.IFS(AD273=\"\",\"\",AD273=\"Impact Not Likely to be Substantial\",1,AD273=\"Impact Unclear\",2,AD273=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D273=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D273,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG273=\"\",\"\",IF(AG273>National_B_tables[Column3]*1.25,3,IF(AG273<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D273=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D273,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D273,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI273=\"\",\"\",IF(AI273>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI273<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D273=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D273,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D273,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK273=\"\",\"\",IF(AK273>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK273<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D273=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D273,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D273,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM273=\"\",\"\",IF(AM273>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM273<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D273=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D273,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D273,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D273,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D273=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D273,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ273=\"\",\"\",IF(AQ273<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ273>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS273=\"\",\"\",AS273<1.5,\"High impact\",AS273>2.5,\"Low impact\",AND(AS273>=1.5,AS273<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS273=\"\",\"\",AS273>2.5,1,AND(AS273>=1.5,AS273<=2.5),2,AS273<1.5,3)","v":""},null,{"$f":"IF(B273=\"\",\"\",IF(OR(AE273=\"\",AT273=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE273,AU273)))","v":""}]
[{"$f":"IF('Census match'!A273=\"\",\"\",'Census match'!A273)","v":""},{"$f":"IF('Census match'!B273=\"\",\"\",'Census match'!B273)","v":""},{"$f":"IF(AND(NOT(A274=\"\"),'Census match'!E273=\"\"),\"No Census match\",'Census match'!E273)","v":""},{"$f":"'Census match'!J273","v":""},{"$f":"IF($D274=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D274,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D274=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D274,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C273=\"\",D274=\"\"),\"\",'Facility data'!C273)","v":""},{"$f":"IF(ISNUMBER($G274),IF($G274<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G274)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G274)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),('Cost models'!$F$4+'Cost models'!$E$4*$G274)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),IF($G274<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G274)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G274)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),IF($G274<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G274)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G274)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),_xlfn.IFS(AND($G274<='Cost models'!$C$7,$G274>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G274)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G274<='Cost models'!$C$7,$G274<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G274)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G274>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G274)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),IF($G274<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G274)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G274)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),_xlfn.IFS($G274<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G274)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G274>'Cost models'!$C$9,$G274<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G274)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G274>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G274)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G274),IF($G274<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G274)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G274)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B274=\"\",\"\",IF(ISNUMBER('Facility data'!D273),'Facility data'!D273,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D274)*ISNUMBER('Facility data'!$C273))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D274,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D274,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D274,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W274=\"\",\"\",W274=1,\"Low impact\",W274=2,\"Mid-range impact\",W274=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U274=\"\",\"\",U274<0.01,1,AND(U274>=0.01,U274<=0.02),2,U274>0.02,3)","v":""},null,{"$f":"IF(T274=\"\",\"\",T274/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ274)+(0.0062454442*$Y274)+(-0.0005191748*($AQ274*$Y274))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ274)+(0.0062454442*$Y274)+(-0.0005191748*($AQ274*$Y274))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ274)+(0.0062454442*$Y274)+(-0.0005191748*($AQ274*$Y274))),\"\")","v":""},{"$f":"_xlfn.IFS(Z274=\"\",\"\",Z274<1.5,\"Weak\",AND(Z274>=1.5,Z274<=2.5),\"Mid-Range\",Z274>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z274=\"\",\"\",Z274<1.5,1,AND(Z274>=1.5,Z274<=2.5),2,Z274>2.5,3)","v":""},null,{"$f":"IF(OR(W274=\"\",AB274=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB274,W274))","v":""},{"$f":"_xlfn.IFS(AD274=\"\",\"\",AD274=\"Impact Not Likely to be Substantial\",1,AD274=\"Impact Unclear\",2,AD274=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D274=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D274,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG274=\"\",\"\",IF(AG274>National_B_tables[Column3]*1.25,3,IF(AG274<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D274=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D274,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D274,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI274=\"\",\"\",IF(AI274>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI274<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D274=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D274,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D274,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK274=\"\",\"\",IF(AK274>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK274<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D274=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D274,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D274,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM274=\"\",\"\",IF(AM274>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM274<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D274=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D274,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D274,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D274,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D274=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D274,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ274=\"\",\"\",IF(AQ274<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ274>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS274=\"\",\"\",AS274<1.5,\"High impact\",AS274>2.5,\"Low impact\",AND(AS274>=1.5,AS274<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS274=\"\",\"\",AS274>2.5,1,AND(AS274>=1.5,AS274<=2.5),2,AS274<1.5,3)","v":""},null,{"$f":"IF(B274=\"\",\"\",IF(OR(AE274=\"\",AT274=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE274,AU274)))","v":""}]
[{"$f":"IF('Census match'!A274=\"\",\"\",'Census match'!A274)","v":""},{"$f":"IF('Census match'!B274=\"\",\"\",'Census match'!B274)","v":""},{"$f":"IF(AND(NOT(A275=\"\"),'Census match'!E274=\"\"),\"No Census match\",'Census match'!E274)","v":""},{"$f":"'Census match'!J274","v":""},{"$f":"IF($D275=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D275,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D275=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D275,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C274=\"\",D275=\"\"),\"\",'Facility data'!C274)","v":""},{"$f":"IF(ISNUMBER($G275),IF($G275<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G275)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G275)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),('Cost models'!$F$4+'Cost models'!$E$4*$G275)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),IF($G275<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G275)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G275)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),IF($G275<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G275)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G275)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),_xlfn.IFS(AND($G275<='Cost models'!$C$7,$G275>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G275)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G275<='Cost models'!$C$7,$G275<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G275)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G275>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G275)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),IF($G275<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G275)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G275)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),_xlfn.IFS($G275<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G275)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G275>'Cost models'!$C$9,$G275<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G275)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G275>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G275)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G275),IF($G275<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G275)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G275)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B275=\"\",\"\",IF(ISNUMBER('Facility data'!D274),'Facility data'!D274,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D275)*ISNUMBER('Facility data'!$C274))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D275,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D275,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D275,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W275=\"\",\"\",W275=1,\"Low impact\",W275=2,\"Mid-range impact\",W275=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U275=\"\",\"\",U275<0.01,1,AND(U275>=0.01,U275<=0.02),2,U275>0.02,3)","v":""},null,{"$f":"IF(T275=\"\",\"\",T275/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ275)+(0.0062454442*$Y275)+(-0.0005191748*($AQ275*$Y275))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ275)+(0.0062454442*$Y275)+(-0.0005191748*($AQ275*$Y275))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ275)+(0.0062454442*$Y275)+(-0.0005191748*($AQ275*$Y275))),\"\")","v":""},{"$f":"_xlfn.IFS(Z275=\"\",\"\",Z275<1.5,\"Weak\",AND(Z275>=1.5,Z275<=2.5),\"Mid-Range\",Z275>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z275=\"\",\"\",Z275<1.5,1,AND(Z275>=1.5,Z275<=2.5),2,Z275>2.5,3)","v":""},null,{"$f":"IF(OR(W275=\"\",AB275=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB275,W275))","v":""},{"$f":"_xlfn.IFS(AD275=\"\",\"\",AD275=\"Impact Not Likely to be Substantial\",1,AD275=\"Impact Unclear\",2,AD275=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D275=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D275,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG275=\"\",\"\",IF(AG275>National_B_tables[Column3]*1.25,3,IF(AG275<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D275=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D275,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D275,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI275=\"\",\"\",IF(AI275>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI275<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D275=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D275,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D275,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK275=\"\",\"\",IF(AK275>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK275<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D275=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D275,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D275,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM275=\"\",\"\",IF(AM275>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM275<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D275=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D275,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D275,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D275,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D275=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D275,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ275=\"\",\"\",IF(AQ275<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ275>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS275=\"\",\"\",AS275<1.5,\"High impact\",AS275>2.5,\"Low impact\",AND(AS275>=1.5,AS275<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS275=\"\",\"\",AS275>2.5,1,AND(AS275>=1.5,AS275<=2.5),2,AS275<1.5,3)","v":""},null,{"$f":"IF(B275=\"\",\"\",IF(OR(AE275=\"\",AT275=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE275,AU275)))","v":""}]
[{"$f":"IF('Census match'!A275=\"\",\"\",'Census match'!A275)","v":""},{"$f":"IF('Census match'!B275=\"\",\"\",'Census match'!B275)","v":""},{"$f":"IF(AND(NOT(A276=\"\"),'Census match'!E275=\"\"),\"No Census match\",'Census match'!E275)","v":""},{"$f":"'Census match'!J275","v":""},{"$f":"IF($D276=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D276,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D276=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D276,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C275=\"\",D276=\"\"),\"\",'Facility data'!C275)","v":""},{"$f":"IF(ISNUMBER($G276),IF($G276<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G276)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G276)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),('Cost models'!$F$4+'Cost models'!$E$4*$G276)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),IF($G276<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G276)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G276)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),IF($G276<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G276)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G276)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),_xlfn.IFS(AND($G276<='Cost models'!$C$7,$G276>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G276)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G276<='Cost models'!$C$7,$G276<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G276)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G276>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G276)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),IF($G276<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G276)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G276)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),_xlfn.IFS($G276<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G276)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G276>'Cost models'!$C$9,$G276<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G276)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G276>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G276)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G276),IF($G276<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G276)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G276)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B276=\"\",\"\",IF(ISNUMBER('Facility data'!D275),'Facility data'!D275,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D276)*ISNUMBER('Facility data'!$C275))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D276,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D276,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D276,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W276=\"\",\"\",W276=1,\"Low impact\",W276=2,\"Mid-range impact\",W276=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U276=\"\",\"\",U276<0.01,1,AND(U276>=0.01,U276<=0.02),2,U276>0.02,3)","v":""},null,{"$f":"IF(T276=\"\",\"\",T276/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ276)+(0.0062454442*$Y276)+(-0.0005191748*($AQ276*$Y276))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ276)+(0.0062454442*$Y276)+(-0.0005191748*($AQ276*$Y276))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ276)+(0.0062454442*$Y276)+(-0.0005191748*($AQ276*$Y276))),\"\")","v":""},{"$f":"_xlfn.IFS(Z276=\"\",\"\",Z276<1.5,\"Weak\",AND(Z276>=1.5,Z276<=2.5),\"Mid-Range\",Z276>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z276=\"\",\"\",Z276<1.5,1,AND(Z276>=1.5,Z276<=2.5),2,Z276>2.5,3)","v":""},null,{"$f":"IF(OR(W276=\"\",AB276=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB276,W276))","v":""},{"$f":"_xlfn.IFS(AD276=\"\",\"\",AD276=\"Impact Not Likely to be Substantial\",1,AD276=\"Impact Unclear\",2,AD276=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D276=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D276,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG276=\"\",\"\",IF(AG276>National_B_tables[Column3]*1.25,3,IF(AG276<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D276=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D276,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D276,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI276=\"\",\"\",IF(AI276>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI276<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D276=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D276,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D276,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK276=\"\",\"\",IF(AK276>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK276<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D276=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D276,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D276,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM276=\"\",\"\",IF(AM276>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM276<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D276=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D276,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D276,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D276,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D276=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D276,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ276=\"\",\"\",IF(AQ276<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ276>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS276=\"\",\"\",AS276<1.5,\"High impact\",AS276>2.5,\"Low impact\",AND(AS276>=1.5,AS276<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS276=\"\",\"\",AS276>2.5,1,AND(AS276>=1.5,AS276<=2.5),2,AS276<1.5,3)","v":""},null,{"$f":"IF(B276=\"\",\"\",IF(OR(AE276=\"\",AT276=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE276,AU276)))","v":""}]
[{"$f":"IF('Census match'!A276=\"\",\"\",'Census match'!A276)","v":""},{"$f":"IF('Census match'!B276=\"\",\"\",'Census match'!B276)","v":""},{"$f":"IF(AND(NOT(A277=\"\"),'Census match'!E276=\"\"),\"No Census match\",'Census match'!E276)","v":""},{"$f":"'Census match'!J276","v":""},{"$f":"IF($D277=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D277,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D277=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D277,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C276=\"\",D277=\"\"),\"\",'Facility data'!C276)","v":""},{"$f":"IF(ISNUMBER($G277),IF($G277<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G277)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G277)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),('Cost models'!$F$4+'Cost models'!$E$4*$G277)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),IF($G277<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G277)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G277)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),IF($G277<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G277)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G277)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),_xlfn.IFS(AND($G277<='Cost models'!$C$7,$G277>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G277)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G277<='Cost models'!$C$7,$G277<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G277)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G277>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G277)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),IF($G277<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G277)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G277)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),_xlfn.IFS($G277<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G277)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G277>'Cost models'!$C$9,$G277<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G277)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G277>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G277)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G277),IF($G277<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G277)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G277)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B277=\"\",\"\",IF(ISNUMBER('Facility data'!D276),'Facility data'!D276,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D277)*ISNUMBER('Facility data'!$C276))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D277,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D277,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D277,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W277=\"\",\"\",W277=1,\"Low impact\",W277=2,\"Mid-range impact\",W277=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U277=\"\",\"\",U277<0.01,1,AND(U277>=0.01,U277<=0.02),2,U277>0.02,3)","v":""},null,{"$f":"IF(T277=\"\",\"\",T277/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ277)+(0.0062454442*$Y277)+(-0.0005191748*($AQ277*$Y277))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ277)+(0.0062454442*$Y277)+(-0.0005191748*($AQ277*$Y277))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ277)+(0.0062454442*$Y277)+(-0.0005191748*($AQ277*$Y277))),\"\")","v":""},{"$f":"_xlfn.IFS(Z277=\"\",\"\",Z277<1.5,\"Weak\",AND(Z277>=1.5,Z277<=2.5),\"Mid-Range\",Z277>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z277=\"\",\"\",Z277<1.5,1,AND(Z277>=1.5,Z277<=2.5),2,Z277>2.5,3)","v":""},null,{"$f":"IF(OR(W277=\"\",AB277=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB277,W277))","v":""},{"$f":"_xlfn.IFS(AD277=\"\",\"\",AD277=\"Impact Not Likely to be Substantial\",1,AD277=\"Impact Unclear\",2,AD277=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D277=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D277,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG277=\"\",\"\",IF(AG277>National_B_tables[Column3]*1.25,3,IF(AG277<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D277=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D277,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D277,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI277=\"\",\"\",IF(AI277>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI277<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D277=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D277,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D277,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK277=\"\",\"\",IF(AK277>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK277<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D277=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D277,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D277,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM277=\"\",\"\",IF(AM277>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM277<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D277=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D277,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D277,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D277,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D277=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D277,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ277=\"\",\"\",IF(AQ277<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ277>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS277=\"\",\"\",AS277<1.5,\"High impact\",AS277>2.5,\"Low impact\",AND(AS277>=1.5,AS277<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS277=\"\",\"\",AS277>2.5,1,AND(AS277>=1.5,AS277<=2.5),2,AS277<1.5,3)","v":""},null,{"$f":"IF(B277=\"\",\"\",IF(OR(AE277=\"\",AT277=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE277,AU277)))","v":""}]
[{"$f":"IF('Census match'!A277=\"\",\"\",'Census match'!A277)","v":""},{"$f":"IF('Census match'!B277=\"\",\"\",'Census match'!B277)","v":""},{"$f":"IF(AND(NOT(A278=\"\"),'Census match'!E277=\"\"),\"No Census match\",'Census match'!E277)","v":""},{"$f":"'Census match'!J277","v":""},{"$f":"IF($D278=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D278,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D278=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D278,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C277=\"\",D278=\"\"),\"\",'Facility data'!C277)","v":""},{"$f":"IF(ISNUMBER($G278),IF($G278<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G278)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G278)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),('Cost models'!$F$4+'Cost models'!$E$4*$G278)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),IF($G278<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G278)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G278)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),IF($G278<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G278)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G278)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),_xlfn.IFS(AND($G278<='Cost models'!$C$7,$G278>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G278)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G278<='Cost models'!$C$7,$G278<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G278)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G278>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G278)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),IF($G278<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G278)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G278)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),_xlfn.IFS($G278<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G278)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G278>'Cost models'!$C$9,$G278<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G278)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G278>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G278)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G278),IF($G278<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G278)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G278)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B278=\"\",\"\",IF(ISNUMBER('Facility data'!D277),'Facility data'!D277,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D278)*ISNUMBER('Facility data'!$C277))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D278,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D278,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D278,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W278=\"\",\"\",W278=1,\"Low impact\",W278=2,\"Mid-range impact\",W278=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U278=\"\",\"\",U278<0.01,1,AND(U278>=0.01,U278<=0.02),2,U278>0.02,3)","v":""},null,{"$f":"IF(T278=\"\",\"\",T278/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ278)+(0.0062454442*$Y278)+(-0.0005191748*($AQ278*$Y278))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ278)+(0.0062454442*$Y278)+(-0.0005191748*($AQ278*$Y278))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ278)+(0.0062454442*$Y278)+(-0.0005191748*($AQ278*$Y278))),\"\")","v":""},{"$f":"_xlfn.IFS(Z278=\"\",\"\",Z278<1.5,\"Weak\",AND(Z278>=1.5,Z278<=2.5),\"Mid-Range\",Z278>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z278=\"\",\"\",Z278<1.5,1,AND(Z278>=1.5,Z278<=2.5),2,Z278>2.5,3)","v":""},null,{"$f":"IF(OR(W278=\"\",AB278=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB278,W278))","v":""},{"$f":"_xlfn.IFS(AD278=\"\",\"\",AD278=\"Impact Not Likely to be Substantial\",1,AD278=\"Impact Unclear\",2,AD278=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D278=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D278,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG278=\"\",\"\",IF(AG278>National_B_tables[Column3]*1.25,3,IF(AG278<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D278=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D278,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D278,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI278=\"\",\"\",IF(AI278>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI278<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D278=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D278,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D278,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK278=\"\",\"\",IF(AK278>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK278<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D278=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D278,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D278,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM278=\"\",\"\",IF(AM278>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM278<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D278=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D278,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D278,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D278,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D278=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D278,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ278=\"\",\"\",IF(AQ278<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ278>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS278=\"\",\"\",AS278<1.5,\"High impact\",AS278>2.5,\"Low impact\",AND(AS278>=1.5,AS278<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS278=\"\",\"\",AS278>2.5,1,AND(AS278>=1.5,AS278<=2.5),2,AS278<1.5,3)","v":""},null,{"$f":"IF(B278=\"\",\"\",IF(OR(AE278=\"\",AT278=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE278,AU278)))","v":""}]
[{"$f":"IF('Census match'!A278=\"\",\"\",'Census match'!A278)","v":""},{"$f":"IF('Census match'!B278=\"\",\"\",'Census match'!B278)","v":""},{"$f":"IF(AND(NOT(A279=\"\"),'Census match'!E278=\"\"),\"No Census match\",'Census match'!E278)","v":""},{"$f":"'Census match'!J278","v":""},{"$f":"IF($D279=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D279,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D279=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D279,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C278=\"\",D279=\"\"),\"\",'Facility data'!C278)","v":""},{"$f":"IF(ISNUMBER($G279),IF($G279<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G279)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G279)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),('Cost models'!$F$4+'Cost models'!$E$4*$G279)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),IF($G279<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G279)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G279)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),IF($G279<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G279)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G279)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),_xlfn.IFS(AND($G279<='Cost models'!$C$7,$G279>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G279)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G279<='Cost models'!$C$7,$G279<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G279)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G279>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G279)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),IF($G279<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G279)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G279)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),_xlfn.IFS($G279<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G279)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G279>'Cost models'!$C$9,$G279<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G279)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G279>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G279)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G279),IF($G279<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G279)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G279)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B279=\"\",\"\",IF(ISNUMBER('Facility data'!D278),'Facility data'!D278,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D279)*ISNUMBER('Facility data'!$C278))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D279,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D279,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D279,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W279=\"\",\"\",W279=1,\"Low impact\",W279=2,\"Mid-range impact\",W279=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U279=\"\",\"\",U279<0.01,1,AND(U279>=0.01,U279<=0.02),2,U279>0.02,3)","v":""},null,{"$f":"IF(T279=\"\",\"\",T279/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ279)+(0.0062454442*$Y279)+(-0.0005191748*($AQ279*$Y279))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ279)+(0.0062454442*$Y279)+(-0.0005191748*($AQ279*$Y279))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ279)+(0.0062454442*$Y279)+(-0.0005191748*($AQ279*$Y279))),\"\")","v":""},{"$f":"_xlfn.IFS(Z279=\"\",\"\",Z279<1.5,\"Weak\",AND(Z279>=1.5,Z279<=2.5),\"Mid-Range\",Z279>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z279=\"\",\"\",Z279<1.5,1,AND(Z279>=1.5,Z279<=2.5),2,Z279>2.5,3)","v":""},null,{"$f":"IF(OR(W279=\"\",AB279=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB279,W279))","v":""},{"$f":"_xlfn.IFS(AD279=\"\",\"\",AD279=\"Impact Not Likely to be Substantial\",1,AD279=\"Impact Unclear\",2,AD279=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D279=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D279,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG279=\"\",\"\",IF(AG279>National_B_tables[Column3]*1.25,3,IF(AG279<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D279=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D279,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D279,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI279=\"\",\"\",IF(AI279>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI279<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D279=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D279,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D279,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK279=\"\",\"\",IF(AK279>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK279<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D279=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D279,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D279,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM279=\"\",\"\",IF(AM279>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM279<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D279=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D279,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D279,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D279,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D279=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D279,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ279=\"\",\"\",IF(AQ279<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ279>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS279=\"\",\"\",AS279<1.5,\"High impact\",AS279>2.5,\"Low impact\",AND(AS279>=1.5,AS279<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS279=\"\",\"\",AS279>2.5,1,AND(AS279>=1.5,AS279<=2.5),2,AS279<1.5,3)","v":""},null,{"$f":"IF(B279=\"\",\"\",IF(OR(AE279=\"\",AT279=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE279,AU279)))","v":""}]
[{"$f":"IF('Census match'!A279=\"\",\"\",'Census match'!A279)","v":""},{"$f":"IF('Census match'!B279=\"\",\"\",'Census match'!B279)","v":""},{"$f":"IF(AND(NOT(A280=\"\"),'Census match'!E279=\"\"),\"No Census match\",'Census match'!E279)","v":""},{"$f":"'Census match'!J279","v":""},{"$f":"IF($D280=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D280,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D280=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D280,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C279=\"\",D280=\"\"),\"\",'Facility data'!C279)","v":""},{"$f":"IF(ISNUMBER($G280),IF($G280<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G280)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G280)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),('Cost models'!$F$4+'Cost models'!$E$4*$G280)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),IF($G280<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G280)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G280)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),IF($G280<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G280)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G280)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),_xlfn.IFS(AND($G280<='Cost models'!$C$7,$G280>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G280)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G280<='Cost models'!$C$7,$G280<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G280)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G280>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G280)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),IF($G280<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G280)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G280)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),_xlfn.IFS($G280<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G280)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G280>'Cost models'!$C$9,$G280<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G280)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G280>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G280)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G280),IF($G280<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G280)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G280)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B280=\"\",\"\",IF(ISNUMBER('Facility data'!D279),'Facility data'!D279,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D280)*ISNUMBER('Facility data'!$C279))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D280,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D280,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D280,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W280=\"\",\"\",W280=1,\"Low impact\",W280=2,\"Mid-range impact\",W280=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U280=\"\",\"\",U280<0.01,1,AND(U280>=0.01,U280<=0.02),2,U280>0.02,3)","v":""},null,{"$f":"IF(T280=\"\",\"\",T280/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ280)+(0.0062454442*$Y280)+(-0.0005191748*($AQ280*$Y280))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ280)+(0.0062454442*$Y280)+(-0.0005191748*($AQ280*$Y280))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ280)+(0.0062454442*$Y280)+(-0.0005191748*($AQ280*$Y280))),\"\")","v":""},{"$f":"_xlfn.IFS(Z280=\"\",\"\",Z280<1.5,\"Weak\",AND(Z280>=1.5,Z280<=2.5),\"Mid-Range\",Z280>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z280=\"\",\"\",Z280<1.5,1,AND(Z280>=1.5,Z280<=2.5),2,Z280>2.5,3)","v":""},null,{"$f":"IF(OR(W280=\"\",AB280=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB280,W280))","v":""},{"$f":"_xlfn.IFS(AD280=\"\",\"\",AD280=\"Impact Not Likely to be Substantial\",1,AD280=\"Impact Unclear\",2,AD280=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D280=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D280,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG280=\"\",\"\",IF(AG280>National_B_tables[Column3]*1.25,3,IF(AG280<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D280=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D280,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D280,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI280=\"\",\"\",IF(AI280>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI280<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D280=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D280,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D280,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK280=\"\",\"\",IF(AK280>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK280<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D280=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D280,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D280,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM280=\"\",\"\",IF(AM280>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM280<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D280=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D280,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D280,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D280,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D280=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D280,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ280=\"\",\"\",IF(AQ280<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ280>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS280=\"\",\"\",AS280<1.5,\"High impact\",AS280>2.5,\"Low impact\",AND(AS280>=1.5,AS280<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS280=\"\",\"\",AS280>2.5,1,AND(AS280>=1.5,AS280<=2.5),2,AS280<1.5,3)","v":""},null,{"$f":"IF(B280=\"\",\"\",IF(OR(AE280=\"\",AT280=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE280,AU280)))","v":""}]
[{"$f":"IF('Census match'!A280=\"\",\"\",'Census match'!A280)","v":""},{"$f":"IF('Census match'!B280=\"\",\"\",'Census match'!B280)","v":""},{"$f":"IF(AND(NOT(A281=\"\"),'Census match'!E280=\"\"),\"No Census match\",'Census match'!E280)","v":""},{"$f":"'Census match'!J280","v":""},{"$f":"IF($D281=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D281,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D281=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D281,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C280=\"\",D281=\"\"),\"\",'Facility data'!C280)","v":""},{"$f":"IF(ISNUMBER($G281),IF($G281<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G281)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G281)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),('Cost models'!$F$4+'Cost models'!$E$4*$G281)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),IF($G281<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G281)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G281)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),IF($G281<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G281)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G281)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),_xlfn.IFS(AND($G281<='Cost models'!$C$7,$G281>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G281)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G281<='Cost models'!$C$7,$G281<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G281)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G281>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G281)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),IF($G281<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G281)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G281)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),_xlfn.IFS($G281<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G281)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G281>'Cost models'!$C$9,$G281<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G281)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G281>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G281)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G281),IF($G281<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G281)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G281)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G281),SUM(H281:O281),\"\")","v":""},"",null,{"$f":"IF(B281=\"\",\"\",IF(ISNUMBER('Facility data'!D280),'Facility data'!D280,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D281)*ISNUMBER('Facility data'!$C280))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D281,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D281,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D281,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W281=\"\",\"\",W281=1,\"Low impact\",W281=2,\"Mid-range impact\",W281=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U281=\"\",\"\",U281<0.01,1,AND(U281>=0.01,U281<=0.02),2,U281>0.02,3)","v":""},null,{"$f":"IF(T281=\"\",\"\",T281/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ281)+(0.0062454442*$Y281)+(-0.0005191748*($AQ281*$Y281))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ281)+(0.0062454442*$Y281)+(-0.0005191748*($AQ281*$Y281))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ281)+(0.0062454442*$Y281)+(-0.0005191748*($AQ281*$Y281))),\"\")","v":""},{"$f":"_xlfn.IFS(Z281=\"\",\"\",Z281<1.5,\"Weak\",AND(Z281>=1.5,Z281<=2.5),\"Mid-Range\",Z281>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z281=\"\",\"\",Z281<1.5,1,AND(Z281>=1.5,Z281<=2.5),2,Z281>2.5,3)","v":""},null,{"$f":"IF(OR(W281=\"\",AB281=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB281,W281))","v":""},{"$f":"_xlfn.IFS(AD281=\"\",\"\",AD281=\"Impact Not Likely to be Substantial\",1,AD281=\"Impact Unclear\",2,AD281=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D281=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D281,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG281=\"\",\"\",IF(AG281>National_B_tables[Column3]*1.25,3,IF(AG281<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D281=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D281,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D281,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI281=\"\",\"\",IF(AI281>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI281<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D281=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D281,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D281,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK281=\"\",\"\",IF(AK281>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK281<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D281=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D281,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D281,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM281=\"\",\"\",IF(AM281>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM281<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D281=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D281,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D281,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D281,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D281=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D281,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ281=\"\",\"\",IF(AQ281<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ281>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS281=\"\",\"\",AS281<1.5,\"High impact\",AS281>2.5,\"Low impact\",AND(AS281>=1.5,AS281<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS281=\"\",\"\",AS281>2.5,1,AND(AS281>=1.5,AS281<=2.5),2,AS281<1.5,3)","v":""},null,{"$f":"IF(B281=\"\",\"\",IF(OR(AE281=\"\",AT281=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE281,AU281)))","v":""}]
[{"$f":"IF('Census match'!A281=\"\",\"\",'Census match'!A281)","v":""},{"$f":"IF('Census match'!B281=\"\",\"\",'Census match'!B281)","v":""},{"$f":"IF(AND(NOT(A282=\"\"),'Census match'!E281=\"\"),\"No Census match\",'Census match'!E281)","v":""},{"$f":"'Census match'!J281","v":""},{"$f":"IF($D282=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D282,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D282=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D282,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C281=\"\",D282=\"\"),\"\",'Facility data'!C281)","v":""},{"$f":"IF(ISNUMBER($G282),IF($G282<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G282)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G282)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),('Cost models'!$F$4+'Cost models'!$E$4*$G282)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),IF($G282<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G282)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G282)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),IF($G282<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G282)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G282)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),_xlfn.IFS(AND($G282<='Cost models'!$C$7,$G282>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G282)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G282<='Cost models'!$C$7,$G282<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G282)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G282>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G282)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),IF($G282<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G282)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G282)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),_xlfn.IFS($G282<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G282)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G282>'Cost models'!$C$9,$G282<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G282)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G282>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G282)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G282),IF($G282<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G282)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G282)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B282=\"\",\"\",IF(ISNUMBER('Facility data'!D281),'Facility data'!D281,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D282)*ISNUMBER('Facility data'!$C281))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D282,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D282,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D282,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W282=\"\",\"\",W282=1,\"Low impact\",W282=2,\"Mid-range impact\",W282=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U282=\"\",\"\",U282<0.01,1,AND(U282>=0.01,U282<=0.02),2,U282>0.02,3)","v":""},null,{"$f":"IF(T282=\"\",\"\",T282/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ282)+(0.0062454442*$Y282)+(-0.0005191748*($AQ282*$Y282))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ282)+(0.0062454442*$Y282)+(-0.0005191748*($AQ282*$Y282))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ282)+(0.0062454442*$Y282)+(-0.0005191748*($AQ282*$Y282))),\"\")","v":""},{"$f":"_xlfn.IFS(Z282=\"\",\"\",Z282<1.5,\"Weak\",AND(Z282>=1.5,Z282<=2.5),\"Mid-Range\",Z282>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z282=\"\",\"\",Z282<1.5,1,AND(Z282>=1.5,Z282<=2.5),2,Z282>2.5,3)","v":""},null,{"$f":"IF(OR(W282=\"\",AB282=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB282,W282))","v":""},{"$f":"_xlfn.IFS(AD282=\"\",\"\",AD282=\"Impact Not Likely to be Substantial\",1,AD282=\"Impact Unclear\",2,AD282=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D282=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D282,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG282=\"\",\"\",IF(AG282>National_B_tables[Column3]*1.25,3,IF(AG282<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D282=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D282,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D282,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI282=\"\",\"\",IF(AI282>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI282<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D282=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D282,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D282,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK282=\"\",\"\",IF(AK282>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK282<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D282=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D282,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D282,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM282=\"\",\"\",IF(AM282>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM282<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D282=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D282,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D282,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D282,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D282=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D282,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ282=\"\",\"\",IF(AQ282<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ282>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS282=\"\",\"\",AS282<1.5,\"High impact\",AS282>2.5,\"Low impact\",AND(AS282>=1.5,AS282<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS282=\"\",\"\",AS282>2.5,1,AND(AS282>=1.5,AS282<=2.5),2,AS282<1.5,3)","v":""},null,{"$f":"IF(B282=\"\",\"\",IF(OR(AE282=\"\",AT282=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE282,AU282)))","v":""}]
[{"$f":"IF('Census match'!A282=\"\",\"\",'Census match'!A282)","v":""},{"$f":"IF('Census match'!B282=\"\",\"\",'Census match'!B282)","v":""},{"$f":"IF(AND(NOT(A283=\"\"),'Census match'!E282=\"\"),\"No Census match\",'Census match'!E282)","v":""},{"$f":"'Census match'!J282","v":""},{"$f":"IF($D283=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D283,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D283=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D283,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C282=\"\",D283=\"\"),\"\",'Facility data'!C282)","v":""},{"$f":"IF(ISNUMBER($G283),IF($G283<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G283)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G283)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),('Cost models'!$F$4+'Cost models'!$E$4*$G283)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),IF($G283<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G283)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G283)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),IF($G283<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G283)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G283)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),_xlfn.IFS(AND($G283<='Cost models'!$C$7,$G283>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G283)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G283<='Cost models'!$C$7,$G283<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G283)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G283>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G283)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),IF($G283<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G283)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G283)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),_xlfn.IFS($G283<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G283)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G283>'Cost models'!$C$9,$G283<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G283)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G283>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G283)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G283),IF($G283<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G283)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G283)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B283=\"\",\"\",IF(ISNUMBER('Facility data'!D282),'Facility data'!D282,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D283)*ISNUMBER('Facility data'!$C282))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D283,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D283,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D283,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W283=\"\",\"\",W283=1,\"Low impact\",W283=2,\"Mid-range impact\",W283=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U283=\"\",\"\",U283<0.01,1,AND(U283>=0.01,U283<=0.02),2,U283>0.02,3)","v":""},null,{"$f":"IF(T283=\"\",\"\",T283/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ283)+(0.0062454442*$Y283)+(-0.0005191748*($AQ283*$Y283))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ283)+(0.0062454442*$Y283)+(-0.0005191748*($AQ283*$Y283))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ283)+(0.0062454442*$Y283)+(-0.0005191748*($AQ283*$Y283))),\"\")","v":""},{"$f":"_xlfn.IFS(Z283=\"\",\"\",Z283<1.5,\"Weak\",AND(Z283>=1.5,Z283<=2.5),\"Mid-Range\",Z283>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z283=\"\",\"\",Z283<1.5,1,AND(Z283>=1.5,Z283<=2.5),2,Z283>2.5,3)","v":""},null,{"$f":"IF(OR(W283=\"\",AB283=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB283,W283))","v":""},{"$f":"_xlfn.IFS(AD283=\"\",\"\",AD283=\"Impact Not Likely to be Substantial\",1,AD283=\"Impact Unclear\",2,AD283=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D283=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D283,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG283=\"\",\"\",IF(AG283>National_B_tables[Column3]*1.25,3,IF(AG283<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D283=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D283,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D283,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI283=\"\",\"\",IF(AI283>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI283<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D283=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D283,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D283,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK283=\"\",\"\",IF(AK283>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK283<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D283=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D283,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D283,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM283=\"\",\"\",IF(AM283>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM283<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D283=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D283,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D283,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D283,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D283=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D283,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ283=\"\",\"\",IF(AQ283<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ283>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS283=\"\",\"\",AS283<1.5,\"High impact\",AS283>2.5,\"Low impact\",AND(AS283>=1.5,AS283<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS283=\"\",\"\",AS283>2.5,1,AND(AS283>=1.5,AS283<=2.5),2,AS283<1.5,3)","v":""},null,{"$f":"IF(B283=\"\",\"\",IF(OR(AE283=\"\",AT283=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE283,AU283)))","v":""}]
[{"$f":"IF('Census match'!A283=\"\",\"\",'Census match'!A283)","v":""},{"$f":"IF('Census match'!B283=\"\",\"\",'Census match'!B283)","v":""},{"$f":"IF(AND(NOT(A284=\"\"),'Census match'!E283=\"\"),\"No Census match\",'Census match'!E283)","v":""},{"$f":"'Census match'!J283","v":""},{"$f":"IF($D284=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D284,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D284=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D284,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C283=\"\",D284=\"\"),\"\",'Facility data'!C283)","v":""},{"$f":"IF(ISNUMBER($G284),IF($G284<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G284)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G284)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),('Cost models'!$F$4+'Cost models'!$E$4*$G284)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),IF($G284<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G284)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G284)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),IF($G284<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G284)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G284)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),_xlfn.IFS(AND($G284<='Cost models'!$C$7,$G284>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G284)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G284<='Cost models'!$C$7,$G284<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G284)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G284>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G284)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),IF($G284<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G284)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G284)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),_xlfn.IFS($G284<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G284)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G284>'Cost models'!$C$9,$G284<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G284)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G284>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G284)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G284),IF($G284<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G284)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G284)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B284=\"\",\"\",IF(ISNUMBER('Facility data'!D283),'Facility data'!D283,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D284)*ISNUMBER('Facility data'!$C283))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D284,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D284,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D284,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W284=\"\",\"\",W284=1,\"Low impact\",W284=2,\"Mid-range impact\",W284=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U284=\"\",\"\",U284<0.01,1,AND(U284>=0.01,U284<=0.02),2,U284>0.02,3)","v":""},null,{"$f":"IF(T284=\"\",\"\",T284/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ284)+(0.0062454442*$Y284)+(-0.0005191748*($AQ284*$Y284))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ284)+(0.0062454442*$Y284)+(-0.0005191748*($AQ284*$Y284))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ284)+(0.0062454442*$Y284)+(-0.0005191748*($AQ284*$Y284))),\"\")","v":""},{"$f":"_xlfn.IFS(Z284=\"\",\"\",Z284<1.5,\"Weak\",AND(Z284>=1.5,Z284<=2.5),\"Mid-Range\",Z284>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z284=\"\",\"\",Z284<1.5,1,AND(Z284>=1.5,Z284<=2.5),2,Z284>2.5,3)","v":""},null,{"$f":"IF(OR(W284=\"\",AB284=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB284,W284))","v":""},{"$f":"_xlfn.IFS(AD284=\"\",\"\",AD284=\"Impact Not Likely to be Substantial\",1,AD284=\"Impact Unclear\",2,AD284=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D284=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D284,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG284=\"\",\"\",IF(AG284>National_B_tables[Column3]*1.25,3,IF(AG284<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D284=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D284,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D284,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI284=\"\",\"\",IF(AI284>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI284<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D284=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D284,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D284,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK284=\"\",\"\",IF(AK284>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK284<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D284=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D284,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D284,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM284=\"\",\"\",IF(AM284>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM284<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D284=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D284,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D284,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D284,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D284=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D284,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ284=\"\",\"\",IF(AQ284<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ284>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS284=\"\",\"\",AS284<1.5,\"High impact\",AS284>2.5,\"Low impact\",AND(AS284>=1.5,AS284<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS284=\"\",\"\",AS284>2.5,1,AND(AS284>=1.5,AS284<=2.5),2,AS284<1.5,3)","v":""},null,{"$f":"IF(B284=\"\",\"\",IF(OR(AE284=\"\",AT284=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE284,AU284)))","v":""}]
[{"$f":"IF('Census match'!A284=\"\",\"\",'Census match'!A284)","v":""},{"$f":"IF('Census match'!B284=\"\",\"\",'Census match'!B284)","v":""},{"$f":"IF(AND(NOT(A285=\"\"),'Census match'!E284=\"\"),\"No Census match\",'Census match'!E284)","v":""},{"$f":"'Census match'!J284","v":""},{"$f":"IF($D285=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D285,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D285=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D285,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C284=\"\",D285=\"\"),\"\",'Facility data'!C284)","v":""},{"$f":"IF(ISNUMBER($G285),IF($G285<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G285)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G285)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),('Cost models'!$F$4+'Cost models'!$E$4*$G285)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),IF($G285<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G285)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G285)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),IF($G285<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G285)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G285)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),_xlfn.IFS(AND($G285<='Cost models'!$C$7,$G285>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G285)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G285<='Cost models'!$C$7,$G285<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G285)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G285>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G285)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),IF($G285<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G285)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G285)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),_xlfn.IFS($G285<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G285)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G285>'Cost models'!$C$9,$G285<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G285)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G285>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G285)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G285),IF($G285<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G285)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G285)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B285=\"\",\"\",IF(ISNUMBER('Facility data'!D284),'Facility data'!D284,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D285)*ISNUMBER('Facility data'!$C284))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D285,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D285,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D285,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W285=\"\",\"\",W285=1,\"Low impact\",W285=2,\"Mid-range impact\",W285=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U285=\"\",\"\",U285<0.01,1,AND(U285>=0.01,U285<=0.02),2,U285>0.02,3)","v":""},null,{"$f":"IF(T285=\"\",\"\",T285/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ285)+(0.0062454442*$Y285)+(-0.0005191748*($AQ285*$Y285))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ285)+(0.0062454442*$Y285)+(-0.0005191748*($AQ285*$Y285))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ285)+(0.0062454442*$Y285)+(-0.0005191748*($AQ285*$Y285))),\"\")","v":""},{"$f":"_xlfn.IFS(Z285=\"\",\"\",Z285<1.5,\"Weak\",AND(Z285>=1.5,Z285<=2.5),\"Mid-Range\",Z285>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z285=\"\",\"\",Z285<1.5,1,AND(Z285>=1.5,Z285<=2.5),2,Z285>2.5,3)","v":""},null,{"$f":"IF(OR(W285=\"\",AB285=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB285,W285))","v":""},{"$f":"_xlfn.IFS(AD285=\"\",\"\",AD285=\"Impact Not Likely to be Substantial\",1,AD285=\"Impact Unclear\",2,AD285=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D285=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D285,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG285=\"\",\"\",IF(AG285>National_B_tables[Column3]*1.25,3,IF(AG285<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D285=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D285,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D285,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI285=\"\",\"\",IF(AI285>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI285<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D285=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D285,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D285,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK285=\"\",\"\",IF(AK285>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK285<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D285=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D285,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D285,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM285=\"\",\"\",IF(AM285>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM285<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D285=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D285,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D285,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D285,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D285=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D285,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ285=\"\",\"\",IF(AQ285<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ285>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS285=\"\",\"\",AS285<1.5,\"High impact\",AS285>2.5,\"Low impact\",AND(AS285>=1.5,AS285<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS285=\"\",\"\",AS285>2.5,1,AND(AS285>=1.5,AS285<=2.5),2,AS285<1.5,3)","v":""},null,{"$f":"IF(B285=\"\",\"\",IF(OR(AE285=\"\",AT285=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE285,AU285)))","v":""}]
[{"$f":"IF('Census match'!A285=\"\",\"\",'Census match'!A285)","v":""},{"$f":"IF('Census match'!B285=\"\",\"\",'Census match'!B285)","v":""},{"$f":"IF(AND(NOT(A286=\"\"),'Census match'!E285=\"\"),\"No Census match\",'Census match'!E285)","v":""},{"$f":"'Census match'!J285","v":""},{"$f":"IF($D286=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D286,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D286=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D286,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C285=\"\",D286=\"\"),\"\",'Facility data'!C285)","v":""},{"$f":"IF(ISNUMBER($G286),IF($G286<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G286)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G286)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),('Cost models'!$F$4+'Cost models'!$E$4*$G286)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),IF($G286<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G286)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G286)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),IF($G286<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G286)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G286)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),_xlfn.IFS(AND($G286<='Cost models'!$C$7,$G286>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G286)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G286<='Cost models'!$C$7,$G286<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G286)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G286>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G286)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),IF($G286<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G286)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G286)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),_xlfn.IFS($G286<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G286)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G286>'Cost models'!$C$9,$G286<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G286)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G286>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G286)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G286),IF($G286<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G286)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G286)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B286=\"\",\"\",IF(ISNUMBER('Facility data'!D285),'Facility data'!D285,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D286)*ISNUMBER('Facility data'!$C285))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D286,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D286,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D286,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W286=\"\",\"\",W286=1,\"Low impact\",W286=2,\"Mid-range impact\",W286=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U286=\"\",\"\",U286<0.01,1,AND(U286>=0.01,U286<=0.02),2,U286>0.02,3)","v":""},null,{"$f":"IF(T286=\"\",\"\",T286/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ286)+(0.0062454442*$Y286)+(-0.0005191748*($AQ286*$Y286))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ286)+(0.0062454442*$Y286)+(-0.0005191748*($AQ286*$Y286))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ286)+(0.0062454442*$Y286)+(-0.0005191748*($AQ286*$Y286))),\"\")","v":""},{"$f":"_xlfn.IFS(Z286=\"\",\"\",Z286<1.5,\"Weak\",AND(Z286>=1.5,Z286<=2.5),\"Mid-Range\",Z286>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z286=\"\",\"\",Z286<1.5,1,AND(Z286>=1.5,Z286<=2.5),2,Z286>2.5,3)","v":""},null,{"$f":"IF(OR(W286=\"\",AB286=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB286,W286))","v":""},{"$f":"_xlfn.IFS(AD286=\"\",\"\",AD286=\"Impact Not Likely to be Substantial\",1,AD286=\"Impact Unclear\",2,AD286=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D286=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D286,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG286=\"\",\"\",IF(AG286>National_B_tables[Column3]*1.25,3,IF(AG286<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D286=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D286,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D286,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI286=\"\",\"\",IF(AI286>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI286<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D286=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D286,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D286,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK286=\"\",\"\",IF(AK286>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK286<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D286=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D286,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D286,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM286=\"\",\"\",IF(AM286>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM286<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D286=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D286,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D286,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D286,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D286=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D286,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ286=\"\",\"\",IF(AQ286<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ286>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS286=\"\",\"\",AS286<1.5,\"High impact\",AS286>2.5,\"Low impact\",AND(AS286>=1.5,AS286<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS286=\"\",\"\",AS286>2.5,1,AND(AS286>=1.5,AS286<=2.5),2,AS286<1.5,3)","v":""},null,{"$f":"IF(B286=\"\",\"\",IF(OR(AE286=\"\",AT286=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE286,AU286)))","v":""}]
[{"$f":"IF('Census match'!A286=\"\",\"\",'Census match'!A286)","v":""},{"$f":"IF('Census match'!B286=\"\",\"\",'Census match'!B286)","v":""},{"$f":"IF(AND(NOT(A287=\"\"),'Census match'!E286=\"\"),\"No Census match\",'Census match'!E286)","v":""},{"$f":"'Census match'!J286","v":""},{"$f":"IF($D287=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D287,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D287=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D287,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C286=\"\",D287=\"\"),\"\",'Facility data'!C286)","v":""},{"$f":"IF(ISNUMBER($G287),IF($G287<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G287)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G287)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),('Cost models'!$F$4+'Cost models'!$E$4*$G287)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),IF($G287<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G287)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G287)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),IF($G287<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G287)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G287)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),_xlfn.IFS(AND($G287<='Cost models'!$C$7,$G287>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G287)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G287<='Cost models'!$C$7,$G287<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G287)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G287>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G287)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),IF($G287<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G287)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G287)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),_xlfn.IFS($G287<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G287)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G287>'Cost models'!$C$9,$G287<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G287)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G287>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G287)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G287),IF($G287<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G287)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G287)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B287=\"\",\"\",IF(ISNUMBER('Facility data'!D286),'Facility data'!D286,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D287)*ISNUMBER('Facility data'!$C286))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D287,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D287,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D287,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W287=\"\",\"\",W287=1,\"Low impact\",W287=2,\"Mid-range impact\",W287=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U287=\"\",\"\",U287<0.01,1,AND(U287>=0.01,U287<=0.02),2,U287>0.02,3)","v":""},null,{"$f":"IF(T287=\"\",\"\",T287/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ287)+(0.0062454442*$Y287)+(-0.0005191748*($AQ287*$Y287))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ287)+(0.0062454442*$Y287)+(-0.0005191748*($AQ287*$Y287))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ287)+(0.0062454442*$Y287)+(-0.0005191748*($AQ287*$Y287))),\"\")","v":""},{"$f":"_xlfn.IFS(Z287=\"\",\"\",Z287<1.5,\"Weak\",AND(Z287>=1.5,Z287<=2.5),\"Mid-Range\",Z287>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z287=\"\",\"\",Z287<1.5,1,AND(Z287>=1.5,Z287<=2.5),2,Z287>2.5,3)","v":""},null,{"$f":"IF(OR(W287=\"\",AB287=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB287,W287))","v":""},{"$f":"_xlfn.IFS(AD287=\"\",\"\",AD287=\"Impact Not Likely to be Substantial\",1,AD287=\"Impact Unclear\",2,AD287=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D287=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D287,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG287=\"\",\"\",IF(AG287>National_B_tables[Column3]*1.25,3,IF(AG287<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D287=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D287,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D287,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI287=\"\",\"\",IF(AI287>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI287<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D287=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D287,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D287,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK287=\"\",\"\",IF(AK287>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK287<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D287=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D287,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D287,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM287=\"\",\"\",IF(AM287>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM287<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D287=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D287,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D287,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D287,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D287=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D287,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ287=\"\",\"\",IF(AQ287<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ287>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS287=\"\",\"\",AS287<1.5,\"High impact\",AS287>2.5,\"Low impact\",AND(AS287>=1.5,AS287<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS287=\"\",\"\",AS287>2.5,1,AND(AS287>=1.5,AS287<=2.5),2,AS287<1.5,3)","v":""},null,{"$f":"IF(B287=\"\",\"\",IF(OR(AE287=\"\",AT287=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE287,AU287)))","v":""}]
[{"$f":"IF('Census match'!A287=\"\",\"\",'Census match'!A287)","v":""},{"$f":"IF('Census match'!B287=\"\",\"\",'Census match'!B287)","v":""},{"$f":"IF(AND(NOT(A288=\"\"),'Census match'!E287=\"\"),\"No Census match\",'Census match'!E287)","v":""},{"$f":"'Census match'!J287","v":""},{"$f":"IF($D288=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D288,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D288=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D288,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C287=\"\",D288=\"\"),\"\",'Facility data'!C287)","v":""},{"$f":"IF(ISNUMBER($G288),IF($G288<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G288)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G288)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),('Cost models'!$F$4+'Cost models'!$E$4*$G288)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),IF($G288<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G288)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G288)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),IF($G288<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G288)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G288)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),_xlfn.IFS(AND($G288<='Cost models'!$C$7,$G288>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G288)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G288<='Cost models'!$C$7,$G288<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G288)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G288>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G288)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),IF($G288<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G288)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G288)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),_xlfn.IFS($G288<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G288)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G288>'Cost models'!$C$9,$G288<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G288)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G288>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G288)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G288),IF($G288<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G288)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G288)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B288=\"\",\"\",IF(ISNUMBER('Facility data'!D287),'Facility data'!D287,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D288)*ISNUMBER('Facility data'!$C287))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D288,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D288,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D288,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W288=\"\",\"\",W288=1,\"Low impact\",W288=2,\"Mid-range impact\",W288=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U288=\"\",\"\",U288<0.01,1,AND(U288>=0.01,U288<=0.02),2,U288>0.02,3)","v":""},null,{"$f":"IF(T288=\"\",\"\",T288/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ288)+(0.0062454442*$Y288)+(-0.0005191748*($AQ288*$Y288))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ288)+(0.0062454442*$Y288)+(-0.0005191748*($AQ288*$Y288))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ288)+(0.0062454442*$Y288)+(-0.0005191748*($AQ288*$Y288))),\"\")","v":""},{"$f":"_xlfn.IFS(Z288=\"\",\"\",Z288<1.5,\"Weak\",AND(Z288>=1.5,Z288<=2.5),\"Mid-Range\",Z288>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z288=\"\",\"\",Z288<1.5,1,AND(Z288>=1.5,Z288<=2.5),2,Z288>2.5,3)","v":""},null,{"$f":"IF(OR(W288=\"\",AB288=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB288,W288))","v":""},{"$f":"_xlfn.IFS(AD288=\"\",\"\",AD288=\"Impact Not Likely to be Substantial\",1,AD288=\"Impact Unclear\",2,AD288=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D288=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D288,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG288=\"\",\"\",IF(AG288>National_B_tables[Column3]*1.25,3,IF(AG288<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D288=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D288,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D288,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI288=\"\",\"\",IF(AI288>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI288<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D288=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D288,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D288,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK288=\"\",\"\",IF(AK288>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK288<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D288=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D288,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D288,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM288=\"\",\"\",IF(AM288>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM288<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D288=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D288,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D288,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D288,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D288=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D288,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ288=\"\",\"\",IF(AQ288<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ288>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS288=\"\",\"\",AS288<1.5,\"High impact\",AS288>2.5,\"Low impact\",AND(AS288>=1.5,AS288<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS288=\"\",\"\",AS288>2.5,1,AND(AS288>=1.5,AS288<=2.5),2,AS288<1.5,3)","v":""},null,{"$f":"IF(B288=\"\",\"\",IF(OR(AE288=\"\",AT288=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE288,AU288)))","v":""}]
[{"$f":"IF('Census match'!A288=\"\",\"\",'Census match'!A288)","v":""},{"$f":"IF('Census match'!B288=\"\",\"\",'Census match'!B288)","v":""},{"$f":"IF(AND(NOT(A289=\"\"),'Census match'!E288=\"\"),\"No Census match\",'Census match'!E288)","v":""},{"$f":"'Census match'!J288","v":""},{"$f":"IF($D289=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D289,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D289=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D289,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C288=\"\",D289=\"\"),\"\",'Facility data'!C288)","v":""},{"$f":"IF(ISNUMBER($G289),IF($G289<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G289)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G289)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),('Cost models'!$F$4+'Cost models'!$E$4*$G289)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),IF($G289<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G289)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G289)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),IF($G289<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G289)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G289)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),_xlfn.IFS(AND($G289<='Cost models'!$C$7,$G289>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G289)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G289<='Cost models'!$C$7,$G289<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G289)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G289>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G289)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),IF($G289<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G289)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G289)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),_xlfn.IFS($G289<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G289)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G289>'Cost models'!$C$9,$G289<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G289)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G289>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G289)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G289),IF($G289<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G289)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G289)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B289=\"\",\"\",IF(ISNUMBER('Facility data'!D288),'Facility data'!D288,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D289)*ISNUMBER('Facility data'!$C288))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D289,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D289,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D289,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W289=\"\",\"\",W289=1,\"Low impact\",W289=2,\"Mid-range impact\",W289=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U289=\"\",\"\",U289<0.01,1,AND(U289>=0.01,U289<=0.02),2,U289>0.02,3)","v":""},null,{"$f":"IF(T289=\"\",\"\",T289/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ289)+(0.0062454442*$Y289)+(-0.0005191748*($AQ289*$Y289))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ289)+(0.0062454442*$Y289)+(-0.0005191748*($AQ289*$Y289))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ289)+(0.0062454442*$Y289)+(-0.0005191748*($AQ289*$Y289))),\"\")","v":""},{"$f":"_xlfn.IFS(Z289=\"\",\"\",Z289<1.5,\"Weak\",AND(Z289>=1.5,Z289<=2.5),\"Mid-Range\",Z289>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z289=\"\",\"\",Z289<1.5,1,AND(Z289>=1.5,Z289<=2.5),2,Z289>2.5,3)","v":""},null,{"$f":"IF(OR(W289=\"\",AB289=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB289,W289))","v":""},{"$f":"_xlfn.IFS(AD289=\"\",\"\",AD289=\"Impact Not Likely to be Substantial\",1,AD289=\"Impact Unclear\",2,AD289=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D289=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D289,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG289=\"\",\"\",IF(AG289>National_B_tables[Column3]*1.25,3,IF(AG289<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D289=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D289,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D289,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI289=\"\",\"\",IF(AI289>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI289<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D289=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D289,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D289,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK289=\"\",\"\",IF(AK289>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK289<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D289=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D289,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D289,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM289=\"\",\"\",IF(AM289>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM289<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D289=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D289,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D289,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D289,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D289=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D289,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ289=\"\",\"\",IF(AQ289<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ289>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS289=\"\",\"\",AS289<1.5,\"High impact\",AS289>2.5,\"Low impact\",AND(AS289>=1.5,AS289<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS289=\"\",\"\",AS289>2.5,1,AND(AS289>=1.5,AS289<=2.5),2,AS289<1.5,3)","v":""},null,{"$f":"IF(B289=\"\",\"\",IF(OR(AE289=\"\",AT289=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE289,AU289)))","v":""}]
[{"$f":"IF('Census match'!A289=\"\",\"\",'Census match'!A289)","v":""},{"$f":"IF('Census match'!B289=\"\",\"\",'Census match'!B289)","v":""},{"$f":"IF(AND(NOT(A290=\"\"),'Census match'!E289=\"\"),\"No Census match\",'Census match'!E289)","v":""},{"$f":"'Census match'!J289","v":""},{"$f":"IF($D290=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D290,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D290=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D290,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C289=\"\",D290=\"\"),\"\",'Facility data'!C289)","v":""},{"$f":"IF(ISNUMBER($G290),IF($G290<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G290)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G290)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),('Cost models'!$F$4+'Cost models'!$E$4*$G290)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),IF($G290<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G290)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G290)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),IF($G290<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G290)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G290)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),_xlfn.IFS(AND($G290<='Cost models'!$C$7,$G290>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G290)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G290<='Cost models'!$C$7,$G290<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G290)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G290>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G290)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),IF($G290<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G290)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G290)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),_xlfn.IFS($G290<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G290)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G290>'Cost models'!$C$9,$G290<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G290)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G290>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G290)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G290),IF($G290<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G290)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G290)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B290=\"\",\"\",IF(ISNUMBER('Facility data'!D289),'Facility data'!D289,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D290)*ISNUMBER('Facility data'!$C289))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D290,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D290,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D290,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W290=\"\",\"\",W290=1,\"Low impact\",W290=2,\"Mid-range impact\",W290=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U290=\"\",\"\",U290<0.01,1,AND(U290>=0.01,U290<=0.02),2,U290>0.02,3)","v":""},null,{"$f":"IF(T290=\"\",\"\",T290/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ290)+(0.0062454442*$Y290)+(-0.0005191748*($AQ290*$Y290))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ290)+(0.0062454442*$Y290)+(-0.0005191748*($AQ290*$Y290))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ290)+(0.0062454442*$Y290)+(-0.0005191748*($AQ290*$Y290))),\"\")","v":""},{"$f":"_xlfn.IFS(Z290=\"\",\"\",Z290<1.5,\"Weak\",AND(Z290>=1.5,Z290<=2.5),\"Mid-Range\",Z290>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z290=\"\",\"\",Z290<1.5,1,AND(Z290>=1.5,Z290<=2.5),2,Z290>2.5,3)","v":""},null,{"$f":"IF(OR(W290=\"\",AB290=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB290,W290))","v":""},{"$f":"_xlfn.IFS(AD290=\"\",\"\",AD290=\"Impact Not Likely to be Substantial\",1,AD290=\"Impact Unclear\",2,AD290=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D290=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D290,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG290=\"\",\"\",IF(AG290>National_B_tables[Column3]*1.25,3,IF(AG290<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D290=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D290,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D290,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI290=\"\",\"\",IF(AI290>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI290<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D290=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D290,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D290,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK290=\"\",\"\",IF(AK290>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK290<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D290=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D290,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D290,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM290=\"\",\"\",IF(AM290>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM290<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D290=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D290,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D290,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D290,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D290=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D290,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ290=\"\",\"\",IF(AQ290<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ290>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS290=\"\",\"\",AS290<1.5,\"High impact\",AS290>2.5,\"Low impact\",AND(AS290>=1.5,AS290<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS290=\"\",\"\",AS290>2.5,1,AND(AS290>=1.5,AS290<=2.5),2,AS290<1.5,3)","v":""},null,{"$f":"IF(B290=\"\",\"\",IF(OR(AE290=\"\",AT290=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE290,AU290)))","v":""}]
[{"$f":"IF('Census match'!A290=\"\",\"\",'Census match'!A290)","v":""},{"$f":"IF('Census match'!B290=\"\",\"\",'Census match'!B290)","v":""},{"$f":"IF(AND(NOT(A291=\"\"),'Census match'!E290=\"\"),\"No Census match\",'Census match'!E290)","v":""},{"$f":"'Census match'!J290","v":""},{"$f":"IF($D291=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D291,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D291=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D291,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C290=\"\",D291=\"\"),\"\",'Facility data'!C290)","v":""},{"$f":"IF(ISNUMBER($G291),IF($G291<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G291)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G291)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),('Cost models'!$F$4+'Cost models'!$E$4*$G291)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),IF($G291<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G291)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G291)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),IF($G291<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G291)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G291)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),_xlfn.IFS(AND($G291<='Cost models'!$C$7,$G291>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G291)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G291<='Cost models'!$C$7,$G291<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G291)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G291>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G291)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),IF($G291<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G291)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G291)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),_xlfn.IFS($G291<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G291)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G291>'Cost models'!$C$9,$G291<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G291)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G291>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G291)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G291),IF($G291<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G291)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G291)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B291=\"\",\"\",IF(ISNUMBER('Facility data'!D290),'Facility data'!D290,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D291)*ISNUMBER('Facility data'!$C290))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D291,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D291,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D291,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W291=\"\",\"\",W291=1,\"Low impact\",W291=2,\"Mid-range impact\",W291=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U291=\"\",\"\",U291<0.01,1,AND(U291>=0.01,U291<=0.02),2,U291>0.02,3)","v":""},null,{"$f":"IF(T291=\"\",\"\",T291/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ291)+(0.0062454442*$Y291)+(-0.0005191748*($AQ291*$Y291))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ291)+(0.0062454442*$Y291)+(-0.0005191748*($AQ291*$Y291))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ291)+(0.0062454442*$Y291)+(-0.0005191748*($AQ291*$Y291))),\"\")","v":""},{"$f":"_xlfn.IFS(Z291=\"\",\"\",Z291<1.5,\"Weak\",AND(Z291>=1.5,Z291<=2.5),\"Mid-Range\",Z291>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z291=\"\",\"\",Z291<1.5,1,AND(Z291>=1.5,Z291<=2.5),2,Z291>2.5,3)","v":""},null,{"$f":"IF(OR(W291=\"\",AB291=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB291,W291))","v":""},{"$f":"_xlfn.IFS(AD291=\"\",\"\",AD291=\"Impact Not Likely to be Substantial\",1,AD291=\"Impact Unclear\",2,AD291=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D291=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D291,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG291=\"\",\"\",IF(AG291>National_B_tables[Column3]*1.25,3,IF(AG291<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D291=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D291,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D291,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI291=\"\",\"\",IF(AI291>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI291<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D291=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D291,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D291,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK291=\"\",\"\",IF(AK291>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK291<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D291=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D291,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D291,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM291=\"\",\"\",IF(AM291>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM291<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D291=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D291,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D291,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D291,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D291=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D291,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ291=\"\",\"\",IF(AQ291<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ291>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS291=\"\",\"\",AS291<1.5,\"High impact\",AS291>2.5,\"Low impact\",AND(AS291>=1.5,AS291<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS291=\"\",\"\",AS291>2.5,1,AND(AS291>=1.5,AS291<=2.5),2,AS291<1.5,3)","v":""},null,{"$f":"IF(B291=\"\",\"\",IF(OR(AE291=\"\",AT291=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE291,AU291)))","v":""}]
[{"$f":"IF('Census match'!A291=\"\",\"\",'Census match'!A291)","v":""},{"$f":"IF('Census match'!B291=\"\",\"\",'Census match'!B291)","v":""},{"$f":"IF(AND(NOT(A292=\"\"),'Census match'!E291=\"\"),\"No Census match\",'Census match'!E291)","v":""},{"$f":"'Census match'!J291","v":""},{"$f":"IF($D292=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D292,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D292=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D292,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C291=\"\",D292=\"\"),\"\",'Facility data'!C291)","v":""},{"$f":"IF(ISNUMBER($G292),IF($G292<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G292)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G292)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),('Cost models'!$F$4+'Cost models'!$E$4*$G292)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),IF($G292<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G292)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G292)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),IF($G292<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G292)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G292)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),_xlfn.IFS(AND($G292<='Cost models'!$C$7,$G292>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G292)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G292<='Cost models'!$C$7,$G292<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G292)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G292>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G292)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),IF($G292<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G292)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G292)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),_xlfn.IFS($G292<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G292)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G292>'Cost models'!$C$9,$G292<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G292)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G292>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G292)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G292),IF($G292<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G292)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G292)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B292=\"\",\"\",IF(ISNUMBER('Facility data'!D291),'Facility data'!D291,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D292)*ISNUMBER('Facility data'!$C291))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D292,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D292,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D292,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W292=\"\",\"\",W292=1,\"Low impact\",W292=2,\"Mid-range impact\",W292=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U292=\"\",\"\",U292<0.01,1,AND(U292>=0.01,U292<=0.02),2,U292>0.02,3)","v":""},null,{"$f":"IF(T292=\"\",\"\",T292/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ292)+(0.0062454442*$Y292)+(-0.0005191748*($AQ292*$Y292))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ292)+(0.0062454442*$Y292)+(-0.0005191748*($AQ292*$Y292))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ292)+(0.0062454442*$Y292)+(-0.0005191748*($AQ292*$Y292))),\"\")","v":""},{"$f":"_xlfn.IFS(Z292=\"\",\"\",Z292<1.5,\"Weak\",AND(Z292>=1.5,Z292<=2.5),\"Mid-Range\",Z292>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z292=\"\",\"\",Z292<1.5,1,AND(Z292>=1.5,Z292<=2.5),2,Z292>2.5,3)","v":""},null,{"$f":"IF(OR(W292=\"\",AB292=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB292,W292))","v":""},{"$f":"_xlfn.IFS(AD292=\"\",\"\",AD292=\"Impact Not Likely to be Substantial\",1,AD292=\"Impact Unclear\",2,AD292=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D292=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D292,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG292=\"\",\"\",IF(AG292>National_B_tables[Column3]*1.25,3,IF(AG292<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D292=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D292,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D292,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI292=\"\",\"\",IF(AI292>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI292<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D292=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D292,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D292,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK292=\"\",\"\",IF(AK292>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK292<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D292=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D292,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D292,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM292=\"\",\"\",IF(AM292>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM292<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D292=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D292,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D292,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D292,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D292=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D292,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ292=\"\",\"\",IF(AQ292<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ292>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS292=\"\",\"\",AS292<1.5,\"High impact\",AS292>2.5,\"Low impact\",AND(AS292>=1.5,AS292<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS292=\"\",\"\",AS292>2.5,1,AND(AS292>=1.5,AS292<=2.5),2,AS292<1.5,3)","v":""},null,{"$f":"IF(B292=\"\",\"\",IF(OR(AE292=\"\",AT292=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE292,AU292)))","v":""}]
[{"$f":"IF('Census match'!A292=\"\",\"\",'Census match'!A292)","v":""},{"$f":"IF('Census match'!B292=\"\",\"\",'Census match'!B292)","v":""},{"$f":"IF(AND(NOT(A293=\"\"),'Census match'!E292=\"\"),\"No Census match\",'Census match'!E292)","v":""},{"$f":"'Census match'!J292","v":""},{"$f":"IF($D293=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D293,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D293=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D293,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C292=\"\",D293=\"\"),\"\",'Facility data'!C292)","v":""},{"$f":"IF(ISNUMBER($G293),IF($G293<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G293)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G293)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),('Cost models'!$F$4+'Cost models'!$E$4*$G293)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),IF($G293<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G293)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G293)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),IF($G293<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G293)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G293)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),_xlfn.IFS(AND($G293<='Cost models'!$C$7,$G293>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G293)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G293<='Cost models'!$C$7,$G293<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G293)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G293>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G293)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),IF($G293<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G293)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G293)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),_xlfn.IFS($G293<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G293)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G293>'Cost models'!$C$9,$G293<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G293)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G293>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G293)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G293),IF($G293<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G293)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G293)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B293=\"\",\"\",IF(ISNUMBER('Facility data'!D292),'Facility data'!D292,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D293)*ISNUMBER('Facility data'!$C292))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D293,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D293,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D293,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W293=\"\",\"\",W293=1,\"Low impact\",W293=2,\"Mid-range impact\",W293=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U293=\"\",\"\",U293<0.01,1,AND(U293>=0.01,U293<=0.02),2,U293>0.02,3)","v":""},null,{"$f":"IF(T293=\"\",\"\",T293/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ293)+(0.0062454442*$Y293)+(-0.0005191748*($AQ293*$Y293))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ293)+(0.0062454442*$Y293)+(-0.0005191748*($AQ293*$Y293))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ293)+(0.0062454442*$Y293)+(-0.0005191748*($AQ293*$Y293))),\"\")","v":""},{"$f":"_xlfn.IFS(Z293=\"\",\"\",Z293<1.5,\"Weak\",AND(Z293>=1.5,Z293<=2.5),\"Mid-Range\",Z293>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z293=\"\",\"\",Z293<1.5,1,AND(Z293>=1.5,Z293<=2.5),2,Z293>2.5,3)","v":""},null,{"$f":"IF(OR(W293=\"\",AB293=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB293,W293))","v":""},{"$f":"_xlfn.IFS(AD293=\"\",\"\",AD293=\"Impact Not Likely to be Substantial\",1,AD293=\"Impact Unclear\",2,AD293=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D293=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D293,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG293=\"\",\"\",IF(AG293>National_B_tables[Column3]*1.25,3,IF(AG293<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D293=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D293,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D293,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI293=\"\",\"\",IF(AI293>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI293<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D293=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D293,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D293,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK293=\"\",\"\",IF(AK293>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK293<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D293=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D293,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D293,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM293=\"\",\"\",IF(AM293>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM293<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D293=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D293,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D293,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D293,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D293=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D293,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ293=\"\",\"\",IF(AQ293<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ293>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS293=\"\",\"\",AS293<1.5,\"High impact\",AS293>2.5,\"Low impact\",AND(AS293>=1.5,AS293<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS293=\"\",\"\",AS293>2.5,1,AND(AS293>=1.5,AS293<=2.5),2,AS293<1.5,3)","v":""},null,{"$f":"IF(B293=\"\",\"\",IF(OR(AE293=\"\",AT293=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE293,AU293)))","v":""}]
[{"$f":"IF('Census match'!A293=\"\",\"\",'Census match'!A293)","v":""},{"$f":"IF('Census match'!B293=\"\",\"\",'Census match'!B293)","v":""},{"$f":"IF(AND(NOT(A294=\"\"),'Census match'!E293=\"\"),\"No Census match\",'Census match'!E293)","v":""},{"$f":"'Census match'!J293","v":""},{"$f":"IF($D294=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D294,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D294=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D294,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C293=\"\",D294=\"\"),\"\",'Facility data'!C293)","v":""},{"$f":"IF(ISNUMBER($G294),IF($G294<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G294)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G294)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),('Cost models'!$F$4+'Cost models'!$E$4*$G294)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),IF($G294<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G294)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G294)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),IF($G294<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G294)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G294)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),_xlfn.IFS(AND($G294<='Cost models'!$C$7,$G294>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G294)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G294<='Cost models'!$C$7,$G294<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G294)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G294>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G294)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),IF($G294<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G294)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G294)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),_xlfn.IFS($G294<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G294)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G294>'Cost models'!$C$9,$G294<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G294)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G294>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G294)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G294),IF($G294<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G294)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G294)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B294=\"\",\"\",IF(ISNUMBER('Facility data'!D293),'Facility data'!D293,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D294)*ISNUMBER('Facility data'!$C293))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D294,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D294,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D294,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W294=\"\",\"\",W294=1,\"Low impact\",W294=2,\"Mid-range impact\",W294=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U294=\"\",\"\",U294<0.01,1,AND(U294>=0.01,U294<=0.02),2,U294>0.02,3)","v":""},null,{"$f":"IF(T294=\"\",\"\",T294/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ294)+(0.0062454442*$Y294)+(-0.0005191748*($AQ294*$Y294))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ294)+(0.0062454442*$Y294)+(-0.0005191748*($AQ294*$Y294))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ294)+(0.0062454442*$Y294)+(-0.0005191748*($AQ294*$Y294))),\"\")","v":""},{"$f":"_xlfn.IFS(Z294=\"\",\"\",Z294<1.5,\"Weak\",AND(Z294>=1.5,Z294<=2.5),\"Mid-Range\",Z294>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z294=\"\",\"\",Z294<1.5,1,AND(Z294>=1.5,Z294<=2.5),2,Z294>2.5,3)","v":""},null,{"$f":"IF(OR(W294=\"\",AB294=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB294,W294))","v":""},{"$f":"_xlfn.IFS(AD294=\"\",\"\",AD294=\"Impact Not Likely to be Substantial\",1,AD294=\"Impact Unclear\",2,AD294=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D294=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D294,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG294=\"\",\"\",IF(AG294>National_B_tables[Column3]*1.25,3,IF(AG294<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D294=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D294,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D294,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI294=\"\",\"\",IF(AI294>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI294<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D294=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D294,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D294,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK294=\"\",\"\",IF(AK294>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK294<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D294=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D294,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D294,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM294=\"\",\"\",IF(AM294>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM294<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D294=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D294,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D294,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D294,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D294=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D294,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ294=\"\",\"\",IF(AQ294<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ294>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS294=\"\",\"\",AS294<1.5,\"High impact\",AS294>2.5,\"Low impact\",AND(AS294>=1.5,AS294<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS294=\"\",\"\",AS294>2.5,1,AND(AS294>=1.5,AS294<=2.5),2,AS294<1.5,3)","v":""},null,{"$f":"IF(B294=\"\",\"\",IF(OR(AE294=\"\",AT294=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE294,AU294)))","v":""}]
[{"$f":"IF('Census match'!A294=\"\",\"\",'Census match'!A294)","v":""},{"$f":"IF('Census match'!B294=\"\",\"\",'Census match'!B294)","v":""},{"$f":"IF(AND(NOT(A295=\"\"),'Census match'!E294=\"\"),\"No Census match\",'Census match'!E294)","v":""},{"$f":"'Census match'!J294","v":""},{"$f":"IF($D295=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D295,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D295=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D295,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C294=\"\",D295=\"\"),\"\",'Facility data'!C294)","v":""},{"$f":"IF(ISNUMBER($G295),IF($G295<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G295)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G295)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),('Cost models'!$F$4+'Cost models'!$E$4*$G295)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),IF($G295<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G295)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G295)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),IF($G295<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G295)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G295)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),_xlfn.IFS(AND($G295<='Cost models'!$C$7,$G295>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G295)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G295<='Cost models'!$C$7,$G295<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G295)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G295>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G295)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),IF($G295<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G295)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G295)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),_xlfn.IFS($G295<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G295)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G295>'Cost models'!$C$9,$G295<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G295)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G295>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G295)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G295),IF($G295<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G295)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G295)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B295=\"\",\"\",IF(ISNUMBER('Facility data'!D294),'Facility data'!D294,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D295)*ISNUMBER('Facility data'!$C294))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D295,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D295,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D295,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W295=\"\",\"\",W295=1,\"Low impact\",W295=2,\"Mid-range impact\",W295=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U295=\"\",\"\",U295<0.01,1,AND(U295>=0.01,U295<=0.02),2,U295>0.02,3)","v":""},null,{"$f":"IF(T295=\"\",\"\",T295/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ295)+(0.0062454442*$Y295)+(-0.0005191748*($AQ295*$Y295))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ295)+(0.0062454442*$Y295)+(-0.0005191748*($AQ295*$Y295))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ295)+(0.0062454442*$Y295)+(-0.0005191748*($AQ295*$Y295))),\"\")","v":""},{"$f":"_xlfn.IFS(Z295=\"\",\"\",Z295<1.5,\"Weak\",AND(Z295>=1.5,Z295<=2.5),\"Mid-Range\",Z295>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z295=\"\",\"\",Z295<1.5,1,AND(Z295>=1.5,Z295<=2.5),2,Z295>2.5,3)","v":""},null,{"$f":"IF(OR(W295=\"\",AB295=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB295,W295))","v":""},{"$f":"_xlfn.IFS(AD295=\"\",\"\",AD295=\"Impact Not Likely to be Substantial\",1,AD295=\"Impact Unclear\",2,AD295=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D295=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D295,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG295=\"\",\"\",IF(AG295>National_B_tables[Column3]*1.25,3,IF(AG295<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D295=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D295,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D295,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI295=\"\",\"\",IF(AI295>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI295<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D295=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D295,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D295,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK295=\"\",\"\",IF(AK295>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK295<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D295=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D295,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D295,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM295=\"\",\"\",IF(AM295>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM295<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D295=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D295,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D295,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D295,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D295=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D295,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ295=\"\",\"\",IF(AQ295<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ295>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS295=\"\",\"\",AS295<1.5,\"High impact\",AS295>2.5,\"Low impact\",AND(AS295>=1.5,AS295<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS295=\"\",\"\",AS295>2.5,1,AND(AS295>=1.5,AS295<=2.5),2,AS295<1.5,3)","v":""},null,{"$f":"IF(B295=\"\",\"\",IF(OR(AE295=\"\",AT295=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE295,AU295)))","v":""}]
[{"$f":"IF('Census match'!A295=\"\",\"\",'Census match'!A295)","v":""},{"$f":"IF('Census match'!B295=\"\",\"\",'Census match'!B295)","v":""},{"$f":"IF(AND(NOT(A296=\"\"),'Census match'!E295=\"\"),\"No Census match\",'Census match'!E295)","v":""},{"$f":"'Census match'!J295","v":""},{"$f":"IF($D296=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D296,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D296=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D296,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C295=\"\",D296=\"\"),\"\",'Facility data'!C295)","v":""},{"$f":"IF(ISNUMBER($G296),IF($G296<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G296)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G296)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),('Cost models'!$F$4+'Cost models'!$E$4*$G296)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),IF($G296<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G296)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G296)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),IF($G296<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G296)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G296)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),_xlfn.IFS(AND($G296<='Cost models'!$C$7,$G296>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G296)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G296<='Cost models'!$C$7,$G296<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G296)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G296>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G296)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),IF($G296<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G296)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G296)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),_xlfn.IFS($G296<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G296)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G296>'Cost models'!$C$9,$G296<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G296)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G296>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G296)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G296),IF($G296<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G296)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G296)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B296=\"\",\"\",IF(ISNUMBER('Facility data'!D295),'Facility data'!D295,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D296)*ISNUMBER('Facility data'!$C295))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D296,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D296,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D296,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W296=\"\",\"\",W296=1,\"Low impact\",W296=2,\"Mid-range impact\",W296=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U296=\"\",\"\",U296<0.01,1,AND(U296>=0.01,U296<=0.02),2,U296>0.02,3)","v":""},null,{"$f":"IF(T296=\"\",\"\",T296/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ296)+(0.0062454442*$Y296)+(-0.0005191748*($AQ296*$Y296))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ296)+(0.0062454442*$Y296)+(-0.0005191748*($AQ296*$Y296))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ296)+(0.0062454442*$Y296)+(-0.0005191748*($AQ296*$Y296))),\"\")","v":""},{"$f":"_xlfn.IFS(Z296=\"\",\"\",Z296<1.5,\"Weak\",AND(Z296>=1.5,Z296<=2.5),\"Mid-Range\",Z296>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z296=\"\",\"\",Z296<1.5,1,AND(Z296>=1.5,Z296<=2.5),2,Z296>2.5,3)","v":""},null,{"$f":"IF(OR(W296=\"\",AB296=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB296,W296))","v":""},{"$f":"_xlfn.IFS(AD296=\"\",\"\",AD296=\"Impact Not Likely to be Substantial\",1,AD296=\"Impact Unclear\",2,AD296=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D296=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D296,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG296=\"\",\"\",IF(AG296>National_B_tables[Column3]*1.25,3,IF(AG296<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D296=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D296,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D296,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI296=\"\",\"\",IF(AI296>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI296<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D296=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D296,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D296,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK296=\"\",\"\",IF(AK296>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK296<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D296=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D296,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D296,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM296=\"\",\"\",IF(AM296>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM296<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D296=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D296,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D296,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D296,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D296=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D296,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ296=\"\",\"\",IF(AQ296<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ296>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS296=\"\",\"\",AS296<1.5,\"High impact\",AS296>2.5,\"Low impact\",AND(AS296>=1.5,AS296<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS296=\"\",\"\",AS296>2.5,1,AND(AS296>=1.5,AS296<=2.5),2,AS296<1.5,3)","v":""},null,{"$f":"IF(B296=\"\",\"\",IF(OR(AE296=\"\",AT296=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE296,AU296)))","v":""}]
[{"$f":"IF('Census match'!A296=\"\",\"\",'Census match'!A296)","v":""},{"$f":"IF('Census match'!B296=\"\",\"\",'Census match'!B296)","v":""},{"$f":"IF(AND(NOT(A297=\"\"),'Census match'!E296=\"\"),\"No Census match\",'Census match'!E296)","v":""},{"$f":"'Census match'!J296","v":""},{"$f":"IF($D297=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D297,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D297=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D297,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C296=\"\",D297=\"\"),\"\",'Facility data'!C296)","v":""},{"$f":"IF(ISNUMBER($G297),IF($G297<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G297)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G297)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),('Cost models'!$F$4+'Cost models'!$E$4*$G297)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),IF($G297<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G297)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G297)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),IF($G297<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G297)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G297)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),_xlfn.IFS(AND($G297<='Cost models'!$C$7,$G297>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G297)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G297<='Cost models'!$C$7,$G297<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G297)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G297>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G297)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),IF($G297<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G297)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G297)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),_xlfn.IFS($G297<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G297)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G297>'Cost models'!$C$9,$G297<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G297)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G297>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G297)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G297),IF($G297<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G297)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G297)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B297=\"\",\"\",IF(ISNUMBER('Facility data'!D296),'Facility data'!D296,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D297)*ISNUMBER('Facility data'!$C296))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D297,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D297,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D297,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W297=\"\",\"\",W297=1,\"Low impact\",W297=2,\"Mid-range impact\",W297=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U297=\"\",\"\",U297<0.01,1,AND(U297>=0.01,U297<=0.02),2,U297>0.02,3)","v":""},null,{"$f":"IF(T297=\"\",\"\",T297/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ297)+(0.0062454442*$Y297)+(-0.0005191748*($AQ297*$Y297))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ297)+(0.0062454442*$Y297)+(-0.0005191748*($AQ297*$Y297))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ297)+(0.0062454442*$Y297)+(-0.0005191748*($AQ297*$Y297))),\"\")","v":""},{"$f":"_xlfn.IFS(Z297=\"\",\"\",Z297<1.5,\"Weak\",AND(Z297>=1.5,Z297<=2.5),\"Mid-Range\",Z297>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z297=\"\",\"\",Z297<1.5,1,AND(Z297>=1.5,Z297<=2.5),2,Z297>2.5,3)","v":""},null,{"$f":"IF(OR(W297=\"\",AB297=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB297,W297))","v":""},{"$f":"_xlfn.IFS(AD297=\"\",\"\",AD297=\"Impact Not Likely to be Substantial\",1,AD297=\"Impact Unclear\",2,AD297=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D297=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D297,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG297=\"\",\"\",IF(AG297>National_B_tables[Column3]*1.25,3,IF(AG297<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D297=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D297,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D297,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI297=\"\",\"\",IF(AI297>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI297<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D297=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D297,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D297,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK297=\"\",\"\",IF(AK297>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK297<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D297=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D297,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D297,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM297=\"\",\"\",IF(AM297>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM297<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D297=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D297,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D297,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D297,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D297=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D297,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ297=\"\",\"\",IF(AQ297<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ297>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS297=\"\",\"\",AS297<1.5,\"High impact\",AS297>2.5,\"Low impact\",AND(AS297>=1.5,AS297<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS297=\"\",\"\",AS297>2.5,1,AND(AS297>=1.5,AS297<=2.5),2,AS297<1.5,3)","v":""},null,{"$f":"IF(B297=\"\",\"\",IF(OR(AE297=\"\",AT297=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE297,AU297)))","v":""}]
[{"$f":"IF('Census match'!A297=\"\",\"\",'Census match'!A297)","v":""},{"$f":"IF('Census match'!B297=\"\",\"\",'Census match'!B297)","v":""},{"$f":"IF(AND(NOT(A298=\"\"),'Census match'!E297=\"\"),\"No Census match\",'Census match'!E297)","v":""},{"$f":"'Census match'!J297","v":""},{"$f":"IF($D298=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D298,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D298=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D298,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C297=\"\",D298=\"\"),\"\",'Facility data'!C297)","v":""},{"$f":"IF(ISNUMBER($G298),IF($G298<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G298)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G298)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),('Cost models'!$F$4+'Cost models'!$E$4*$G298)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),IF($G298<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G298)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G298)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),IF($G298<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G298)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G298)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),_xlfn.IFS(AND($G298<='Cost models'!$C$7,$G298>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G298)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G298<='Cost models'!$C$7,$G298<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G298)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G298>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G298)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),IF($G298<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G298)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G298)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),_xlfn.IFS($G298<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G298)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G298>'Cost models'!$C$9,$G298<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G298)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G298>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G298)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G298),IF($G298<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G298)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G298)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B298=\"\",\"\",IF(ISNUMBER('Facility data'!D297),'Facility data'!D297,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D298)*ISNUMBER('Facility data'!$C297))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D298,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D298,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D298,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W298=\"\",\"\",W298=1,\"Low impact\",W298=2,\"Mid-range impact\",W298=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U298=\"\",\"\",U298<0.01,1,AND(U298>=0.01,U298<=0.02),2,U298>0.02,3)","v":""},null,{"$f":"IF(T298=\"\",\"\",T298/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ298)+(0.0062454442*$Y298)+(-0.0005191748*($AQ298*$Y298))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ298)+(0.0062454442*$Y298)+(-0.0005191748*($AQ298*$Y298))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ298)+(0.0062454442*$Y298)+(-0.0005191748*($AQ298*$Y298))),\"\")","v":""},{"$f":"_xlfn.IFS(Z298=\"\",\"\",Z298<1.5,\"Weak\",AND(Z298>=1.5,Z298<=2.5),\"Mid-Range\",Z298>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z298=\"\",\"\",Z298<1.5,1,AND(Z298>=1.5,Z298<=2.5),2,Z298>2.5,3)","v":""},null,{"$f":"IF(OR(W298=\"\",AB298=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB298,W298))","v":""},{"$f":"_xlfn.IFS(AD298=\"\",\"\",AD298=\"Impact Not Likely to be Substantial\",1,AD298=\"Impact Unclear\",2,AD298=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D298=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D298,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG298=\"\",\"\",IF(AG298>National_B_tables[Column3]*1.25,3,IF(AG298<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D298=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D298,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D298,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI298=\"\",\"\",IF(AI298>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI298<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D298=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D298,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D298,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK298=\"\",\"\",IF(AK298>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK298<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D298=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D298,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D298,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM298=\"\",\"\",IF(AM298>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM298<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D298=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D298,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D298,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D298,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D298=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D298,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ298=\"\",\"\",IF(AQ298<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ298>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS298=\"\",\"\",AS298<1.5,\"High impact\",AS298>2.5,\"Low impact\",AND(AS298>=1.5,AS298<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS298=\"\",\"\",AS298>2.5,1,AND(AS298>=1.5,AS298<=2.5),2,AS298<1.5,3)","v":""},null,{"$f":"IF(B298=\"\",\"\",IF(OR(AE298=\"\",AT298=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE298,AU298)))","v":""}]
[{"$f":"IF('Census match'!A298=\"\",\"\",'Census match'!A298)","v":""},{"$f":"IF('Census match'!B298=\"\",\"\",'Census match'!B298)","v":""},{"$f":"IF(AND(NOT(A299=\"\"),'Census match'!E298=\"\"),\"No Census match\",'Census match'!E298)","v":""},{"$f":"'Census match'!J298","v":""},{"$f":"IF($D299=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D299,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D299=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D299,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C298=\"\",D299=\"\"),\"\",'Facility data'!C298)","v":""},{"$f":"IF(ISNUMBER($G299),IF($G299<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G299)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G299)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),('Cost models'!$F$4+'Cost models'!$E$4*$G299)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),IF($G299<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G299)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G299)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),IF($G299<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G299)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G299)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),_xlfn.IFS(AND($G299<='Cost models'!$C$7,$G299>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G299)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G299<='Cost models'!$C$7,$G299<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G299)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G299>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G299)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),IF($G299<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G299)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G299)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),_xlfn.IFS($G299<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G299)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G299>'Cost models'!$C$9,$G299<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G299)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G299>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G299)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G299),IF($G299<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G299)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G299)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B299=\"\",\"\",IF(ISNUMBER('Facility data'!D298),'Facility data'!D298,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D299)*ISNUMBER('Facility data'!$C298))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D299,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D299,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D299,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W299=\"\",\"\",W299=1,\"Low impact\",W299=2,\"Mid-range impact\",W299=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U299=\"\",\"\",U299<0.01,1,AND(U299>=0.01,U299<=0.02),2,U299>0.02,3)","v":""},null,{"$f":"IF(T299=\"\",\"\",T299/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ299)+(0.0062454442*$Y299)+(-0.0005191748*($AQ299*$Y299))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ299)+(0.0062454442*$Y299)+(-0.0005191748*($AQ299*$Y299))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ299)+(0.0062454442*$Y299)+(-0.0005191748*($AQ299*$Y299))),\"\")","v":""},{"$f":"_xlfn.IFS(Z299=\"\",\"\",Z299<1.5,\"Weak\",AND(Z299>=1.5,Z299<=2.5),\"Mid-Range\",Z299>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z299=\"\",\"\",Z299<1.5,1,AND(Z299>=1.5,Z299<=2.5),2,Z299>2.5,3)","v":""},null,{"$f":"IF(OR(W299=\"\",AB299=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB299,W299))","v":""},{"$f":"_xlfn.IFS(AD299=\"\",\"\",AD299=\"Impact Not Likely to be Substantial\",1,AD299=\"Impact Unclear\",2,AD299=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D299=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D299,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG299=\"\",\"\",IF(AG299>National_B_tables[Column3]*1.25,3,IF(AG299<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D299=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D299,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D299,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI299=\"\",\"\",IF(AI299>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI299<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D299=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D299,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D299,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK299=\"\",\"\",IF(AK299>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK299<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D299=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D299,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D299,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM299=\"\",\"\",IF(AM299>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM299<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D299=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D299,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D299,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D299,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D299=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D299,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ299=\"\",\"\",IF(AQ299<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ299>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS299=\"\",\"\",AS299<1.5,\"High impact\",AS299>2.5,\"Low impact\",AND(AS299>=1.5,AS299<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS299=\"\",\"\",AS299>2.5,1,AND(AS299>=1.5,AS299<=2.5),2,AS299<1.5,3)","v":""},null,{"$f":"IF(B299=\"\",\"\",IF(OR(AE299=\"\",AT299=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE299,AU299)))","v":""}]
[{"$f":"IF('Census match'!A299=\"\",\"\",'Census match'!A299)","v":""},{"$f":"IF('Census match'!B299=\"\",\"\",'Census match'!B299)","v":""},{"$f":"IF(AND(NOT(A300=\"\"),'Census match'!E299=\"\"),\"No Census match\",'Census match'!E299)","v":""},{"$f":"'Census match'!J299","v":""},{"$f":"IF($D300=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D300,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D300=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D300,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C299=\"\",D300=\"\"),\"\",'Facility data'!C299)","v":""},{"$f":"IF(ISNUMBER($G300),IF($G300<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G300)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G300)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),('Cost models'!$F$4+'Cost models'!$E$4*$G300)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),IF($G300<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G300)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G300)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),IF($G300<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G300)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G300)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),_xlfn.IFS(AND($G300<='Cost models'!$C$7,$G300>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G300)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G300<='Cost models'!$C$7,$G300<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G300)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G300>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G300)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),IF($G300<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G300)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G300)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),_xlfn.IFS($G300<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G300)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G300>'Cost models'!$C$9,$G300<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G300)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G300>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G300)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G300),IF($G300<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G300)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G300)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B300=\"\",\"\",IF(ISNUMBER('Facility data'!D299),'Facility data'!D299,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D300)*ISNUMBER('Facility data'!$C299))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D300,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D300,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D300,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W300=\"\",\"\",W300=1,\"Low impact\",W300=2,\"Mid-range impact\",W300=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U300=\"\",\"\",U300<0.01,1,AND(U300>=0.01,U300<=0.02),2,U300>0.02,3)","v":""},null,{"$f":"IF(T300=\"\",\"\",T300/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ300)+(0.0062454442*$Y300)+(-0.0005191748*($AQ300*$Y300))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ300)+(0.0062454442*$Y300)+(-0.0005191748*($AQ300*$Y300))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ300)+(0.0062454442*$Y300)+(-0.0005191748*($AQ300*$Y300))),\"\")","v":""},{"$f":"_xlfn.IFS(Z300=\"\",\"\",Z300<1.5,\"Weak\",AND(Z300>=1.5,Z300<=2.5),\"Mid-Range\",Z300>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z300=\"\",\"\",Z300<1.5,1,AND(Z300>=1.5,Z300<=2.5),2,Z300>2.5,3)","v":""},null,{"$f":"IF(OR(W300=\"\",AB300=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB300,W300))","v":""},{"$f":"_xlfn.IFS(AD300=\"\",\"\",AD300=\"Impact Not Likely to be Substantial\",1,AD300=\"Impact Unclear\",2,AD300=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D300=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D300,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG300=\"\",\"\",IF(AG300>National_B_tables[Column3]*1.25,3,IF(AG300<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D300=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D300,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D300,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI300=\"\",\"\",IF(AI300>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI300<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D300=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D300,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D300,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK300=\"\",\"\",IF(AK300>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK300<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D300=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D300,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D300,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM300=\"\",\"\",IF(AM300>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM300<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D300=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D300,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D300,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D300,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D300=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D300,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ300=\"\",\"\",IF(AQ300<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ300>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS300=\"\",\"\",AS300<1.5,\"High impact\",AS300>2.5,\"Low impact\",AND(AS300>=1.5,AS300<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS300=\"\",\"\",AS300>2.5,1,AND(AS300>=1.5,AS300<=2.5),2,AS300<1.5,3)","v":""},null,{"$f":"IF(B300=\"\",\"\",IF(OR(AE300=\"\",AT300=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE300,AU300)))","v":""}]
[{"$f":"IF('Census match'!A300=\"\",\"\",'Census match'!A300)","v":""},{"$f":"IF('Census match'!B300=\"\",\"\",'Census match'!B300)","v":""},{"$f":"IF(AND(NOT(A301=\"\"),'Census match'!E300=\"\"),\"No Census match\",'Census match'!E300)","v":""},{"$f":"'Census match'!J300","v":""},{"$f":"IF($D301=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D301,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D301=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D301,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C300=\"\",D301=\"\"),\"\",'Facility data'!C300)","v":""},{"$f":"IF(ISNUMBER($G301),IF($G301<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G301)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G301)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),('Cost models'!$F$4+'Cost models'!$E$4*$G301)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),IF($G301<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G301)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G301)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),IF($G301<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G301)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G301)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),_xlfn.IFS(AND($G301<='Cost models'!$C$7,$G301>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G301)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G301<='Cost models'!$C$7,$G301<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G301)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G301>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G301)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),IF($G301<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G301)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G301)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),_xlfn.IFS($G301<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G301)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G301>'Cost models'!$C$9,$G301<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G301)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G301>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G301)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G301),IF($G301<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G301)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G301)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B301=\"\",\"\",IF(ISNUMBER('Facility data'!D300),'Facility data'!D300,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D301)*ISNUMBER('Facility data'!$C300))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D301,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D301,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D301,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W301=\"\",\"\",W301=1,\"Low impact\",W301=2,\"Mid-range impact\",W301=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U301=\"\",\"\",U301<0.01,1,AND(U301>=0.01,U301<=0.02),2,U301>0.02,3)","v":""},null,{"$f":"IF(T301=\"\",\"\",T301/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ301)+(0.0062454442*$Y301)+(-0.0005191748*($AQ301*$Y301))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ301)+(0.0062454442*$Y301)+(-0.0005191748*($AQ301*$Y301))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ301)+(0.0062454442*$Y301)+(-0.0005191748*($AQ301*$Y301))),\"\")","v":""},{"$f":"_xlfn.IFS(Z301=\"\",\"\",Z301<1.5,\"Weak\",AND(Z301>=1.5,Z301<=2.5),\"Mid-Range\",Z301>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z301=\"\",\"\",Z301<1.5,1,AND(Z301>=1.5,Z301<=2.5),2,Z301>2.5,3)","v":""},null,{"$f":"IF(OR(W301=\"\",AB301=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB301,W301))","v":""},{"$f":"_xlfn.IFS(AD301=\"\",\"\",AD301=\"Impact Not Likely to be Substantial\",1,AD301=\"Impact Unclear\",2,AD301=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D301=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D301,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG301=\"\",\"\",IF(AG301>National_B_tables[Column3]*1.25,3,IF(AG301<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D301=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D301,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D301,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI301=\"\",\"\",IF(AI301>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI301<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D301=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D301,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D301,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK301=\"\",\"\",IF(AK301>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK301<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D301=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D301,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D301,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM301=\"\",\"\",IF(AM301>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM301<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D301=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D301,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D301,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D301,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D301=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D301,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ301=\"\",\"\",IF(AQ301<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ301>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS301=\"\",\"\",AS301<1.5,\"High impact\",AS301>2.5,\"Low impact\",AND(AS301>=1.5,AS301<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS301=\"\",\"\",AS301>2.5,1,AND(AS301>=1.5,AS301<=2.5),2,AS301<1.5,3)","v":""},null,{"$f":"IF(B301=\"\",\"\",IF(OR(AE301=\"\",AT301=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE301,AU301)))","v":""}]
[{"$f":"IF('Census match'!A301=\"\",\"\",'Census match'!A301)","v":""},{"$f":"IF('Census match'!B301=\"\",\"\",'Census match'!B301)","v":""},{"$f":"IF(AND(NOT(A302=\"\"),'Census match'!E301=\"\"),\"No Census match\",'Census match'!E301)","v":""},{"$f":"'Census match'!J301","v":""},{"$f":"IF($D302=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D302,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D302=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D302,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C301=\"\",D302=\"\"),\"\",'Facility data'!C301)","v":""},{"$f":"IF(ISNUMBER($G302),IF($G302<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G302)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G302)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),('Cost models'!$F$4+'Cost models'!$E$4*$G302)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),IF($G302<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G302)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G302)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),IF($G302<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G302)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G302)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),_xlfn.IFS(AND($G302<='Cost models'!$C$7,$G302>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G302)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G302<='Cost models'!$C$7,$G302<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G302)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G302>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G302)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),IF($G302<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G302)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G302)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),_xlfn.IFS($G302<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G302)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G302>'Cost models'!$C$9,$G302<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G302)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G302>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G302)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G302),IF($G302<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G302)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G302)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B302=\"\",\"\",IF(ISNUMBER('Facility data'!D301),'Facility data'!D301,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D302)*ISNUMBER('Facility data'!$C301))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D302,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D302,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D302,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W302=\"\",\"\",W302=1,\"Low impact\",W302=2,\"Mid-range impact\",W302=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U302=\"\",\"\",U302<0.01,1,AND(U302>=0.01,U302<=0.02),2,U302>0.02,3)","v":""},null,{"$f":"IF(T302=\"\",\"\",T302/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ302)+(0.0062454442*$Y302)+(-0.0005191748*($AQ302*$Y302))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ302)+(0.0062454442*$Y302)+(-0.0005191748*($AQ302*$Y302))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ302)+(0.0062454442*$Y302)+(-0.0005191748*($AQ302*$Y302))),\"\")","v":""},{"$f":"_xlfn.IFS(Z302=\"\",\"\",Z302<1.5,\"Weak\",AND(Z302>=1.5,Z302<=2.5),\"Mid-Range\",Z302>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z302=\"\",\"\",Z302<1.5,1,AND(Z302>=1.5,Z302<=2.5),2,Z302>2.5,3)","v":""},null,{"$f":"IF(OR(W302=\"\",AB302=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB302,W302))","v":""},{"$f":"_xlfn.IFS(AD302=\"\",\"\",AD302=\"Impact Not Likely to be Substantial\",1,AD302=\"Impact Unclear\",2,AD302=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D302=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D302,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG302=\"\",\"\",IF(AG302>National_B_tables[Column3]*1.25,3,IF(AG302<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D302=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D302,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D302,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI302=\"\",\"\",IF(AI302>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI302<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D302=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D302,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D302,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK302=\"\",\"\",IF(AK302>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK302<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D302=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D302,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D302,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM302=\"\",\"\",IF(AM302>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM302<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D302=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D302,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D302,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D302,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D302=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D302,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ302=\"\",\"\",IF(AQ302<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ302>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS302=\"\",\"\",AS302<1.5,\"High impact\",AS302>2.5,\"Low impact\",AND(AS302>=1.5,AS302<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS302=\"\",\"\",AS302>2.5,1,AND(AS302>=1.5,AS302<=2.5),2,AS302<1.5,3)","v":""},null,{"$f":"IF(B302=\"\",\"\",IF(OR(AE302=\"\",AT302=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE302,AU302)))","v":""}]
[{"$f":"IF('Census match'!A302=\"\",\"\",'Census match'!A302)","v":""},{"$f":"IF('Census match'!B302=\"\",\"\",'Census match'!B302)","v":""},{"$f":"IF(AND(NOT(A303=\"\"),'Census match'!E302=\"\"),\"No Census match\",'Census match'!E302)","v":""},{"$f":"'Census match'!J302","v":""},{"$f":"IF($D303=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D303,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D303=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D303,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C302=\"\",D303=\"\"),\"\",'Facility data'!C302)","v":""},{"$f":"IF(ISNUMBER($G303),IF($G303<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G303)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G303)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),('Cost models'!$F$4+'Cost models'!$E$4*$G303)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),IF($G303<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G303)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G303)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),IF($G303<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G303)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G303)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),_xlfn.IFS(AND($G303<='Cost models'!$C$7,$G303>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G303)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G303<='Cost models'!$C$7,$G303<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G303)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G303>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G303)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),IF($G303<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G303)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G303)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),_xlfn.IFS($G303<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G303)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G303>'Cost models'!$C$9,$G303<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G303)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G303>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G303)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G303),IF($G303<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G303)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G303)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B303=\"\",\"\",IF(ISNUMBER('Facility data'!D302),'Facility data'!D302,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D303)*ISNUMBER('Facility data'!$C302))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D303,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D303,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D303,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W303=\"\",\"\",W303=1,\"Low impact\",W303=2,\"Mid-range impact\",W303=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U303=\"\",\"\",U303<0.01,1,AND(U303>=0.01,U303<=0.02),2,U303>0.02,3)","v":""},null,{"$f":"IF(T303=\"\",\"\",T303/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ303)+(0.0062454442*$Y303)+(-0.0005191748*($AQ303*$Y303))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ303)+(0.0062454442*$Y303)+(-0.0005191748*($AQ303*$Y303))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ303)+(0.0062454442*$Y303)+(-0.0005191748*($AQ303*$Y303))),\"\")","v":""},{"$f":"_xlfn.IFS(Z303=\"\",\"\",Z303<1.5,\"Weak\",AND(Z303>=1.5,Z303<=2.5),\"Mid-Range\",Z303>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z303=\"\",\"\",Z303<1.5,1,AND(Z303>=1.5,Z303<=2.5),2,Z303>2.5,3)","v":""},null,{"$f":"IF(OR(W303=\"\",AB303=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB303,W303))","v":""},{"$f":"_xlfn.IFS(AD303=\"\",\"\",AD303=\"Impact Not Likely to be Substantial\",1,AD303=\"Impact Unclear\",2,AD303=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D303=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D303,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG303=\"\",\"\",IF(AG303>National_B_tables[Column3]*1.25,3,IF(AG303<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D303=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D303,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D303,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI303=\"\",\"\",IF(AI303>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI303<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D303=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D303,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D303,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK303=\"\",\"\",IF(AK303>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK303<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D303=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D303,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D303,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM303=\"\",\"\",IF(AM303>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM303<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D303=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D303,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D303,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D303,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D303=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D303,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ303=\"\",\"\",IF(AQ303<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ303>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS303=\"\",\"\",AS303<1.5,\"High impact\",AS303>2.5,\"Low impact\",AND(AS303>=1.5,AS303<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS303=\"\",\"\",AS303>2.5,1,AND(AS303>=1.5,AS303<=2.5),2,AS303<1.5,3)","v":""},null,{"$f":"IF(B303=\"\",\"\",IF(OR(AE303=\"\",AT303=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE303,AU303)))","v":""}]
[{"$f":"IF('Census match'!A303=\"\",\"\",'Census match'!A303)","v":""},{"$f":"IF('Census match'!B303=\"\",\"\",'Census match'!B303)","v":""},{"$f":"IF(AND(NOT(A304=\"\"),'Census match'!E303=\"\"),\"No Census match\",'Census match'!E303)","v":""},{"$f":"'Census match'!J303","v":""},{"$f":"IF($D304=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D304,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D304=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D304,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C303=\"\",D304=\"\"),\"\",'Facility data'!C303)","v":""},{"$f":"IF(ISNUMBER($G304),IF($G304<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G304)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G304)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),('Cost models'!$F$4+'Cost models'!$E$4*$G304)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),IF($G304<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G304)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G304)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),IF($G304<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G304)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G304)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),_xlfn.IFS(AND($G304<='Cost models'!$C$7,$G304>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G304)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G304<='Cost models'!$C$7,$G304<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G304)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G304>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G304)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),IF($G304<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G304)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G304)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),_xlfn.IFS($G304<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G304)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G304>'Cost models'!$C$9,$G304<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G304)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G304>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G304)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G304),IF($G304<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G304)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G304)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B304=\"\",\"\",IF(ISNUMBER('Facility data'!D303),'Facility data'!D303,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D304)*ISNUMBER('Facility data'!$C303))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D304,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D304,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D304,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W304=\"\",\"\",W304=1,\"Low impact\",W304=2,\"Mid-range impact\",W304=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U304=\"\",\"\",U304<0.01,1,AND(U304>=0.01,U304<=0.02),2,U304>0.02,3)","v":""},null,{"$f":"IF(T304=\"\",\"\",T304/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ304)+(0.0062454442*$Y304)+(-0.0005191748*($AQ304*$Y304))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ304)+(0.0062454442*$Y304)+(-0.0005191748*($AQ304*$Y304))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ304)+(0.0062454442*$Y304)+(-0.0005191748*($AQ304*$Y304))),\"\")","v":""},{"$f":"_xlfn.IFS(Z304=\"\",\"\",Z304<1.5,\"Weak\",AND(Z304>=1.5,Z304<=2.5),\"Mid-Range\",Z304>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z304=\"\",\"\",Z304<1.5,1,AND(Z304>=1.5,Z304<=2.5),2,Z304>2.5,3)","v":""},null,{"$f":"IF(OR(W304=\"\",AB304=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB304,W304))","v":""},{"$f":"_xlfn.IFS(AD304=\"\",\"\",AD304=\"Impact Not Likely to be Substantial\",1,AD304=\"Impact Unclear\",2,AD304=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D304=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D304,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG304=\"\",\"\",IF(AG304>National_B_tables[Column3]*1.25,3,IF(AG304<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D304=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D304,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D304,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI304=\"\",\"\",IF(AI304>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI304<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D304=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D304,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D304,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK304=\"\",\"\",IF(AK304>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK304<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D304=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D304,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D304,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM304=\"\",\"\",IF(AM304>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM304<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D304=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D304,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D304,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D304,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D304=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D304,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ304=\"\",\"\",IF(AQ304<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ304>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS304=\"\",\"\",AS304<1.5,\"High impact\",AS304>2.5,\"Low impact\",AND(AS304>=1.5,AS304<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS304=\"\",\"\",AS304>2.5,1,AND(AS304>=1.5,AS304<=2.5),2,AS304<1.5,3)","v":""},null,{"$f":"IF(B304=\"\",\"\",IF(OR(AE304=\"\",AT304=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE304,AU304)))","v":""}]
[{"$f":"IF('Census match'!A304=\"\",\"\",'Census match'!A304)","v":""},{"$f":"IF('Census match'!B304=\"\",\"\",'Census match'!B304)","v":""},{"$f":"IF(AND(NOT(A305=\"\"),'Census match'!E304=\"\"),\"No Census match\",'Census match'!E304)","v":""},{"$f":"'Census match'!J304","v":""},{"$f":"IF($D305=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D305,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D305=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D305,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C304=\"\",D305=\"\"),\"\",'Facility data'!C304)","v":""},{"$f":"IF(ISNUMBER($G305),IF($G305<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G305)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G305)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),('Cost models'!$F$4+'Cost models'!$E$4*$G305)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),IF($G305<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G305)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G305)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),IF($G305<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G305)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G305)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),_xlfn.IFS(AND($G305<='Cost models'!$C$7,$G305>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G305)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G305<='Cost models'!$C$7,$G305<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G305)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G305>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G305)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),IF($G305<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G305)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G305)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),_xlfn.IFS($G305<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G305)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G305>'Cost models'!$C$9,$G305<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G305)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G305>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G305)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G305),IF($G305<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G305)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G305)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B305=\"\",\"\",IF(ISNUMBER('Facility data'!D304),'Facility data'!D304,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D305)*ISNUMBER('Facility data'!$C304))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D305,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D305,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D305,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W305=\"\",\"\",W305=1,\"Low impact\",W305=2,\"Mid-range impact\",W305=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U305=\"\",\"\",U305<0.01,1,AND(U305>=0.01,U305<=0.02),2,U305>0.02,3)","v":""},null,{"$f":"IF(T305=\"\",\"\",T305/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ305)+(0.0062454442*$Y305)+(-0.0005191748*($AQ305*$Y305))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ305)+(0.0062454442*$Y305)+(-0.0005191748*($AQ305*$Y305))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ305)+(0.0062454442*$Y305)+(-0.0005191748*($AQ305*$Y305))),\"\")","v":""},{"$f":"_xlfn.IFS(Z305=\"\",\"\",Z305<1.5,\"Weak\",AND(Z305>=1.5,Z305<=2.5),\"Mid-Range\",Z305>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z305=\"\",\"\",Z305<1.5,1,AND(Z305>=1.5,Z305<=2.5),2,Z305>2.5,3)","v":""},null,{"$f":"IF(OR(W305=\"\",AB305=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB305,W305))","v":""},{"$f":"_xlfn.IFS(AD305=\"\",\"\",AD305=\"Impact Not Likely to be Substantial\",1,AD305=\"Impact Unclear\",2,AD305=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D305=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D305,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG305=\"\",\"\",IF(AG305>National_B_tables[Column3]*1.25,3,IF(AG305<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D305=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D305,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D305,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI305=\"\",\"\",IF(AI305>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI305<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D305=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D305,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D305,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK305=\"\",\"\",IF(AK305>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK305<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D305=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D305,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D305,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM305=\"\",\"\",IF(AM305>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM305<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D305=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D305,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D305,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D305,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D305=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D305,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ305=\"\",\"\",IF(AQ305<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ305>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS305=\"\",\"\",AS305<1.5,\"High impact\",AS305>2.5,\"Low impact\",AND(AS305>=1.5,AS305<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS305=\"\",\"\",AS305>2.5,1,AND(AS305>=1.5,AS305<=2.5),2,AS305<1.5,3)","v":""},null,{"$f":"IF(B305=\"\",\"\",IF(OR(AE305=\"\",AT305=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE305,AU305)))","v":""}]
[{"$f":"IF('Census match'!A305=\"\",\"\",'Census match'!A305)","v":""},{"$f":"IF('Census match'!B305=\"\",\"\",'Census match'!B305)","v":""},{"$f":"IF(AND(NOT(A306=\"\"),'Census match'!E305=\"\"),\"No Census match\",'Census match'!E305)","v":""},{"$f":"'Census match'!J305","v":""},{"$f":"IF($D306=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D306,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D306=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D306,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C305=\"\",D306=\"\"),\"\",'Facility data'!C305)","v":""},{"$f":"IF(ISNUMBER($G306),IF($G306<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G306)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G306)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),('Cost models'!$F$4+'Cost models'!$E$4*$G306)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),IF($G306<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G306)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G306)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),IF($G306<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G306)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G306)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),_xlfn.IFS(AND($G306<='Cost models'!$C$7,$G306>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G306)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G306<='Cost models'!$C$7,$G306<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G306)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G306>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G306)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),IF($G306<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G306)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G306)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),_xlfn.IFS($G306<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G306)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G306>'Cost models'!$C$9,$G306<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G306)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G306>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G306)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G306),IF($G306<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G306)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G306)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B306=\"\",\"\",IF(ISNUMBER('Facility data'!D305),'Facility data'!D305,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D306)*ISNUMBER('Facility data'!$C305))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D306,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D306,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D306,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W306=\"\",\"\",W306=1,\"Low impact\",W306=2,\"Mid-range impact\",W306=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U306=\"\",\"\",U306<0.01,1,AND(U306>=0.01,U306<=0.02),2,U306>0.02,3)","v":""},null,{"$f":"IF(T306=\"\",\"\",T306/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ306)+(0.0062454442*$Y306)+(-0.0005191748*($AQ306*$Y306))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ306)+(0.0062454442*$Y306)+(-0.0005191748*($AQ306*$Y306))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ306)+(0.0062454442*$Y306)+(-0.0005191748*($AQ306*$Y306))),\"\")","v":""},{"$f":"_xlfn.IFS(Z306=\"\",\"\",Z306<1.5,\"Weak\",AND(Z306>=1.5,Z306<=2.5),\"Mid-Range\",Z306>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z306=\"\",\"\",Z306<1.5,1,AND(Z306>=1.5,Z306<=2.5),2,Z306>2.5,3)","v":""},null,{"$f":"IF(OR(W306=\"\",AB306=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB306,W306))","v":""},{"$f":"_xlfn.IFS(AD306=\"\",\"\",AD306=\"Impact Not Likely to be Substantial\",1,AD306=\"Impact Unclear\",2,AD306=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D306=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D306,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG306=\"\",\"\",IF(AG306>National_B_tables[Column3]*1.25,3,IF(AG306<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D306=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D306,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D306,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI306=\"\",\"\",IF(AI306>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI306<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D306=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D306,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D306,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK306=\"\",\"\",IF(AK306>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK306<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D306=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D306,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D306,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM306=\"\",\"\",IF(AM306>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM306<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D306=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D306,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D306,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D306,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D306=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D306,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ306=\"\",\"\",IF(AQ306<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ306>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS306=\"\",\"\",AS306<1.5,\"High impact\",AS306>2.5,\"Low impact\",AND(AS306>=1.5,AS306<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS306=\"\",\"\",AS306>2.5,1,AND(AS306>=1.5,AS306<=2.5),2,AS306<1.5,3)","v":""},null,{"$f":"IF(B306=\"\",\"\",IF(OR(AE306=\"\",AT306=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE306,AU306)))","v":""}]
[{"$f":"IF('Census match'!A306=\"\",\"\",'Census match'!A306)","v":""},{"$f":"IF('Census match'!B306=\"\",\"\",'Census match'!B306)","v":""},{"$f":"IF(AND(NOT(A307=\"\"),'Census match'!E306=\"\"),\"No Census match\",'Census match'!E306)","v":""},{"$f":"'Census match'!J306","v":""},{"$f":"IF($D307=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D307,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D307=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D307,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C306=\"\",D307=\"\"),\"\",'Facility data'!C306)","v":""},{"$f":"IF(ISNUMBER($G307),IF($G307<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G307)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G307)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),('Cost models'!$F$4+'Cost models'!$E$4*$G307)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),IF($G307<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G307)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G307)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),IF($G307<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G307)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G307)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),_xlfn.IFS(AND($G307<='Cost models'!$C$7,$G307>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G307)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G307<='Cost models'!$C$7,$G307<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G307)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G307>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G307)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),IF($G307<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G307)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G307)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),_xlfn.IFS($G307<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G307)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G307>'Cost models'!$C$9,$G307<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G307)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G307>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G307)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G307),IF($G307<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G307)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G307)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B307=\"\",\"\",IF(ISNUMBER('Facility data'!D306),'Facility data'!D306,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D307)*ISNUMBER('Facility data'!$C306))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D307,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D307,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D307,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W307=\"\",\"\",W307=1,\"Low impact\",W307=2,\"Mid-range impact\",W307=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U307=\"\",\"\",U307<0.01,1,AND(U307>=0.01,U307<=0.02),2,U307>0.02,3)","v":""},null,{"$f":"IF(T307=\"\",\"\",T307/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ307)+(0.0062454442*$Y307)+(-0.0005191748*($AQ307*$Y307))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ307)+(0.0062454442*$Y307)+(-0.0005191748*($AQ307*$Y307))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ307)+(0.0062454442*$Y307)+(-0.0005191748*($AQ307*$Y307))),\"\")","v":""},{"$f":"_xlfn.IFS(Z307=\"\",\"\",Z307<1.5,\"Weak\",AND(Z307>=1.5,Z307<=2.5),\"Mid-Range\",Z307>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z307=\"\",\"\",Z307<1.5,1,AND(Z307>=1.5,Z307<=2.5),2,Z307>2.5,3)","v":""},null,{"$f":"IF(OR(W307=\"\",AB307=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB307,W307))","v":""},{"$f":"_xlfn.IFS(AD307=\"\",\"\",AD307=\"Impact Not Likely to be Substantial\",1,AD307=\"Impact Unclear\",2,AD307=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D307=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D307,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG307=\"\",\"\",IF(AG307>National_B_tables[Column3]*1.25,3,IF(AG307<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D307=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D307,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D307,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI307=\"\",\"\",IF(AI307>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI307<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D307=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D307,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D307,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK307=\"\",\"\",IF(AK307>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK307<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D307=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D307,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D307,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM307=\"\",\"\",IF(AM307>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM307<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D307=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D307,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D307,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D307,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D307=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D307,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ307=\"\",\"\",IF(AQ307<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ307>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS307=\"\",\"\",AS307<1.5,\"High impact\",AS307>2.5,\"Low impact\",AND(AS307>=1.5,AS307<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS307=\"\",\"\",AS307>2.5,1,AND(AS307>=1.5,AS307<=2.5),2,AS307<1.5,3)","v":""},null,{"$f":"IF(B307=\"\",\"\",IF(OR(AE307=\"\",AT307=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE307,AU307)))","v":""}]
[{"$f":"IF('Census match'!A307=\"\",\"\",'Census match'!A307)","v":""},{"$f":"IF('Census match'!B307=\"\",\"\",'Census match'!B307)","v":""},{"$f":"IF(AND(NOT(A308=\"\"),'Census match'!E307=\"\"),\"No Census match\",'Census match'!E307)","v":""},{"$f":"'Census match'!J307","v":""},{"$f":"IF($D308=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D308,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D308=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D308,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C307=\"\",D308=\"\"),\"\",'Facility data'!C307)","v":""},{"$f":"IF(ISNUMBER($G308),IF($G308<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G308)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G308)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),('Cost models'!$F$4+'Cost models'!$E$4*$G308)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),IF($G308<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G308)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G308)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),IF($G308<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G308)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G308)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),_xlfn.IFS(AND($G308<='Cost models'!$C$7,$G308>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G308)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G308<='Cost models'!$C$7,$G308<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G308)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G308>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G308)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),IF($G308<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G308)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G308)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),_xlfn.IFS($G308<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G308)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G308>'Cost models'!$C$9,$G308<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G308)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G308>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G308)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G308),IF($G308<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G308)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G308)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B308=\"\",\"\",IF(ISNUMBER('Facility data'!D307),'Facility data'!D307,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D308)*ISNUMBER('Facility data'!$C307))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D308,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D308,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D308,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W308=\"\",\"\",W308=1,\"Low impact\",W308=2,\"Mid-range impact\",W308=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U308=\"\",\"\",U308<0.01,1,AND(U308>=0.01,U308<=0.02),2,U308>0.02,3)","v":""},null,{"$f":"IF(T308=\"\",\"\",T308/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ308)+(0.0062454442*$Y308)+(-0.0005191748*($AQ308*$Y308))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ308)+(0.0062454442*$Y308)+(-0.0005191748*($AQ308*$Y308))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ308)+(0.0062454442*$Y308)+(-0.0005191748*($AQ308*$Y308))),\"\")","v":""},{"$f":"_xlfn.IFS(Z308=\"\",\"\",Z308<1.5,\"Weak\",AND(Z308>=1.5,Z308<=2.5),\"Mid-Range\",Z308>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z308=\"\",\"\",Z308<1.5,1,AND(Z308>=1.5,Z308<=2.5),2,Z308>2.5,3)","v":""},null,{"$f":"IF(OR(W308=\"\",AB308=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB308,W308))","v":""},{"$f":"_xlfn.IFS(AD308=\"\",\"\",AD308=\"Impact Not Likely to be Substantial\",1,AD308=\"Impact Unclear\",2,AD308=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D308=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D308,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG308=\"\",\"\",IF(AG308>National_B_tables[Column3]*1.25,3,IF(AG308<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D308=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D308,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D308,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI308=\"\",\"\",IF(AI308>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI308<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D308=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D308,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D308,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK308=\"\",\"\",IF(AK308>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK308<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D308=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D308,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D308,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM308=\"\",\"\",IF(AM308>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM308<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D308=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D308,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D308,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D308,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D308=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D308,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ308=\"\",\"\",IF(AQ308<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ308>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS308=\"\",\"\",AS308<1.5,\"High impact\",AS308>2.5,\"Low impact\",AND(AS308>=1.5,AS308<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS308=\"\",\"\",AS308>2.5,1,AND(AS308>=1.5,AS308<=2.5),2,AS308<1.5,3)","v":""},null,{"$f":"IF(B308=\"\",\"\",IF(OR(AE308=\"\",AT308=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE308,AU308)))","v":""}]
[{"$f":"IF('Census match'!A308=\"\",\"\",'Census match'!A308)","v":""},{"$f":"IF('Census match'!B308=\"\",\"\",'Census match'!B308)","v":""},{"$f":"IF(AND(NOT(A309=\"\"),'Census match'!E308=\"\"),\"No Census match\",'Census match'!E308)","v":""},{"$f":"'Census match'!J308","v":""},{"$f":"IF($D309=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D309,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D309=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D309,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C308=\"\",D309=\"\"),\"\",'Facility data'!C308)","v":""},{"$f":"IF(ISNUMBER($G309),IF($G309<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G309)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G309)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),('Cost models'!$F$4+'Cost models'!$E$4*$G309)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),IF($G309<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G309)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G309)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),IF($G309<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G309)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G309)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),_xlfn.IFS(AND($G309<='Cost models'!$C$7,$G309>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G309)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G309<='Cost models'!$C$7,$G309<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G309)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G309>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G309)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),IF($G309<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G309)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G309)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),_xlfn.IFS($G309<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G309)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G309>'Cost models'!$C$9,$G309<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G309)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G309>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G309)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G309),IF($G309<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G309)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G309)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B309=\"\",\"\",IF(ISNUMBER('Facility data'!D308),'Facility data'!D308,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D309)*ISNUMBER('Facility data'!$C308))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D309,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D309,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D309,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W309=\"\",\"\",W309=1,\"Low impact\",W309=2,\"Mid-range impact\",W309=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U309=\"\",\"\",U309<0.01,1,AND(U309>=0.01,U309<=0.02),2,U309>0.02,3)","v":""},null,{"$f":"IF(T309=\"\",\"\",T309/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ309)+(0.0062454442*$Y309)+(-0.0005191748*($AQ309*$Y309))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ309)+(0.0062454442*$Y309)+(-0.0005191748*($AQ309*$Y309))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ309)+(0.0062454442*$Y309)+(-0.0005191748*($AQ309*$Y309))),\"\")","v":""},{"$f":"_xlfn.IFS(Z309=\"\",\"\",Z309<1.5,\"Weak\",AND(Z309>=1.5,Z309<=2.5),\"Mid-Range\",Z309>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z309=\"\",\"\",Z309<1.5,1,AND(Z309>=1.5,Z309<=2.5),2,Z309>2.5,3)","v":""},null,{"$f":"IF(OR(W309=\"\",AB309=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB309,W309))","v":""},{"$f":"_xlfn.IFS(AD309=\"\",\"\",AD309=\"Impact Not Likely to be Substantial\",1,AD309=\"Impact Unclear\",2,AD309=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D309=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D309,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG309=\"\",\"\",IF(AG309>National_B_tables[Column3]*1.25,3,IF(AG309<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D309=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D309,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D309,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI309=\"\",\"\",IF(AI309>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI309<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D309=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D309,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D309,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK309=\"\",\"\",IF(AK309>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK309<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D309=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D309,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D309,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM309=\"\",\"\",IF(AM309>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM309<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D309=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D309,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D309,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D309,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D309=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D309,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ309=\"\",\"\",IF(AQ309<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ309>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS309=\"\",\"\",AS309<1.5,\"High impact\",AS309>2.5,\"Low impact\",AND(AS309>=1.5,AS309<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS309=\"\",\"\",AS309>2.5,1,AND(AS309>=1.5,AS309<=2.5),2,AS309<1.5,3)","v":""},null,{"$f":"IF(B309=\"\",\"\",IF(OR(AE309=\"\",AT309=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE309,AU309)))","v":""}]
[{"$f":"IF('Census match'!A309=\"\",\"\",'Census match'!A309)","v":""},{"$f":"IF('Census match'!B309=\"\",\"\",'Census match'!B309)","v":""},{"$f":"IF(AND(NOT(A310=\"\"),'Census match'!E309=\"\"),\"No Census match\",'Census match'!E309)","v":""},{"$f":"'Census match'!J309","v":""},{"$f":"IF($D310=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D310,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D310=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D310,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C309=\"\",D310=\"\"),\"\",'Facility data'!C309)","v":""},{"$f":"IF(ISNUMBER($G310),IF($G310<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G310)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G310)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),('Cost models'!$F$4+'Cost models'!$E$4*$G310)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),IF($G310<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G310)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G310)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),IF($G310<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G310)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G310)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),_xlfn.IFS(AND($G310<='Cost models'!$C$7,$G310>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G310)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G310<='Cost models'!$C$7,$G310<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G310)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G310>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G310)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),IF($G310<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G310)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G310)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),_xlfn.IFS($G310<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G310)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G310>'Cost models'!$C$9,$G310<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G310)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G310>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G310)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G310),IF($G310<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G310)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G310)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B310=\"\",\"\",IF(ISNUMBER('Facility data'!D309),'Facility data'!D309,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D310)*ISNUMBER('Facility data'!$C309))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D310,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D310,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D310,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W310=\"\",\"\",W310=1,\"Low impact\",W310=2,\"Mid-range impact\",W310=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U310=\"\",\"\",U310<0.01,1,AND(U310>=0.01,U310<=0.02),2,U310>0.02,3)","v":""},null,{"$f":"IF(T310=\"\",\"\",T310/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ310)+(0.0062454442*$Y310)+(-0.0005191748*($AQ310*$Y310))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ310)+(0.0062454442*$Y310)+(-0.0005191748*($AQ310*$Y310))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ310)+(0.0062454442*$Y310)+(-0.0005191748*($AQ310*$Y310))),\"\")","v":""},{"$f":"_xlfn.IFS(Z310=\"\",\"\",Z310<1.5,\"Weak\",AND(Z310>=1.5,Z310<=2.5),\"Mid-Range\",Z310>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z310=\"\",\"\",Z310<1.5,1,AND(Z310>=1.5,Z310<=2.5),2,Z310>2.5,3)","v":""},null,{"$f":"IF(OR(W310=\"\",AB310=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB310,W310))","v":""},{"$f":"_xlfn.IFS(AD310=\"\",\"\",AD310=\"Impact Not Likely to be Substantial\",1,AD310=\"Impact Unclear\",2,AD310=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D310=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D310,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG310=\"\",\"\",IF(AG310>National_B_tables[Column3]*1.25,3,IF(AG310<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D310=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D310,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D310,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI310=\"\",\"\",IF(AI310>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI310<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D310=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D310,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D310,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK310=\"\",\"\",IF(AK310>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK310<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D310=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D310,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D310,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM310=\"\",\"\",IF(AM310>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM310<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D310=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D310,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D310,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D310,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D310=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D310,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ310=\"\",\"\",IF(AQ310<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ310>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS310=\"\",\"\",AS310<1.5,\"High impact\",AS310>2.5,\"Low impact\",AND(AS310>=1.5,AS310<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS310=\"\",\"\",AS310>2.5,1,AND(AS310>=1.5,AS310<=2.5),2,AS310<1.5,3)","v":""},null,{"$f":"IF(B310=\"\",\"\",IF(OR(AE310=\"\",AT310=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE310,AU310)))","v":""}]
[{"$f":"IF('Census match'!A310=\"\",\"\",'Census match'!A310)","v":""},{"$f":"IF('Census match'!B310=\"\",\"\",'Census match'!B310)","v":""},{"$f":"IF(AND(NOT(A311=\"\"),'Census match'!E310=\"\"),\"No Census match\",'Census match'!E310)","v":""},{"$f":"'Census match'!J310","v":""},{"$f":"IF($D311=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D311,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D311=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D311,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C310=\"\",D311=\"\"),\"\",'Facility data'!C310)","v":""},{"$f":"IF(ISNUMBER($G311),IF($G311<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G311)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G311)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),('Cost models'!$F$4+'Cost models'!$E$4*$G311)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),IF($G311<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G311)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G311)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),IF($G311<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G311)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G311)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),_xlfn.IFS(AND($G311<='Cost models'!$C$7,$G311>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G311)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G311<='Cost models'!$C$7,$G311<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G311)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G311>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G311)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),IF($G311<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G311)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G311)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),_xlfn.IFS($G311<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G311)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G311>'Cost models'!$C$9,$G311<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G311)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G311>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G311)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G311),IF($G311<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G311)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G311)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B311=\"\",\"\",IF(ISNUMBER('Facility data'!D310),'Facility data'!D310,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D311)*ISNUMBER('Facility data'!$C310))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D311,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D311,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D311,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W311=\"\",\"\",W311=1,\"Low impact\",W311=2,\"Mid-range impact\",W311=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U311=\"\",\"\",U311<0.01,1,AND(U311>=0.01,U311<=0.02),2,U311>0.02,3)","v":""},null,{"$f":"IF(T311=\"\",\"\",T311/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ311)+(0.0062454442*$Y311)+(-0.0005191748*($AQ311*$Y311))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ311)+(0.0062454442*$Y311)+(-0.0005191748*($AQ311*$Y311))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ311)+(0.0062454442*$Y311)+(-0.0005191748*($AQ311*$Y311))),\"\")","v":""},{"$f":"_xlfn.IFS(Z311=\"\",\"\",Z311<1.5,\"Weak\",AND(Z311>=1.5,Z311<=2.5),\"Mid-Range\",Z311>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z311=\"\",\"\",Z311<1.5,1,AND(Z311>=1.5,Z311<=2.5),2,Z311>2.5,3)","v":""},null,{"$f":"IF(OR(W311=\"\",AB311=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB311,W311))","v":""},{"$f":"_xlfn.IFS(AD311=\"\",\"\",AD311=\"Impact Not Likely to be Substantial\",1,AD311=\"Impact Unclear\",2,AD311=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D311=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D311,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG311=\"\",\"\",IF(AG311>National_B_tables[Column3]*1.25,3,IF(AG311<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D311=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D311,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D311,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI311=\"\",\"\",IF(AI311>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI311<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D311=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D311,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D311,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK311=\"\",\"\",IF(AK311>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK311<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D311=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D311,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D311,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM311=\"\",\"\",IF(AM311>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM311<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D311=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D311,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D311,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D311,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D311=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D311,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ311=\"\",\"\",IF(AQ311<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ311>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS311=\"\",\"\",AS311<1.5,\"High impact\",AS311>2.5,\"Low impact\",AND(AS311>=1.5,AS311<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS311=\"\",\"\",AS311>2.5,1,AND(AS311>=1.5,AS311<=2.5),2,AS311<1.5,3)","v":""},null,{"$f":"IF(B311=\"\",\"\",IF(OR(AE311=\"\",AT311=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE311,AU311)))","v":""}]
[{"$f":"IF('Census match'!A311=\"\",\"\",'Census match'!A311)","v":""},{"$f":"IF('Census match'!B311=\"\",\"\",'Census match'!B311)","v":""},{"$f":"IF(AND(NOT(A312=\"\"),'Census match'!E311=\"\"),\"No Census match\",'Census match'!E311)","v":""},{"$f":"'Census match'!J311","v":""},{"$f":"IF($D312=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D312,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D312=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D312,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C311=\"\",D312=\"\"),\"\",'Facility data'!C311)","v":""},{"$f":"IF(ISNUMBER($G312),IF($G312<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G312)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G312)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),('Cost models'!$F$4+'Cost models'!$E$4*$G312)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),IF($G312<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G312)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G312)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),IF($G312<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G312)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G312)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),_xlfn.IFS(AND($G312<='Cost models'!$C$7,$G312>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G312)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G312<='Cost models'!$C$7,$G312<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G312)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G312>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G312)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),IF($G312<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G312)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G312)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),_xlfn.IFS($G312<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G312)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G312>'Cost models'!$C$9,$G312<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G312)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G312>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G312)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G312),IF($G312<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G312)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G312)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B312=\"\",\"\",IF(ISNUMBER('Facility data'!D311),'Facility data'!D311,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D312)*ISNUMBER('Facility data'!$C311))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D312,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D312,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D312,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W312=\"\",\"\",W312=1,\"Low impact\",W312=2,\"Mid-range impact\",W312=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U312=\"\",\"\",U312<0.01,1,AND(U312>=0.01,U312<=0.02),2,U312>0.02,3)","v":""},null,{"$f":"IF(T312=\"\",\"\",T312/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ312)+(0.0062454442*$Y312)+(-0.0005191748*($AQ312*$Y312))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ312)+(0.0062454442*$Y312)+(-0.0005191748*($AQ312*$Y312))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ312)+(0.0062454442*$Y312)+(-0.0005191748*($AQ312*$Y312))),\"\")","v":""},{"$f":"_xlfn.IFS(Z312=\"\",\"\",Z312<1.5,\"Weak\",AND(Z312>=1.5,Z312<=2.5),\"Mid-Range\",Z312>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z312=\"\",\"\",Z312<1.5,1,AND(Z312>=1.5,Z312<=2.5),2,Z312>2.5,3)","v":""},null,{"$f":"IF(OR(W312=\"\",AB312=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB312,W312))","v":""},{"$f":"_xlfn.IFS(AD312=\"\",\"\",AD312=\"Impact Not Likely to be Substantial\",1,AD312=\"Impact Unclear\",2,AD312=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D312=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D312,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG312=\"\",\"\",IF(AG312>National_B_tables[Column3]*1.25,3,IF(AG312<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D312=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D312,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D312,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI312=\"\",\"\",IF(AI312>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI312<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D312=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D312,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D312,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK312=\"\",\"\",IF(AK312>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK312<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D312=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D312,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D312,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM312=\"\",\"\",IF(AM312>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM312<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D312=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D312,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D312,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D312,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D312=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D312,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ312=\"\",\"\",IF(AQ312<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ312>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS312=\"\",\"\",AS312<1.5,\"High impact\",AS312>2.5,\"Low impact\",AND(AS312>=1.5,AS312<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS312=\"\",\"\",AS312>2.5,1,AND(AS312>=1.5,AS312<=2.5),2,AS312<1.5,3)","v":""},null,{"$f":"IF(B312=\"\",\"\",IF(OR(AE312=\"\",AT312=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE312,AU312)))","v":""}]
[{"$f":"IF('Census match'!A312=\"\",\"\",'Census match'!A312)","v":""},{"$f":"IF('Census match'!B312=\"\",\"\",'Census match'!B312)","v":""},{"$f":"IF(AND(NOT(A313=\"\"),'Census match'!E312=\"\"),\"No Census match\",'Census match'!E312)","v":""},{"$f":"'Census match'!J312","v":""},{"$f":"IF($D313=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D313,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D313=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D313,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C312=\"\",D313=\"\"),\"\",'Facility data'!C312)","v":""},{"$f":"IF(ISNUMBER($G313),IF($G313<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G313)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G313)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),('Cost models'!$F$4+'Cost models'!$E$4*$G313)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),IF($G313<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G313)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G313)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),IF($G313<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G313)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G313)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),_xlfn.IFS(AND($G313<='Cost models'!$C$7,$G313>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G313)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G313<='Cost models'!$C$7,$G313<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G313)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G313>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G313)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),IF($G313<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G313)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G313)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),_xlfn.IFS($G313<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G313)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G313>'Cost models'!$C$9,$G313<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G313)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G313>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G313)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G313),IF($G313<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G313)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G313)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B313=\"\",\"\",IF(ISNUMBER('Facility data'!D312),'Facility data'!D312,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D313)*ISNUMBER('Facility data'!$C312))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D313,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D313,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D313,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W313=\"\",\"\",W313=1,\"Low impact\",W313=2,\"Mid-range impact\",W313=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U313=\"\",\"\",U313<0.01,1,AND(U313>=0.01,U313<=0.02),2,U313>0.02,3)","v":""},null,{"$f":"IF(T313=\"\",\"\",T313/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ313)+(0.0062454442*$Y313)+(-0.0005191748*($AQ313*$Y313))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ313)+(0.0062454442*$Y313)+(-0.0005191748*($AQ313*$Y313))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ313)+(0.0062454442*$Y313)+(-0.0005191748*($AQ313*$Y313))),\"\")","v":""},{"$f":"_xlfn.IFS(Z313=\"\",\"\",Z313<1.5,\"Weak\",AND(Z313>=1.5,Z313<=2.5),\"Mid-Range\",Z313>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z313=\"\",\"\",Z313<1.5,1,AND(Z313>=1.5,Z313<=2.5),2,Z313>2.5,3)","v":""},null,{"$f":"IF(OR(W313=\"\",AB313=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB313,W313))","v":""},{"$f":"_xlfn.IFS(AD313=\"\",\"\",AD313=\"Impact Not Likely to be Substantial\",1,AD313=\"Impact Unclear\",2,AD313=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D313=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D313,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG313=\"\",\"\",IF(AG313>National_B_tables[Column3]*1.25,3,IF(AG313<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D313=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D313,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D313,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI313=\"\",\"\",IF(AI313>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI313<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D313=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D313,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D313,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK313=\"\",\"\",IF(AK313>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK313<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D313=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D313,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D313,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM313=\"\",\"\",IF(AM313>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM313<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D313=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D313,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D313,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D313,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D313=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D313,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ313=\"\",\"\",IF(AQ313<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ313>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS313=\"\",\"\",AS313<1.5,\"High impact\",AS313>2.5,\"Low impact\",AND(AS313>=1.5,AS313<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS313=\"\",\"\",AS313>2.5,1,AND(AS313>=1.5,AS313<=2.5),2,AS313<1.5,3)","v":""},null,{"$f":"IF(B313=\"\",\"\",IF(OR(AE313=\"\",AT313=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE313,AU313)))","v":""}]
[{"$f":"IF('Census match'!A313=\"\",\"\",'Census match'!A313)","v":""},{"$f":"IF('Census match'!B313=\"\",\"\",'Census match'!B313)","v":""},{"$f":"IF(AND(NOT(A314=\"\"),'Census match'!E313=\"\"),\"No Census match\",'Census match'!E313)","v":""},{"$f":"'Census match'!J313","v":""},{"$f":"IF($D314=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D314,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D314=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D314,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C313=\"\",D314=\"\"),\"\",'Facility data'!C313)","v":""},{"$f":"IF(ISNUMBER($G314),IF($G314<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G314)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G314)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),('Cost models'!$F$4+'Cost models'!$E$4*$G314)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),IF($G314<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G314)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G314)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),IF($G314<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G314)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G314)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),_xlfn.IFS(AND($G314<='Cost models'!$C$7,$G314>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G314)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G314<='Cost models'!$C$7,$G314<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G314)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G314>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G314)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),IF($G314<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G314)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G314)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),_xlfn.IFS($G314<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G314)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G314>'Cost models'!$C$9,$G314<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G314)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G314>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G314)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G314),IF($G314<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G314)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G314)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B314=\"\",\"\",IF(ISNUMBER('Facility data'!D313),'Facility data'!D313,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D314)*ISNUMBER('Facility data'!$C313))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D314,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D314,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D314,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W314=\"\",\"\",W314=1,\"Low impact\",W314=2,\"Mid-range impact\",W314=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U314=\"\",\"\",U314<0.01,1,AND(U314>=0.01,U314<=0.02),2,U314>0.02,3)","v":""},null,{"$f":"IF(T314=\"\",\"\",T314/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ314)+(0.0062454442*$Y314)+(-0.0005191748*($AQ314*$Y314))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ314)+(0.0062454442*$Y314)+(-0.0005191748*($AQ314*$Y314))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ314)+(0.0062454442*$Y314)+(-0.0005191748*($AQ314*$Y314))),\"\")","v":""},{"$f":"_xlfn.IFS(Z314=\"\",\"\",Z314<1.5,\"Weak\",AND(Z314>=1.5,Z314<=2.5),\"Mid-Range\",Z314>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z314=\"\",\"\",Z314<1.5,1,AND(Z314>=1.5,Z314<=2.5),2,Z314>2.5,3)","v":""},null,{"$f":"IF(OR(W314=\"\",AB314=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB314,W314))","v":""},{"$f":"_xlfn.IFS(AD314=\"\",\"\",AD314=\"Impact Not Likely to be Substantial\",1,AD314=\"Impact Unclear\",2,AD314=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D314=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D314,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG314=\"\",\"\",IF(AG314>National_B_tables[Column3]*1.25,3,IF(AG314<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D314=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D314,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D314,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI314=\"\",\"\",IF(AI314>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI314<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D314=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D314,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D314,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK314=\"\",\"\",IF(AK314>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK314<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D314=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D314,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D314,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM314=\"\",\"\",IF(AM314>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM314<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D314=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D314,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D314,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D314,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D314=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D314,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ314=\"\",\"\",IF(AQ314<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ314>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS314=\"\",\"\",AS314<1.5,\"High impact\",AS314>2.5,\"Low impact\",AND(AS314>=1.5,AS314<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS314=\"\",\"\",AS314>2.5,1,AND(AS314>=1.5,AS314<=2.5),2,AS314<1.5,3)","v":""},null,{"$f":"IF(B314=\"\",\"\",IF(OR(AE314=\"\",AT314=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE314,AU314)))","v":""}]
[{"$f":"IF('Census match'!A314=\"\",\"\",'Census match'!A314)","v":""},{"$f":"IF('Census match'!B314=\"\",\"\",'Census match'!B314)","v":""},{"$f":"IF(AND(NOT(A315=\"\"),'Census match'!E314=\"\"),\"No Census match\",'Census match'!E314)","v":""},{"$f":"'Census match'!J314","v":""},{"$f":"IF($D315=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D315,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D315=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D315,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C314=\"\",D315=\"\"),\"\",'Facility data'!C314)","v":""},{"$f":"IF(ISNUMBER($G315),IF($G315<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G315)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G315)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),('Cost models'!$F$4+'Cost models'!$E$4*$G315)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),IF($G315<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G315)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G315)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),IF($G315<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G315)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G315)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),_xlfn.IFS(AND($G315<='Cost models'!$C$7,$G315>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G315)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G315<='Cost models'!$C$7,$G315<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G315)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G315>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G315)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),IF($G315<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G315)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G315)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),_xlfn.IFS($G315<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G315)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G315>'Cost models'!$C$9,$G315<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G315)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G315>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G315)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G315),IF($G315<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G315)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G315)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B315=\"\",\"\",IF(ISNUMBER('Facility data'!D314),'Facility data'!D314,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D315)*ISNUMBER('Facility data'!$C314))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D315,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D315,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D315,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W315=\"\",\"\",W315=1,\"Low impact\",W315=2,\"Mid-range impact\",W315=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U315=\"\",\"\",U315<0.01,1,AND(U315>=0.01,U315<=0.02),2,U315>0.02,3)","v":""},null,{"$f":"IF(T315=\"\",\"\",T315/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ315)+(0.0062454442*$Y315)+(-0.0005191748*($AQ315*$Y315))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ315)+(0.0062454442*$Y315)+(-0.0005191748*($AQ315*$Y315))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ315)+(0.0062454442*$Y315)+(-0.0005191748*($AQ315*$Y315))),\"\")","v":""},{"$f":"_xlfn.IFS(Z315=\"\",\"\",Z315<1.5,\"Weak\",AND(Z315>=1.5,Z315<=2.5),\"Mid-Range\",Z315>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z315=\"\",\"\",Z315<1.5,1,AND(Z315>=1.5,Z315<=2.5),2,Z315>2.5,3)","v":""},null,{"$f":"IF(OR(W315=\"\",AB315=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB315,W315))","v":""},{"$f":"_xlfn.IFS(AD315=\"\",\"\",AD315=\"Impact Not Likely to be Substantial\",1,AD315=\"Impact Unclear\",2,AD315=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D315=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D315,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG315=\"\",\"\",IF(AG315>National_B_tables[Column3]*1.25,3,IF(AG315<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D315=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D315,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D315,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI315=\"\",\"\",IF(AI315>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI315<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D315=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D315,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D315,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK315=\"\",\"\",IF(AK315>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK315<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D315=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D315,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D315,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM315=\"\",\"\",IF(AM315>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM315<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D315=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D315,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D315,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D315,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D315=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D315,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ315=\"\",\"\",IF(AQ315<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ315>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS315=\"\",\"\",AS315<1.5,\"High impact\",AS315>2.5,\"Low impact\",AND(AS315>=1.5,AS315<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS315=\"\",\"\",AS315>2.5,1,AND(AS315>=1.5,AS315<=2.5),2,AS315<1.5,3)","v":""},null,{"$f":"IF(B315=\"\",\"\",IF(OR(AE315=\"\",AT315=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE315,AU315)))","v":""}]
[{"$f":"IF('Census match'!A315=\"\",\"\",'Census match'!A315)","v":""},{"$f":"IF('Census match'!B315=\"\",\"\",'Census match'!B315)","v":""},{"$f":"IF(AND(NOT(A316=\"\"),'Census match'!E315=\"\"),\"No Census match\",'Census match'!E315)","v":""},{"$f":"'Census match'!J315","v":""},{"$f":"IF($D316=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D316,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D316=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D316,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C315=\"\",D316=\"\"),\"\",'Facility data'!C315)","v":""},{"$f":"IF(ISNUMBER($G316),IF($G316<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G316)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G316)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),('Cost models'!$F$4+'Cost models'!$E$4*$G316)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),IF($G316<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G316)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G316)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),IF($G316<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G316)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G316)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),_xlfn.IFS(AND($G316<='Cost models'!$C$7,$G316>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G316)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G316<='Cost models'!$C$7,$G316<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G316)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G316>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G316)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),IF($G316<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G316)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G316)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),_xlfn.IFS($G316<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G316)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G316>'Cost models'!$C$9,$G316<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G316)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G316>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G316)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G316),IF($G316<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G316)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G316)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B316=\"\",\"\",IF(ISNUMBER('Facility data'!D315),'Facility data'!D315,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D316)*ISNUMBER('Facility data'!$C315))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D316,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D316,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D316,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W316=\"\",\"\",W316=1,\"Low impact\",W316=2,\"Mid-range impact\",W316=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U316=\"\",\"\",U316<0.01,1,AND(U316>=0.01,U316<=0.02),2,U316>0.02,3)","v":""},null,{"$f":"IF(T316=\"\",\"\",T316/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ316)+(0.0062454442*$Y316)+(-0.0005191748*($AQ316*$Y316))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ316)+(0.0062454442*$Y316)+(-0.0005191748*($AQ316*$Y316))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ316)+(0.0062454442*$Y316)+(-0.0005191748*($AQ316*$Y316))),\"\")","v":""},{"$f":"_xlfn.IFS(Z316=\"\",\"\",Z316<1.5,\"Weak\",AND(Z316>=1.5,Z316<=2.5),\"Mid-Range\",Z316>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z316=\"\",\"\",Z316<1.5,1,AND(Z316>=1.5,Z316<=2.5),2,Z316>2.5,3)","v":""},null,{"$f":"IF(OR(W316=\"\",AB316=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB316,W316))","v":""},{"$f":"_xlfn.IFS(AD316=\"\",\"\",AD316=\"Impact Not Likely to be Substantial\",1,AD316=\"Impact Unclear\",2,AD316=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D316=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D316,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG316=\"\",\"\",IF(AG316>National_B_tables[Column3]*1.25,3,IF(AG316<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D316=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D316,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D316,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI316=\"\",\"\",IF(AI316>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI316<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D316=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D316,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D316,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK316=\"\",\"\",IF(AK316>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK316<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D316=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D316,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D316,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM316=\"\",\"\",IF(AM316>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM316<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D316=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D316,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D316,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D316,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D316=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D316,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ316=\"\",\"\",IF(AQ316<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ316>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS316=\"\",\"\",AS316<1.5,\"High impact\",AS316>2.5,\"Low impact\",AND(AS316>=1.5,AS316<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS316=\"\",\"\",AS316>2.5,1,AND(AS316>=1.5,AS316<=2.5),2,AS316<1.5,3)","v":""},null,{"$f":"IF(B316=\"\",\"\",IF(OR(AE316=\"\",AT316=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE316,AU316)))","v":""}]
[{"$f":"IF('Census match'!A316=\"\",\"\",'Census match'!A316)","v":""},{"$f":"IF('Census match'!B316=\"\",\"\",'Census match'!B316)","v":""},{"$f":"IF(AND(NOT(A317=\"\"),'Census match'!E316=\"\"),\"No Census match\",'Census match'!E316)","v":""},{"$f":"'Census match'!J316","v":""},{"$f":"IF($D317=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D317,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D317=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D317,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C316=\"\",D317=\"\"),\"\",'Facility data'!C316)","v":""},{"$f":"IF(ISNUMBER($G317),IF($G317<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G317)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G317)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),('Cost models'!$F$4+'Cost models'!$E$4*$G317)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),IF($G317<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G317)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G317)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),IF($G317<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G317)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G317)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),_xlfn.IFS(AND($G317<='Cost models'!$C$7,$G317>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G317)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G317<='Cost models'!$C$7,$G317<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G317)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G317>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G317)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),IF($G317<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G317)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G317)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),_xlfn.IFS($G317<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G317)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G317>'Cost models'!$C$9,$G317<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G317)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G317>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G317)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G317),IF($G317<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G317)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G317)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B317=\"\",\"\",IF(ISNUMBER('Facility data'!D316),'Facility data'!D316,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D317)*ISNUMBER('Facility data'!$C316))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D317,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D317,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D317,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W317=\"\",\"\",W317=1,\"Low impact\",W317=2,\"Mid-range impact\",W317=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U317=\"\",\"\",U317<0.01,1,AND(U317>=0.01,U317<=0.02),2,U317>0.02,3)","v":""},null,{"$f":"IF(T317=\"\",\"\",T317/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ317)+(0.0062454442*$Y317)+(-0.0005191748*($AQ317*$Y317))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ317)+(0.0062454442*$Y317)+(-0.0005191748*($AQ317*$Y317))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ317)+(0.0062454442*$Y317)+(-0.0005191748*($AQ317*$Y317))),\"\")","v":""},{"$f":"_xlfn.IFS(Z317=\"\",\"\",Z317<1.5,\"Weak\",AND(Z317>=1.5,Z317<=2.5),\"Mid-Range\",Z317>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z317=\"\",\"\",Z317<1.5,1,AND(Z317>=1.5,Z317<=2.5),2,Z317>2.5,3)","v":""},null,{"$f":"IF(OR(W317=\"\",AB317=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB317,W317))","v":""},{"$f":"_xlfn.IFS(AD317=\"\",\"\",AD317=\"Impact Not Likely to be Substantial\",1,AD317=\"Impact Unclear\",2,AD317=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D317=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D317,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG317=\"\",\"\",IF(AG317>National_B_tables[Column3]*1.25,3,IF(AG317<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D317=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D317,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D317,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI317=\"\",\"\",IF(AI317>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI317<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D317=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D317,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D317,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK317=\"\",\"\",IF(AK317>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK317<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D317=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D317,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D317,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM317=\"\",\"\",IF(AM317>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM317<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D317=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D317,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D317,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D317,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D317=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D317,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ317=\"\",\"\",IF(AQ317<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ317>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS317=\"\",\"\",AS317<1.5,\"High impact\",AS317>2.5,\"Low impact\",AND(AS317>=1.5,AS317<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS317=\"\",\"\",AS317>2.5,1,AND(AS317>=1.5,AS317<=2.5),2,AS317<1.5,3)","v":""},null,{"$f":"IF(B317=\"\",\"\",IF(OR(AE317=\"\",AT317=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE317,AU317)))","v":""}]
[{"$f":"IF('Census match'!A317=\"\",\"\",'Census match'!A317)","v":""},{"$f":"IF('Census match'!B317=\"\",\"\",'Census match'!B317)","v":""},{"$f":"IF(AND(NOT(A318=\"\"),'Census match'!E317=\"\"),\"No Census match\",'Census match'!E317)","v":""},{"$f":"'Census match'!J317","v":""},{"$f":"IF($D318=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D318,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D318=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D318,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C317=\"\",D318=\"\"),\"\",'Facility data'!C317)","v":""},{"$f":"IF(ISNUMBER($G318),IF($G318<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G318)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G318)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),('Cost models'!$F$4+'Cost models'!$E$4*$G318)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),IF($G318<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G318)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G318)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),IF($G318<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G318)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G318)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),_xlfn.IFS(AND($G318<='Cost models'!$C$7,$G318>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G318)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G318<='Cost models'!$C$7,$G318<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G318)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G318>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G318)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),IF($G318<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G318)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G318)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),_xlfn.IFS($G318<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G318)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G318>'Cost models'!$C$9,$G318<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G318)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G318>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G318)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G318),IF($G318<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G318)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G318)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B318=\"\",\"\",IF(ISNUMBER('Facility data'!D317),'Facility data'!D317,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D318)*ISNUMBER('Facility data'!$C317))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D318,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D318,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D318,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W318=\"\",\"\",W318=1,\"Low impact\",W318=2,\"Mid-range impact\",W318=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U318=\"\",\"\",U318<0.01,1,AND(U318>=0.01,U318<=0.02),2,U318>0.02,3)","v":""},null,{"$f":"IF(T318=\"\",\"\",T318/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ318)+(0.0062454442*$Y318)+(-0.0005191748*($AQ318*$Y318))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ318)+(0.0062454442*$Y318)+(-0.0005191748*($AQ318*$Y318))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ318)+(0.0062454442*$Y318)+(-0.0005191748*($AQ318*$Y318))),\"\")","v":""},{"$f":"_xlfn.IFS(Z318=\"\",\"\",Z318<1.5,\"Weak\",AND(Z318>=1.5,Z318<=2.5),\"Mid-Range\",Z318>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z318=\"\",\"\",Z318<1.5,1,AND(Z318>=1.5,Z318<=2.5),2,Z318>2.5,3)","v":""},null,{"$f":"IF(OR(W318=\"\",AB318=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB318,W318))","v":""},{"$f":"_xlfn.IFS(AD318=\"\",\"\",AD318=\"Impact Not Likely to be Substantial\",1,AD318=\"Impact Unclear\",2,AD318=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D318=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D318,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG318=\"\",\"\",IF(AG318>National_B_tables[Column3]*1.25,3,IF(AG318<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D318=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D318,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D318,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI318=\"\",\"\",IF(AI318>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI318<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D318=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D318,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D318,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK318=\"\",\"\",IF(AK318>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK318<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D318=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D318,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D318,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM318=\"\",\"\",IF(AM318>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM318<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D318=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D318,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D318,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D318,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D318=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D318,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ318=\"\",\"\",IF(AQ318<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ318>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS318=\"\",\"\",AS318<1.5,\"High impact\",AS318>2.5,\"Low impact\",AND(AS318>=1.5,AS318<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS318=\"\",\"\",AS318>2.5,1,AND(AS318>=1.5,AS318<=2.5),2,AS318<1.5,3)","v":""},null,{"$f":"IF(B318=\"\",\"\",IF(OR(AE318=\"\",AT318=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE318,AU318)))","v":""}]
[{"$f":"IF('Census match'!A318=\"\",\"\",'Census match'!A318)","v":""},{"$f":"IF('Census match'!B318=\"\",\"\",'Census match'!B318)","v":""},{"$f":"IF(AND(NOT(A319=\"\"),'Census match'!E318=\"\"),\"No Census match\",'Census match'!E318)","v":""},{"$f":"'Census match'!J318","v":""},{"$f":"IF($D319=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D319,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D319=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D319,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C318=\"\",D319=\"\"),\"\",'Facility data'!C318)","v":""},{"$f":"IF(ISNUMBER($G319),IF($G319<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G319)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G319)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),('Cost models'!$F$4+'Cost models'!$E$4*$G319)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),IF($G319<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G319)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G319)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),IF($G319<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G319)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G319)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),_xlfn.IFS(AND($G319<='Cost models'!$C$7,$G319>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G319)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G319<='Cost models'!$C$7,$G319<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G319)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G319>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G319)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),IF($G319<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G319)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G319)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),_xlfn.IFS($G319<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G319)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G319>'Cost models'!$C$9,$G319<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G319)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G319>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G319)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G319),IF($G319<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G319)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G319)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B319=\"\",\"\",IF(ISNUMBER('Facility data'!D318),'Facility data'!D318,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D319)*ISNUMBER('Facility data'!$C318))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D319,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D319,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D319,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W319=\"\",\"\",W319=1,\"Low impact\",W319=2,\"Mid-range impact\",W319=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U319=\"\",\"\",U319<0.01,1,AND(U319>=0.01,U319<=0.02),2,U319>0.02,3)","v":""},null,{"$f":"IF(T319=\"\",\"\",T319/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ319)+(0.0062454442*$Y319)+(-0.0005191748*($AQ319*$Y319))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ319)+(0.0062454442*$Y319)+(-0.0005191748*($AQ319*$Y319))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ319)+(0.0062454442*$Y319)+(-0.0005191748*($AQ319*$Y319))),\"\")","v":""},{"$f":"_xlfn.IFS(Z319=\"\",\"\",Z319<1.5,\"Weak\",AND(Z319>=1.5,Z319<=2.5),\"Mid-Range\",Z319>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z319=\"\",\"\",Z319<1.5,1,AND(Z319>=1.5,Z319<=2.5),2,Z319>2.5,3)","v":""},null,{"$f":"IF(OR(W319=\"\",AB319=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB319,W319))","v":""},{"$f":"_xlfn.IFS(AD319=\"\",\"\",AD319=\"Impact Not Likely to be Substantial\",1,AD319=\"Impact Unclear\",2,AD319=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D319=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D319,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG319=\"\",\"\",IF(AG319>National_B_tables[Column3]*1.25,3,IF(AG319<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D319=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D319,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D319,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI319=\"\",\"\",IF(AI319>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI319<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D319=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D319,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D319,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK319=\"\",\"\",IF(AK319>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK319<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D319=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D319,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D319,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM319=\"\",\"\",IF(AM319>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM319<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D319=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D319,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D319,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D319,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D319=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D319,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ319=\"\",\"\",IF(AQ319<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ319>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS319=\"\",\"\",AS319<1.5,\"High impact\",AS319>2.5,\"Low impact\",AND(AS319>=1.5,AS319<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS319=\"\",\"\",AS319>2.5,1,AND(AS319>=1.5,AS319<=2.5),2,AS319<1.5,3)","v":""},null,{"$f":"IF(B319=\"\",\"\",IF(OR(AE319=\"\",AT319=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE319,AU319)))","v":""}]
[{"$f":"IF('Census match'!A319=\"\",\"\",'Census match'!A319)","v":""},{"$f":"IF('Census match'!B319=\"\",\"\",'Census match'!B319)","v":""},{"$f":"IF(AND(NOT(A320=\"\"),'Census match'!E319=\"\"),\"No Census match\",'Census match'!E319)","v":""},{"$f":"'Census match'!J319","v":""},{"$f":"IF($D320=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D320,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D320=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D320,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C319=\"\",D320=\"\"),\"\",'Facility data'!C319)","v":""},{"$f":"IF(ISNUMBER($G320),IF($G320<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G320)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G320)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),('Cost models'!$F$4+'Cost models'!$E$4*$G320)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),IF($G320<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G320)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G320)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),IF($G320<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G320)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G320)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),_xlfn.IFS(AND($G320<='Cost models'!$C$7,$G320>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G320)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G320<='Cost models'!$C$7,$G320<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G320)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G320>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G320)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),IF($G320<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G320)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G320)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),_xlfn.IFS($G320<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G320)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G320>'Cost models'!$C$9,$G320<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G320)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G320>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G320)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G320),IF($G320<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G320)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G320)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B320=\"\",\"\",IF(ISNUMBER('Facility data'!D319),'Facility data'!D319,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D320)*ISNUMBER('Facility data'!$C319))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D320,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D320,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D320,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W320=\"\",\"\",W320=1,\"Low impact\",W320=2,\"Mid-range impact\",W320=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U320=\"\",\"\",U320<0.01,1,AND(U320>=0.01,U320<=0.02),2,U320>0.02,3)","v":""},null,{"$f":"IF(T320=\"\",\"\",T320/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ320)+(0.0062454442*$Y320)+(-0.0005191748*($AQ320*$Y320))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ320)+(0.0062454442*$Y320)+(-0.0005191748*($AQ320*$Y320))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ320)+(0.0062454442*$Y320)+(-0.0005191748*($AQ320*$Y320))),\"\")","v":""},{"$f":"_xlfn.IFS(Z320=\"\",\"\",Z320<1.5,\"Weak\",AND(Z320>=1.5,Z320<=2.5),\"Mid-Range\",Z320>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z320=\"\",\"\",Z320<1.5,1,AND(Z320>=1.5,Z320<=2.5),2,Z320>2.5,3)","v":""},null,{"$f":"IF(OR(W320=\"\",AB320=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB320,W320))","v":""},{"$f":"_xlfn.IFS(AD320=\"\",\"\",AD320=\"Impact Not Likely to be Substantial\",1,AD320=\"Impact Unclear\",2,AD320=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D320=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D320,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG320=\"\",\"\",IF(AG320>National_B_tables[Column3]*1.25,3,IF(AG320<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D320=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D320,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D320,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI320=\"\",\"\",IF(AI320>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI320<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D320=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D320,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D320,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK320=\"\",\"\",IF(AK320>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK320<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D320=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D320,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D320,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM320=\"\",\"\",IF(AM320>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM320<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D320=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D320,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D320,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D320,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D320=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D320,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ320=\"\",\"\",IF(AQ320<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ320>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS320=\"\",\"\",AS320<1.5,\"High impact\",AS320>2.5,\"Low impact\",AND(AS320>=1.5,AS320<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS320=\"\",\"\",AS320>2.5,1,AND(AS320>=1.5,AS320<=2.5),2,AS320<1.5,3)","v":""},null,{"$f":"IF(B320=\"\",\"\",IF(OR(AE320=\"\",AT320=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE320,AU320)))","v":""}]
[{"$f":"IF('Census match'!A320=\"\",\"\",'Census match'!A320)","v":""},{"$f":"IF('Census match'!B320=\"\",\"\",'Census match'!B320)","v":""},{"$f":"IF(AND(NOT(A321=\"\"),'Census match'!E320=\"\"),\"No Census match\",'Census match'!E320)","v":""},{"$f":"'Census match'!J320","v":""},{"$f":"IF($D321=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D321,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D321=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D321,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C320=\"\",D321=\"\"),\"\",'Facility data'!C320)","v":""},{"$f":"IF(ISNUMBER($G321),IF($G321<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G321)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G321)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),('Cost models'!$F$4+'Cost models'!$E$4*$G321)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),IF($G321<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G321)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G321)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),IF($G321<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G321)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G321)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),_xlfn.IFS(AND($G321<='Cost models'!$C$7,$G321>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G321)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G321<='Cost models'!$C$7,$G321<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G321)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G321>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G321)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),IF($G321<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G321)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G321)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),_xlfn.IFS($G321<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G321)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G321>'Cost models'!$C$9,$G321<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G321)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G321>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G321)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G321),IF($G321<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G321)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G321)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B321=\"\",\"\",IF(ISNUMBER('Facility data'!D320),'Facility data'!D320,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D321)*ISNUMBER('Facility data'!$C320))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D321,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D321,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D321,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W321=\"\",\"\",W321=1,\"Low impact\",W321=2,\"Mid-range impact\",W321=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U321=\"\",\"\",U321<0.01,1,AND(U321>=0.01,U321<=0.02),2,U321>0.02,3)","v":""},null,{"$f":"IF(T321=\"\",\"\",T321/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ321)+(0.0062454442*$Y321)+(-0.0005191748*($AQ321*$Y321))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ321)+(0.0062454442*$Y321)+(-0.0005191748*($AQ321*$Y321))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ321)+(0.0062454442*$Y321)+(-0.0005191748*($AQ321*$Y321))),\"\")","v":""},{"$f":"_xlfn.IFS(Z321=\"\",\"\",Z321<1.5,\"Weak\",AND(Z321>=1.5,Z321<=2.5),\"Mid-Range\",Z321>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z321=\"\",\"\",Z321<1.5,1,AND(Z321>=1.5,Z321<=2.5),2,Z321>2.5,3)","v":""},null,{"$f":"IF(OR(W321=\"\",AB321=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB321,W321))","v":""},{"$f":"_xlfn.IFS(AD321=\"\",\"\",AD321=\"Impact Not Likely to be Substantial\",1,AD321=\"Impact Unclear\",2,AD321=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D321=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D321,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG321=\"\",\"\",IF(AG321>National_B_tables[Column3]*1.25,3,IF(AG321<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D321=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D321,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D321,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI321=\"\",\"\",IF(AI321>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI321<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D321=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D321,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D321,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK321=\"\",\"\",IF(AK321>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK321<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D321=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D321,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D321,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM321=\"\",\"\",IF(AM321>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM321<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D321=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D321,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D321,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D321,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D321=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D321,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ321=\"\",\"\",IF(AQ321<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ321>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS321=\"\",\"\",AS321<1.5,\"High impact\",AS321>2.5,\"Low impact\",AND(AS321>=1.5,AS321<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS321=\"\",\"\",AS321>2.5,1,AND(AS321>=1.5,AS321<=2.5),2,AS321<1.5,3)","v":""},null,{"$f":"IF(B321=\"\",\"\",IF(OR(AE321=\"\",AT321=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE321,AU321)))","v":""}]
[{"$f":"IF('Census match'!A321=\"\",\"\",'Census match'!A321)","v":""},{"$f":"IF('Census match'!B321=\"\",\"\",'Census match'!B321)","v":""},{"$f":"IF(AND(NOT(A322=\"\"),'Census match'!E321=\"\"),\"No Census match\",'Census match'!E321)","v":""},{"$f":"'Census match'!J321","v":""},{"$f":"IF($D322=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D322,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D322=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D322,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C321=\"\",D322=\"\"),\"\",'Facility data'!C321)","v":""},{"$f":"IF(ISNUMBER($G322),IF($G322<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G322)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G322)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),('Cost models'!$F$4+'Cost models'!$E$4*$G322)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),IF($G322<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G322)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G322)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),IF($G322<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G322)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G322)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),_xlfn.IFS(AND($G322<='Cost models'!$C$7,$G322>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G322)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G322<='Cost models'!$C$7,$G322<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G322)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G322>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G322)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),IF($G322<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G322)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G322)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),_xlfn.IFS($G322<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G322)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G322>'Cost models'!$C$9,$G322<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G322)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G322>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G322)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G322),IF($G322<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G322)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G322)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B322=\"\",\"\",IF(ISNUMBER('Facility data'!D321),'Facility data'!D321,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D322)*ISNUMBER('Facility data'!$C321))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D322,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D322,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D322,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W322=\"\",\"\",W322=1,\"Low impact\",W322=2,\"Mid-range impact\",W322=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U322=\"\",\"\",U322<0.01,1,AND(U322>=0.01,U322<=0.02),2,U322>0.02,3)","v":""},null,{"$f":"IF(T322=\"\",\"\",T322/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ322)+(0.0062454442*$Y322)+(-0.0005191748*($AQ322*$Y322))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ322)+(0.0062454442*$Y322)+(-0.0005191748*($AQ322*$Y322))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ322)+(0.0062454442*$Y322)+(-0.0005191748*($AQ322*$Y322))),\"\")","v":""},{"$f":"_xlfn.IFS(Z322=\"\",\"\",Z322<1.5,\"Weak\",AND(Z322>=1.5,Z322<=2.5),\"Mid-Range\",Z322>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z322=\"\",\"\",Z322<1.5,1,AND(Z322>=1.5,Z322<=2.5),2,Z322>2.5,3)","v":""},null,{"$f":"IF(OR(W322=\"\",AB322=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB322,W322))","v":""},{"$f":"_xlfn.IFS(AD322=\"\",\"\",AD322=\"Impact Not Likely to be Substantial\",1,AD322=\"Impact Unclear\",2,AD322=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D322=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D322,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG322=\"\",\"\",IF(AG322>National_B_tables[Column3]*1.25,3,IF(AG322<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D322=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D322,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D322,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI322=\"\",\"\",IF(AI322>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI322<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D322=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D322,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D322,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK322=\"\",\"\",IF(AK322>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK322<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D322=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D322,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D322,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM322=\"\",\"\",IF(AM322>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM322<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D322=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D322,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D322,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D322,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D322=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D322,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ322=\"\",\"\",IF(AQ322<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ322>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS322=\"\",\"\",AS322<1.5,\"High impact\",AS322>2.5,\"Low impact\",AND(AS322>=1.5,AS322<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS322=\"\",\"\",AS322>2.5,1,AND(AS322>=1.5,AS322<=2.5),2,AS322<1.5,3)","v":""},null,{"$f":"IF(B322=\"\",\"\",IF(OR(AE322=\"\",AT322=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE322,AU322)))","v":""}]
[{"$f":"IF('Census match'!A322=\"\",\"\",'Census match'!A322)","v":""},{"$f":"IF('Census match'!B322=\"\",\"\",'Census match'!B322)","v":""},{"$f":"IF(AND(NOT(A323=\"\"),'Census match'!E322=\"\"),\"No Census match\",'Census match'!E322)","v":""},{"$f":"'Census match'!J322","v":""},{"$f":"IF($D323=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D323,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D323=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D323,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C322=\"\",D323=\"\"),\"\",'Facility data'!C322)","v":""},{"$f":"IF(ISNUMBER($G323),IF($G323<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G323)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G323)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),('Cost models'!$F$4+'Cost models'!$E$4*$G323)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),IF($G323<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G323)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G323)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),IF($G323<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G323)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G323)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),_xlfn.IFS(AND($G323<='Cost models'!$C$7,$G323>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G323)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G323<='Cost models'!$C$7,$G323<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G323)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G323>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G323)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),IF($G323<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G323)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G323)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),_xlfn.IFS($G323<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G323)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G323>'Cost models'!$C$9,$G323<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G323)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G323>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G323)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G323),IF($G323<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G323)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G323)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B323=\"\",\"\",IF(ISNUMBER('Facility data'!D322),'Facility data'!D322,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D323)*ISNUMBER('Facility data'!$C322))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D323,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D323,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D323,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q323),ISNUMBER($T323),$T323>0),(Q323+$S323)/$T323,\"\")","v":""},{"$f":"_xlfn.IFS(W323=\"\",\"\",W323=1,\"Low impact\",W323=2,\"Mid-range impact\",W323=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U323=\"\",\"\",U323<0.01,1,AND(U323>=0.01,U323<=0.02),2,U323>0.02,3)","v":""},null,{"$f":"IF(T323=\"\",\"\",T323/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ323)+(0.0062454442*$Y323)+(-0.0005191748*($AQ323*$Y323))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ323)+(0.0062454442*$Y323)+(-0.0005191748*($AQ323*$Y323))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ323)+(0.0062454442*$Y323)+(-0.0005191748*($AQ323*$Y323))),\"\")","v":""},{"$f":"_xlfn.IFS(Z323=\"\",\"\",Z323<1.5,\"Weak\",AND(Z323>=1.5,Z323<=2.5),\"Mid-Range\",Z323>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z323=\"\",\"\",Z323<1.5,1,AND(Z323>=1.5,Z323<=2.5),2,Z323>2.5,3)","v":""},null,{"$f":"IF(OR(W323=\"\",AB323=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB323,W323))","v":""},{"$f":"_xlfn.IFS(AD323=\"\",\"\",AD323=\"Impact Not Likely to be Substantial\",1,AD323=\"Impact Unclear\",2,AD323=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D323=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D323,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG323=\"\",\"\",IF(AG323>National_B_tables[Column3]*1.25,3,IF(AG323<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D323=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D323,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D323,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI323=\"\",\"\",IF(AI323>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI323<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D323=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D323,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D323,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK323=\"\",\"\",IF(AK323>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK323<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D323=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D323,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D323,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM323=\"\",\"\",IF(AM323>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM323<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D323=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D323,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D323,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D323,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D323=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D323,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ323=\"\",\"\",IF(AQ323<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ323>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS323=\"\",\"\",AS323<1.5,\"High impact\",AS323>2.5,\"Low impact\",AND(AS323>=1.5,AS323<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS323=\"\",\"\",AS323>2.5,1,AND(AS323>=1.5,AS323<=2.5),2,AS323<1.5,3)","v":""},null,{"$f":"IF(B323=\"\",\"\",IF(OR(AE323=\"\",AT323=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE323,AU323)))","v":""}]
[{"$f":"IF('Census match'!A323=\"\",\"\",'Census match'!A323)","v":""},{"$f":"IF('Census match'!B323=\"\",\"\",'Census match'!B323)","v":""},{"$f":"IF(AND(NOT(A324=\"\"),'Census match'!E323=\"\"),\"No Census match\",'Census match'!E323)","v":""},{"$f":"'Census match'!J323","v":""},{"$f":"IF($D324=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D324,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D324=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D324,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C323=\"\",D324=\"\"),\"\",'Facility data'!C323)","v":""},{"$f":"IF(ISNUMBER($G324),IF($G324<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G324)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G324)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),('Cost models'!$F$4+'Cost models'!$E$4*$G324)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),IF($G324<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G324)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G324)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),IF($G324<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G324)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G324)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),_xlfn.IFS(AND($G324<='Cost models'!$C$7,$G324>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G324)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G324<='Cost models'!$C$7,$G324<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G324)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G324>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G324)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),IF($G324<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G324)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G324)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),_xlfn.IFS($G324<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G324)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G324>'Cost models'!$C$9,$G324<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G324)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G324>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G324)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G324),IF($G324<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G324)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G324)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F324),$F324>0,ISNUMBER(P324)),P324/$F324,\"\")","v":""},null,{"$f":"IF(B324=\"\",\"\",IF(ISNUMBER('Facility data'!D323),'Facility data'!D323,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D324)*ISNUMBER('Facility data'!$C323))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D324,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D324,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D324,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W324=\"\",\"\",W324=1,\"Low impact\",W324=2,\"Mid-range impact\",W324=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U324=\"\",\"\",U324<0.01,1,AND(U324>=0.01,U324<=0.02),2,U324>0.02,3)","v":""},null,{"$f":"IF(T324=\"\",\"\",T324/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ324)+(0.0062454442*$Y324)+(-0.0005191748*($AQ324*$Y324))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ324)+(0.0062454442*$Y324)+(-0.0005191748*($AQ324*$Y324))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ324)+(0.0062454442*$Y324)+(-0.0005191748*($AQ324*$Y324))),\"\")","v":""},{"$f":"_xlfn.IFS(Z324=\"\",\"\",Z324<1.5,\"Weak\",AND(Z324>=1.5,Z324<=2.5),\"Mid-Range\",Z324>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z324=\"\",\"\",Z324<1.5,1,AND(Z324>=1.5,Z324<=2.5),2,Z324>2.5,3)","v":""},null,{"$f":"IF(OR(W324=\"\",AB324=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB324,W324))","v":""},{"$f":"_xlfn.IFS(AD324=\"\",\"\",AD324=\"Impact Not Likely to be Substantial\",1,AD324=\"Impact Unclear\",2,AD324=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D324=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D324,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG324=\"\",\"\",IF(AG324>National_B_tables[Column3]*1.25,3,IF(AG324<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D324=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D324,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D324,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI324=\"\",\"\",IF(AI324>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI324<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D324=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D324,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D324,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK324=\"\",\"\",IF(AK324>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK324<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D324=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D324,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D324,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM324=\"\",\"\",IF(AM324>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM324<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D324=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D324,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D324,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D324,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO324=\"\",\"\",IF(AO324<0.01,1,IF(AO324>0.01,3,2)))","v":""},{"$f":"IF(D324=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D324,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ324=\"\",\"\",IF(AQ324<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ324>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH324*0.5+AJ324*0.1+AL324*0.1+AN324*0.1+AP324*0.1+AR324*0.1),AH324*0.5+AJ324*0.1+AL324*0.1+AN324*0.1+AP324*0.1+AR324*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS324=\"\",\"\",AS324<1.5,\"High impact\",AS324>2.5,\"Low impact\",AND(AS324>=1.5,AS324<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS324=\"\",\"\",AS324>2.5,1,AND(AS324>=1.5,AS324<=2.5),2,AS324<1.5,3)","v":""},null,{"$f":"IF(B324=\"\",\"\",IF(OR(AE324=\"\",AT324=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE324,AU324)))","v":""}]
[{"$f":"IF('Census match'!A324=\"\",\"\",'Census match'!A324)","v":""},{"$f":"IF('Census match'!B324=\"\",\"\",'Census match'!B324)","v":""},{"$f":"IF(AND(NOT(A325=\"\"),'Census match'!E324=\"\"),\"No Census match\",'Census match'!E324)","v":""},{"$f":"'Census match'!J324","v":""},{"$f":"IF($D325=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D325,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D325=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D325,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C324=\"\",D325=\"\"),\"\",'Facility data'!C324)","v":""},{"$f":"IF(ISNUMBER($G325),IF($G325<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G325)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G325)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),('Cost models'!$F$4+'Cost models'!$E$4*$G325)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),IF($G325<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G325)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G325)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),IF($G325<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G325)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G325)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),_xlfn.IFS(AND($G325<='Cost models'!$C$7,$G325>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G325)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G325<='Cost models'!$C$7,$G325<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G325)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G325>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G325)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),IF($G325<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G325)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G325)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),_xlfn.IFS($G325<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G325)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G325>'Cost models'!$C$9,$G325<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G325)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G325>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G325)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G325),IF($G325<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G325)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G325)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B325=\"\",\"\",IF(ISNUMBER('Facility data'!D324),'Facility data'!D324,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D325)*ISNUMBER('Facility data'!$C324))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D325,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D325,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D325,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W325=\"\",\"\",W325=1,\"Low impact\",W325=2,\"Mid-range impact\",W325=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U325=\"\",\"\",U325<0.01,1,AND(U325>=0.01,U325<=0.02),2,U325>0.02,3)","v":""},null,{"$f":"IF(T325=\"\",\"\",T325/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ325)+(0.0062454442*$Y325)+(-0.0005191748*($AQ325*$Y325))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ325)+(0.0062454442*$Y325)+(-0.0005191748*($AQ325*$Y325))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ325)+(0.0062454442*$Y325)+(-0.0005191748*($AQ325*$Y325))),\"\")","v":""},{"$f":"_xlfn.IFS(Z325=\"\",\"\",Z325<1.5,\"Weak\",AND(Z325>=1.5,Z325<=2.5),\"Mid-Range\",Z325>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z325=\"\",\"\",Z325<1.5,1,AND(Z325>=1.5,Z325<=2.5),2,Z325>2.5,3)","v":""},null,{"$f":"IF(OR(W325=\"\",AB325=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB325,W325))","v":""},{"$f":"_xlfn.IFS(AD325=\"\",\"\",AD325=\"Impact Not Likely to be Substantial\",1,AD325=\"Impact Unclear\",2,AD325=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D325=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D325,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG325=\"\",\"\",IF(AG325>National_B_tables[Column3]*1.25,3,IF(AG325<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D325=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D325,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D325,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI325=\"\",\"\",IF(AI325>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI325<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D325=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D325,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D325,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK325=\"\",\"\",IF(AK325>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK325<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D325=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D325,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D325,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM325=\"\",\"\",IF(AM325>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM325<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D325=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D325,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D325,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D325,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D325=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D325,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ325=\"\",\"\",IF(AQ325<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ325>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS325=\"\",\"\",AS325<1.5,\"High impact\",AS325>2.5,\"Low impact\",AND(AS325>=1.5,AS325<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS325=\"\",\"\",AS325>2.5,1,AND(AS325>=1.5,AS325<=2.5),2,AS325<1.5,3)","v":""},null,{"$f":"IF(B325=\"\",\"\",IF(OR(AE325=\"\",AT325=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE325,AU325)))","v":""}]
[{"$f":"IF('Census match'!A325=\"\",\"\",'Census match'!A325)","v":""},{"$f":"IF('Census match'!B325=\"\",\"\",'Census match'!B325)","v":""},{"$f":"IF(AND(NOT(A326=\"\"),'Census match'!E325=\"\"),\"No Census match\",'Census match'!E325)","v":""},{"$f":"'Census match'!J325","v":""},{"$f":"IF($D326=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D326,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D326=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D326,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C325=\"\",D326=\"\"),\"\",'Facility data'!C325)","v":""},{"$f":"IF(ISNUMBER($G326),IF($G326<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G326)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G326)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),('Cost models'!$F$4+'Cost models'!$E$4*$G326)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),IF($G326<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G326)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G326)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),IF($G326<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G326)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G326)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),_xlfn.IFS(AND($G326<='Cost models'!$C$7,$G326>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G326)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G326<='Cost models'!$C$7,$G326<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G326)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G326>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G326)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),IF($G326<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G326)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G326)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),_xlfn.IFS($G326<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G326)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G326>'Cost models'!$C$9,$G326<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G326)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G326>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G326)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G326),IF($G326<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G326)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G326)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B326=\"\",\"\",IF(ISNUMBER('Facility data'!D325),'Facility data'!D325,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D326)*ISNUMBER('Facility data'!$C325))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D326,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D326,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D326,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W326=\"\",\"\",W326=1,\"Low impact\",W326=2,\"Mid-range impact\",W326=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U326=\"\",\"\",U326<0.01,1,AND(U326>=0.01,U326<=0.02),2,U326>0.02,3)","v":""},null,{"$f":"IF(T326=\"\",\"\",T326/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ326)+(0.0062454442*$Y326)+(-0.0005191748*($AQ326*$Y326))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ326)+(0.0062454442*$Y326)+(-0.0005191748*($AQ326*$Y326))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ326)+(0.0062454442*$Y326)+(-0.0005191748*($AQ326*$Y326))),\"\")","v":""},{"$f":"_xlfn.IFS(Z326=\"\",\"\",Z326<1.5,\"Weak\",AND(Z326>=1.5,Z326<=2.5),\"Mid-Range\",Z326>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z326=\"\",\"\",Z326<1.5,1,AND(Z326>=1.5,Z326<=2.5),2,Z326>2.5,3)","v":""},null,{"$f":"IF(OR(W326=\"\",AB326=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB326,W326))","v":""},{"$f":"_xlfn.IFS(AD326=\"\",\"\",AD326=\"Impact Not Likely to be Substantial\",1,AD326=\"Impact Unclear\",2,AD326=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D326=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D326,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG326=\"\",\"\",IF(AG326>National_B_tables[Column3]*1.25,3,IF(AG326<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D326=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D326,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D326,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI326=\"\",\"\",IF(AI326>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI326<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D326=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D326,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D326,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK326=\"\",\"\",IF(AK326>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK326<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D326=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D326,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D326,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM326=\"\",\"\",IF(AM326>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM326<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D326=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D326,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D326,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D326,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D326=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D326,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ326=\"\",\"\",IF(AQ326<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ326>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS326=\"\",\"\",AS326<1.5,\"High impact\",AS326>2.5,\"Low impact\",AND(AS326>=1.5,AS326<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS326=\"\",\"\",AS326>2.5,1,AND(AS326>=1.5,AS326<=2.5),2,AS326<1.5,3)","v":""},null,{"$f":"IF(B326=\"\",\"\",IF(OR(AE326=\"\",AT326=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE326,AU326)))","v":""}]
[{"$f":"IF('Census match'!A326=\"\",\"\",'Census match'!A326)","v":""},{"$f":"IF('Census match'!B326=\"\",\"\",'Census match'!B326)","v":""},{"$f":"IF(AND(NOT(A327=\"\"),'Census match'!E326=\"\"),\"No Census match\",'Census match'!E326)","v":""},{"$f":"'Census match'!J326","v":""},{"$f":"IF($D327=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D327,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D327=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D327,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C326=\"\",D327=\"\"),\"\",'Facility data'!C326)","v":""},{"$f":"IF(ISNUMBER($G327),IF($G327<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G327)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G327)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),('Cost models'!$F$4+'Cost models'!$E$4*$G327)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),IF($G327<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G327)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G327)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),IF($G327<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G327)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G327)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),_xlfn.IFS(AND($G327<='Cost models'!$C$7,$G327>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G327)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G327<='Cost models'!$C$7,$G327<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G327)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G327>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G327)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),IF($G327<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G327)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G327)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),_xlfn.IFS($G327<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G327)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G327>'Cost models'!$C$9,$G327<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G327)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G327>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G327)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G327),IF($G327<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G327)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G327)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B327=\"\",\"\",IF(ISNUMBER('Facility data'!D326),'Facility data'!D326,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D327)*ISNUMBER('Facility data'!$C326))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D327,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D327,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D327,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W327=\"\",\"\",W327=1,\"Low impact\",W327=2,\"Mid-range impact\",W327=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U327=\"\",\"\",U327<0.01,1,AND(U327>=0.01,U327<=0.02),2,U327>0.02,3)","v":""},null,{"$f":"IF(T327=\"\",\"\",T327/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ327)+(0.0062454442*$Y327)+(-0.0005191748*($AQ327*$Y327))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ327)+(0.0062454442*$Y327)+(-0.0005191748*($AQ327*$Y327))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ327)+(0.0062454442*$Y327)+(-0.0005191748*($AQ327*$Y327))),\"\")","v":""},{"$f":"_xlfn.IFS(Z327=\"\",\"\",Z327<1.5,\"Weak\",AND(Z327>=1.5,Z327<=2.5),\"Mid-Range\",Z327>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z327=\"\",\"\",Z327<1.5,1,AND(Z327>=1.5,Z327<=2.5),2,Z327>2.5,3)","v":""},null,{"$f":"IF(OR(W327=\"\",AB327=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB327,W327))","v":""},{"$f":"_xlfn.IFS(AD327=\"\",\"\",AD327=\"Impact Not Likely to be Substantial\",1,AD327=\"Impact Unclear\",2,AD327=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D327=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D327,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG327=\"\",\"\",IF(AG327>National_B_tables[Column3]*1.25,3,IF(AG327<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D327=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D327,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D327,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI327=\"\",\"\",IF(AI327>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI327<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D327=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D327,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D327,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK327=\"\",\"\",IF(AK327>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK327<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D327=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D327,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D327,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM327=\"\",\"\",IF(AM327>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM327<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D327=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D327,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D327,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D327,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D327=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D327,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ327=\"\",\"\",IF(AQ327<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ327>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS327=\"\",\"\",AS327<1.5,\"High impact\",AS327>2.5,\"Low impact\",AND(AS327>=1.5,AS327<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS327=\"\",\"\",AS327>2.5,1,AND(AS327>=1.5,AS327<=2.5),2,AS327<1.5,3)","v":""},null,{"$f":"IF(B327=\"\",\"\",IF(OR(AE327=\"\",AT327=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE327,AU327)))","v":""}]
[{"$f":"IF('Census match'!A327=\"\",\"\",'Census match'!A327)","v":""},{"$f":"IF('Census match'!B327=\"\",\"\",'Census match'!B327)","v":""},{"$f":"IF(AND(NOT(A328=\"\"),'Census match'!E327=\"\"),\"No Census match\",'Census match'!E327)","v":""},{"$f":"'Census match'!J327","v":""},{"$f":"IF($D328=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D328,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D328=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D328,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C327=\"\",D328=\"\"),\"\",'Facility data'!C327)","v":""},{"$f":"IF(ISNUMBER($G328),IF($G328<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G328)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G328)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),('Cost models'!$F$4+'Cost models'!$E$4*$G328)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),IF($G328<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G328)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G328)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),IF($G328<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G328)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G328)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),_xlfn.IFS(AND($G328<='Cost models'!$C$7,$G328>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G328)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G328<='Cost models'!$C$7,$G328<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G328)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G328>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G328)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),IF($G328<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G328)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G328)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),_xlfn.IFS($G328<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G328)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G328>'Cost models'!$C$9,$G328<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G328)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G328>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G328)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G328),IF($G328<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G328)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G328)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B328=\"\",\"\",IF(ISNUMBER('Facility data'!D327),'Facility data'!D327,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D328)*ISNUMBER('Facility data'!$C327))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D328,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D328,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D328,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W328=\"\",\"\",W328=1,\"Low impact\",W328=2,\"Mid-range impact\",W328=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U328=\"\",\"\",U328<0.01,1,AND(U328>=0.01,U328<=0.02),2,U328>0.02,3)","v":""},null,{"$f":"IF(T328=\"\",\"\",T328/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ328)+(0.0062454442*$Y328)+(-0.0005191748*($AQ328*$Y328))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ328)+(0.0062454442*$Y328)+(-0.0005191748*($AQ328*$Y328))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ328)+(0.0062454442*$Y328)+(-0.0005191748*($AQ328*$Y328))),\"\")","v":""},{"$f":"_xlfn.IFS(Z328=\"\",\"\",Z328<1.5,\"Weak\",AND(Z328>=1.5,Z328<=2.5),\"Mid-Range\",Z328>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z328=\"\",\"\",Z328<1.5,1,AND(Z328>=1.5,Z328<=2.5),2,Z328>2.5,3)","v":""},null,{"$f":"IF(OR(W328=\"\",AB328=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB328,W328))","v":""},{"$f":"_xlfn.IFS(AD328=\"\",\"\",AD328=\"Impact Not Likely to be Substantial\",1,AD328=\"Impact Unclear\",2,AD328=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D328=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D328,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG328=\"\",\"\",IF(AG328>National_B_tables[Column3]*1.25,3,IF(AG328<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D328=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D328,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D328,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI328=\"\",\"\",IF(AI328>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI328<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D328=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D328,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D328,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK328=\"\",\"\",IF(AK328>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK328<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D328=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D328,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D328,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM328=\"\",\"\",IF(AM328>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM328<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D328=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D328,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D328,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D328,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D328=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D328,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ328=\"\",\"\",IF(AQ328<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ328>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS328=\"\",\"\",AS328<1.5,\"High impact\",AS328>2.5,\"Low impact\",AND(AS328>=1.5,AS328<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS328=\"\",\"\",AS328>2.5,1,AND(AS328>=1.5,AS328<=2.5),2,AS328<1.5,3)","v":""},null,{"$f":"IF(B328=\"\",\"\",IF(OR(AE328=\"\",AT328=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE328,AU328)))","v":""}]
[{"$f":"IF('Census match'!A328=\"\",\"\",'Census match'!A328)","v":""},{"$f":"IF('Census match'!B328=\"\",\"\",'Census match'!B328)","v":""},{"$f":"IF(AND(NOT(A329=\"\"),'Census match'!E328=\"\"),\"No Census match\",'Census match'!E328)","v":""},{"$f":"'Census match'!J328","v":""},{"$f":"IF($D329=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D329,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D329=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D329,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C328=\"\",D329=\"\"),\"\",'Facility data'!C328)","v":""},{"$f":"IF(ISNUMBER($G329),IF($G329<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G329)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G329)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),('Cost models'!$F$4+'Cost models'!$E$4*$G329)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),IF($G329<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G329)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G329)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),IF($G329<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G329)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G329)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),_xlfn.IFS(AND($G329<='Cost models'!$C$7,$G329>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G329)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G329<='Cost models'!$C$7,$G329<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G329)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G329>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G329)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),IF($G329<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G329)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G329)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),_xlfn.IFS($G329<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G329)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G329>'Cost models'!$C$9,$G329<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G329)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G329>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G329)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G329),IF($G329<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G329)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G329)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B329=\"\",\"\",IF(ISNUMBER('Facility data'!D328),'Facility data'!D328,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D329)*ISNUMBER('Facility data'!$C328))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D329,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D329,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D329,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W329=\"\",\"\",W329=1,\"Low impact\",W329=2,\"Mid-range impact\",W329=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U329=\"\",\"\",U329<0.01,1,AND(U329>=0.01,U329<=0.02),2,U329>0.02,3)","v":""},null,{"$f":"IF(T329=\"\",\"\",T329/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ329)+(0.0062454442*$Y329)+(-0.0005191748*($AQ329*$Y329))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ329)+(0.0062454442*$Y329)+(-0.0005191748*($AQ329*$Y329))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ329)+(0.0062454442*$Y329)+(-0.0005191748*($AQ329*$Y329))),\"\")","v":""},{"$f":"_xlfn.IFS(Z329=\"\",\"\",Z329<1.5,\"Weak\",AND(Z329>=1.5,Z329<=2.5),\"Mid-Range\",Z329>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z329=\"\",\"\",Z329<1.5,1,AND(Z329>=1.5,Z329<=2.5),2,Z329>2.5,3)","v":""},null,{"$f":"IF(OR(W329=\"\",AB329=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB329,W329))","v":""},{"$f":"_xlfn.IFS(AD329=\"\",\"\",AD329=\"Impact Not Likely to be Substantial\",1,AD329=\"Impact Unclear\",2,AD329=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D329=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D329,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG329=\"\",\"\",IF(AG329>National_B_tables[Column3]*1.25,3,IF(AG329<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D329=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D329,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D329,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI329=\"\",\"\",IF(AI329>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI329<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D329=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D329,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D329,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK329=\"\",\"\",IF(AK329>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK329<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D329=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D329,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D329,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM329=\"\",\"\",IF(AM329>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM329<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D329=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D329,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D329,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D329,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D329=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D329,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ329=\"\",\"\",IF(AQ329<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ329>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS329=\"\",\"\",AS329<1.5,\"High impact\",AS329>2.5,\"Low impact\",AND(AS329>=1.5,AS329<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS329=\"\",\"\",AS329>2.5,1,AND(AS329>=1.5,AS329<=2.5),2,AS329<1.5,3)","v":""},null,{"$f":"IF(B329=\"\",\"\",IF(OR(AE329=\"\",AT329=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE329,AU329)))","v":""}]
[{"$f":"IF('Census match'!A329=\"\",\"\",'Census match'!A329)","v":""},{"$f":"IF('Census match'!B329=\"\",\"\",'Census match'!B329)","v":""},{"$f":"IF(AND(NOT(A330=\"\"),'Census match'!E329=\"\"),\"No Census match\",'Census match'!E329)","v":""},{"$f":"'Census match'!J329","v":""},{"$f":"IF($D330=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D330,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D330=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D330,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C329=\"\",D330=\"\"),\"\",'Facility data'!C329)","v":""},{"$f":"IF(ISNUMBER($G330),IF($G330<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G330)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G330)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),('Cost models'!$F$4+'Cost models'!$E$4*$G330)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),IF($G330<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G330)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G330)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),IF($G330<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G330)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G330)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),_xlfn.IFS(AND($G330<='Cost models'!$C$7,$G330>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G330)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G330<='Cost models'!$C$7,$G330<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G330)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G330>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G330)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),IF($G330<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G330)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G330)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),_xlfn.IFS($G330<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G330)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G330>'Cost models'!$C$9,$G330<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G330)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G330>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G330)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G330),IF($G330<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G330)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G330)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B330=\"\",\"\",IF(ISNUMBER('Facility data'!D329),'Facility data'!D329,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D330)*ISNUMBER('Facility data'!$C329))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D330,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D330,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D330,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W330=\"\",\"\",W330=1,\"Low impact\",W330=2,\"Mid-range impact\",W330=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U330=\"\",\"\",U330<0.01,1,AND(U330>=0.01,U330<=0.02),2,U330>0.02,3)","v":""},null,{"$f":"IF(T330=\"\",\"\",T330/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ330)+(0.0062454442*$Y330)+(-0.0005191748*($AQ330*$Y330))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ330)+(0.0062454442*$Y330)+(-0.0005191748*($AQ330*$Y330))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ330)+(0.0062454442*$Y330)+(-0.0005191748*($AQ330*$Y330))),\"\")","v":""},{"$f":"_xlfn.IFS(Z330=\"\",\"\",Z330<1.5,\"Weak\",AND(Z330>=1.5,Z330<=2.5),\"Mid-Range\",Z330>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z330=\"\",\"\",Z330<1.5,1,AND(Z330>=1.5,Z330<=2.5),2,Z330>2.5,3)","v":""},null,{"$f":"IF(OR(W330=\"\",AB330=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB330,W330))","v":""},{"$f":"_xlfn.IFS(AD330=\"\",\"\",AD330=\"Impact Not Likely to be Substantial\",1,AD330=\"Impact Unclear\",2,AD330=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D330=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D330,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG330=\"\",\"\",IF(AG330>National_B_tables[Column3]*1.25,3,IF(AG330<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D330=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D330,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D330,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI330=\"\",\"\",IF(AI330>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI330<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D330=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D330,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D330,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK330=\"\",\"\",IF(AK330>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK330<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D330=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D330,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D330,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM330=\"\",\"\",IF(AM330>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM330<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D330=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D330,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D330,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D330,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D330=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D330,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ330=\"\",\"\",IF(AQ330<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ330>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS330=\"\",\"\",AS330<1.5,\"High impact\",AS330>2.5,\"Low impact\",AND(AS330>=1.5,AS330<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS330=\"\",\"\",AS330>2.5,1,AND(AS330>=1.5,AS330<=2.5),2,AS330<1.5,3)","v":""},null,{"$f":"IF(B330=\"\",\"\",IF(OR(AE330=\"\",AT330=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE330,AU330)))","v":""}]
[{"$f":"IF('Census match'!A330=\"\",\"\",'Census match'!A330)","v":""},{"$f":"IF('Census match'!B330=\"\",\"\",'Census match'!B330)","v":""},{"$f":"IF(AND(NOT(A331=\"\"),'Census match'!E330=\"\"),\"No Census match\",'Census match'!E330)","v":""},{"$f":"'Census match'!J330","v":""},{"$f":"IF($D331=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D331,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D331=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D331,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C330=\"\",D331=\"\"),\"\",'Facility data'!C330)","v":""},{"$f":"IF(ISNUMBER($G331),IF($G331<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G331)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G331)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),('Cost models'!$F$4+'Cost models'!$E$4*$G331)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),IF($G331<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G331)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G331)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),IF($G331<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G331)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G331)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),_xlfn.IFS(AND($G331<='Cost models'!$C$7,$G331>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G331)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G331<='Cost models'!$C$7,$G331<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G331)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G331>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G331)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),IF($G331<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G331)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G331)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),_xlfn.IFS($G331<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G331)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G331>'Cost models'!$C$9,$G331<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G331)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G331>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G331)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G331),IF($G331<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G331)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G331)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B331=\"\",\"\",IF(ISNUMBER('Facility data'!D330),'Facility data'!D330,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D331)*ISNUMBER('Facility data'!$C330))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D331,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D331,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D331,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W331=\"\",\"\",W331=1,\"Low impact\",W331=2,\"Mid-range impact\",W331=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U331=\"\",\"\",U331<0.01,1,AND(U331>=0.01,U331<=0.02),2,U331>0.02,3)","v":""},null,{"$f":"IF(T331=\"\",\"\",T331/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ331)+(0.0062454442*$Y331)+(-0.0005191748*($AQ331*$Y331))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ331)+(0.0062454442*$Y331)+(-0.0005191748*($AQ331*$Y331))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ331)+(0.0062454442*$Y331)+(-0.0005191748*($AQ331*$Y331))),\"\")","v":""},{"$f":"_xlfn.IFS(Z331=\"\",\"\",Z331<1.5,\"Weak\",AND(Z331>=1.5,Z331<=2.5),\"Mid-Range\",Z331>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z331=\"\",\"\",Z331<1.5,1,AND(Z331>=1.5,Z331<=2.5),2,Z331>2.5,3)","v":""},null,{"$f":"IF(OR(W331=\"\",AB331=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB331,W331))","v":""},{"$f":"_xlfn.IFS(AD331=\"\",\"\",AD331=\"Impact Not Likely to be Substantial\",1,AD331=\"Impact Unclear\",2,AD331=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D331=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D331,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG331=\"\",\"\",IF(AG331>National_B_tables[Column3]*1.25,3,IF(AG331<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D331=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D331,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D331,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI331=\"\",\"\",IF(AI331>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI331<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D331=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D331,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D331,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK331=\"\",\"\",IF(AK331>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK331<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D331=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D331,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D331,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM331=\"\",\"\",IF(AM331>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM331<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D331=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D331,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D331,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D331,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D331=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D331,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ331=\"\",\"\",IF(AQ331<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ331>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS331=\"\",\"\",AS331<1.5,\"High impact\",AS331>2.5,\"Low impact\",AND(AS331>=1.5,AS331<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS331=\"\",\"\",AS331>2.5,1,AND(AS331>=1.5,AS331<=2.5),2,AS331<1.5,3)","v":""},null,{"$f":"IF(B331=\"\",\"\",IF(OR(AE331=\"\",AT331=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE331,AU331)))","v":""}]
[{"$f":"IF('Census match'!A331=\"\",\"\",'Census match'!A331)","v":""},{"$f":"IF('Census match'!B331=\"\",\"\",'Census match'!B331)","v":""},{"$f":"IF(AND(NOT(A332=\"\"),'Census match'!E331=\"\"),\"No Census match\",'Census match'!E331)","v":""},{"$f":"'Census match'!J331","v":""},{"$f":"IF($D332=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D332,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D332=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D332,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C331=\"\",D332=\"\"),\"\",'Facility data'!C331)","v":""},{"$f":"IF(ISNUMBER($G332),IF($G332<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G332)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G332)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),('Cost models'!$F$4+'Cost models'!$E$4*$G332)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),IF($G332<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G332)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G332)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),IF($G332<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G332)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G332)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),_xlfn.IFS(AND($G332<='Cost models'!$C$7,$G332>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G332)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G332<='Cost models'!$C$7,$G332<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G332)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G332>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G332)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),IF($G332<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G332)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G332)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),_xlfn.IFS($G332<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G332)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G332>'Cost models'!$C$9,$G332<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G332)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G332>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G332)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G332),IF($G332<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G332)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G332)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B332=\"\",\"\",IF(ISNUMBER('Facility data'!D331),'Facility data'!D331,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D332)*ISNUMBER('Facility data'!$C331))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D332,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D332,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D332,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W332=\"\",\"\",W332=1,\"Low impact\",W332=2,\"Mid-range impact\",W332=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U332=\"\",\"\",U332<0.01,1,AND(U332>=0.01,U332<=0.02),2,U332>0.02,3)","v":""},null,{"$f":"IF(T332=\"\",\"\",T332/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ332)+(0.0062454442*$Y332)+(-0.0005191748*($AQ332*$Y332))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ332)+(0.0062454442*$Y332)+(-0.0005191748*($AQ332*$Y332))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ332)+(0.0062454442*$Y332)+(-0.0005191748*($AQ332*$Y332))),\"\")","v":""},{"$f":"_xlfn.IFS(Z332=\"\",\"\",Z332<1.5,\"Weak\",AND(Z332>=1.5,Z332<=2.5),\"Mid-Range\",Z332>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z332=\"\",\"\",Z332<1.5,1,AND(Z332>=1.5,Z332<=2.5),2,Z332>2.5,3)","v":""},null,{"$f":"IF(OR(W332=\"\",AB332=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB332,W332))","v":""},{"$f":"_xlfn.IFS(AD332=\"\",\"\",AD332=\"Impact Not Likely to be Substantial\",1,AD332=\"Impact Unclear\",2,AD332=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D332=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D332,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG332=\"\",\"\",IF(AG332>National_B_tables[Column3]*1.25,3,IF(AG332<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D332=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D332,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D332,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI332=\"\",\"\",IF(AI332>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI332<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D332=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D332,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D332,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK332=\"\",\"\",IF(AK332>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK332<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D332=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D332,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D332,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM332=\"\",\"\",IF(AM332>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM332<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D332=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D332,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D332,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D332,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D332=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D332,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ332=\"\",\"\",IF(AQ332<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ332>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS332=\"\",\"\",AS332<1.5,\"High impact\",AS332>2.5,\"Low impact\",AND(AS332>=1.5,AS332<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS332=\"\",\"\",AS332>2.5,1,AND(AS332>=1.5,AS332<=2.5),2,AS332<1.5,3)","v":""},null,{"$f":"IF(B332=\"\",\"\",IF(OR(AE332=\"\",AT332=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE332,AU332)))","v":""}]
[{"$f":"IF('Census match'!A332=\"\",\"\",'Census match'!A332)","v":""},{"$f":"IF('Census match'!B332=\"\",\"\",'Census match'!B332)","v":""},{"$f":"IF(AND(NOT(A333=\"\"),'Census match'!E332=\"\"),\"No Census match\",'Census match'!E332)","v":""},{"$f":"'Census match'!J332","v":""},{"$f":"IF($D333=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D333,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D333=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D333,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C332=\"\",D333=\"\"),\"\",'Facility data'!C332)","v":""},{"$f":"IF(ISNUMBER($G333),IF($G333<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G333)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G333)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),('Cost models'!$F$4+'Cost models'!$E$4*$G333)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),IF($G333<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G333)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G333)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),IF($G333<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G333)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G333)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),_xlfn.IFS(AND($G333<='Cost models'!$C$7,$G333>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G333)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G333<='Cost models'!$C$7,$G333<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G333)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G333>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G333)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),IF($G333<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G333)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G333)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),_xlfn.IFS($G333<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G333)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G333>'Cost models'!$C$9,$G333<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G333)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G333>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G333)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G333),IF($G333<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G333)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G333)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B333=\"\",\"\",IF(ISNUMBER('Facility data'!D332),'Facility data'!D332,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D333)*ISNUMBER('Facility data'!$C332))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D333,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D333,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D333,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W333=\"\",\"\",W333=1,\"Low impact\",W333=2,\"Mid-range impact\",W333=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U333=\"\",\"\",U333<0.01,1,AND(U333>=0.01,U333<=0.02),2,U333>0.02,3)","v":""},null,{"$f":"IF(T333=\"\",\"\",T333/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ333)+(0.0062454442*$Y333)+(-0.0005191748*($AQ333*$Y333))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ333)+(0.0062454442*$Y333)+(-0.0005191748*($AQ333*$Y333))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ333)+(0.0062454442*$Y333)+(-0.0005191748*($AQ333*$Y333))),\"\")","v":""},{"$f":"_xlfn.IFS(Z333=\"\",\"\",Z333<1.5,\"Weak\",AND(Z333>=1.5,Z333<=2.5),\"Mid-Range\",Z333>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z333=\"\",\"\",Z333<1.5,1,AND(Z333>=1.5,Z333<=2.5),2,Z333>2.5,3)","v":""},null,{"$f":"IF(OR(W333=\"\",AB333=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB333,W333))","v":""},{"$f":"_xlfn.IFS(AD333=\"\",\"\",AD333=\"Impact Not Likely to be Substantial\",1,AD333=\"Impact Unclear\",2,AD333=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D333=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D333,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG333=\"\",\"\",IF(AG333>National_B_tables[Column3]*1.25,3,IF(AG333<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D333=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D333,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D333,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI333=\"\",\"\",IF(AI333>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI333<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D333=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D333,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D333,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK333=\"\",\"\",IF(AK333>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK333<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D333=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D333,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D333,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM333=\"\",\"\",IF(AM333>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM333<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D333=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D333,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D333,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D333,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D333=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D333,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ333=\"\",\"\",IF(AQ333<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ333>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS333=\"\",\"\",AS333<1.5,\"High impact\",AS333>2.5,\"Low impact\",AND(AS333>=1.5,AS333<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS333=\"\",\"\",AS333>2.5,1,AND(AS333>=1.5,AS333<=2.5),2,AS333<1.5,3)","v":""},null,{"$f":"IF(B333=\"\",\"\",IF(OR(AE333=\"\",AT333=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE333,AU333)))","v":""}]
[{"$f":"IF('Census match'!A333=\"\",\"\",'Census match'!A333)","v":""},{"$f":"IF('Census match'!B333=\"\",\"\",'Census match'!B333)","v":""},{"$f":"IF(AND(NOT(A334=\"\"),'Census match'!E333=\"\"),\"No Census match\",'Census match'!E333)","v":""},{"$f":"'Census match'!J333","v":""},{"$f":"IF($D334=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D334,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D334=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D334,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C333=\"\",D334=\"\"),\"\",'Facility data'!C333)","v":""},{"$f":"IF(ISNUMBER($G334),IF($G334<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G334)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G334)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),('Cost models'!$F$4+'Cost models'!$E$4*$G334)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),IF($G334<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G334)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G334)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),IF($G334<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G334)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G334)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),_xlfn.IFS(AND($G334<='Cost models'!$C$7,$G334>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G334)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G334<='Cost models'!$C$7,$G334<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G334)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G334>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G334)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),IF($G334<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G334)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G334)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),_xlfn.IFS($G334<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G334)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G334>'Cost models'!$C$9,$G334<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G334)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G334>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G334)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G334),IF($G334<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G334)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G334)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B334=\"\",\"\",IF(ISNUMBER('Facility data'!D333),'Facility data'!D333,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D334)*ISNUMBER('Facility data'!$C333))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D334,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D334,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D334,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W334=\"\",\"\",W334=1,\"Low impact\",W334=2,\"Mid-range impact\",W334=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U334=\"\",\"\",U334<0.01,1,AND(U334>=0.01,U334<=0.02),2,U334>0.02,3)","v":""},null,{"$f":"IF(T334=\"\",\"\",T334/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ334)+(0.0062454442*$Y334)+(-0.0005191748*($AQ334*$Y334))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ334)+(0.0062454442*$Y334)+(-0.0005191748*($AQ334*$Y334))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ334)+(0.0062454442*$Y334)+(-0.0005191748*($AQ334*$Y334))),\"\")","v":""},{"$f":"_xlfn.IFS(Z334=\"\",\"\",Z334<1.5,\"Weak\",AND(Z334>=1.5,Z334<=2.5),\"Mid-Range\",Z334>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z334=\"\",\"\",Z334<1.5,1,AND(Z334>=1.5,Z334<=2.5),2,Z334>2.5,3)","v":""},null,{"$f":"IF(OR(W334=\"\",AB334=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB334,W334))","v":""},{"$f":"_xlfn.IFS(AD334=\"\",\"\",AD334=\"Impact Not Likely to be Substantial\",1,AD334=\"Impact Unclear\",2,AD334=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D334=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D334,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG334=\"\",\"\",IF(AG334>National_B_tables[Column3]*1.25,3,IF(AG334<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D334=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D334,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D334,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI334=\"\",\"\",IF(AI334>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI334<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D334=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D334,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D334,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK334=\"\",\"\",IF(AK334>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK334<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D334=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D334,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D334,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM334=\"\",\"\",IF(AM334>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM334<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D334=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D334,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D334,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D334,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D334=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D334,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ334=\"\",\"\",IF(AQ334<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ334>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS334=\"\",\"\",AS334<1.5,\"High impact\",AS334>2.5,\"Low impact\",AND(AS334>=1.5,AS334<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS334=\"\",\"\",AS334>2.5,1,AND(AS334>=1.5,AS334<=2.5),2,AS334<1.5,3)","v":""},null,{"$f":"IF(B334=\"\",\"\",IF(OR(AE334=\"\",AT334=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE334,AU334)))","v":""}]
[{"$f":"IF('Census match'!A334=\"\",\"\",'Census match'!A334)","v":""},{"$f":"IF('Census match'!B334=\"\",\"\",'Census match'!B334)","v":""},{"$f":"IF(AND(NOT(A335=\"\"),'Census match'!E334=\"\"),\"No Census match\",'Census match'!E334)","v":""},{"$f":"'Census match'!J334","v":""},{"$f":"IF($D335=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D335,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D335=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D335,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C334=\"\",D335=\"\"),\"\",'Facility data'!C334)","v":""},{"$f":"IF(ISNUMBER($G335),IF($G335<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G335)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G335)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),('Cost models'!$F$4+'Cost models'!$E$4*$G335)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),IF($G335<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G335)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G335)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),IF($G335<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G335)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G335)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),_xlfn.IFS(AND($G335<='Cost models'!$C$7,$G335>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G335)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G335<='Cost models'!$C$7,$G335<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G335)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G335>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G335)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),IF($G335<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G335)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G335)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),_xlfn.IFS($G335<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G335)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G335>'Cost models'!$C$9,$G335<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G335)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G335>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G335)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G335),IF($G335<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G335)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G335)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B335=\"\",\"\",IF(ISNUMBER('Facility data'!D334),'Facility data'!D334,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D335)*ISNUMBER('Facility data'!$C334))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D335,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D335,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D335,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W335=\"\",\"\",W335=1,\"Low impact\",W335=2,\"Mid-range impact\",W335=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U335=\"\",\"\",U335<0.01,1,AND(U335>=0.01,U335<=0.02),2,U335>0.02,3)","v":""},null,{"$f":"IF(T335=\"\",\"\",T335/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ335)+(0.0062454442*$Y335)+(-0.0005191748*($AQ335*$Y335))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ335)+(0.0062454442*$Y335)+(-0.0005191748*($AQ335*$Y335))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ335)+(0.0062454442*$Y335)+(-0.0005191748*($AQ335*$Y335))),\"\")","v":""},{"$f":"_xlfn.IFS(Z335=\"\",\"\",Z335<1.5,\"Weak\",AND(Z335>=1.5,Z335<=2.5),\"Mid-Range\",Z335>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z335=\"\",\"\",Z335<1.5,1,AND(Z335>=1.5,Z335<=2.5),2,Z335>2.5,3)","v":""},null,{"$f":"IF(OR(W335=\"\",AB335=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB335,W335))","v":""},{"$f":"_xlfn.IFS(AD335=\"\",\"\",AD335=\"Impact Not Likely to be Substantial\",1,AD335=\"Impact Unclear\",2,AD335=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D335=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D335,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG335=\"\",\"\",IF(AG335>National_B_tables[Column3]*1.25,3,IF(AG335<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D335=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D335,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D335,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI335=\"\",\"\",IF(AI335>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI335<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D335=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D335,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D335,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK335=\"\",\"\",IF(AK335>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK335<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D335=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D335,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D335,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM335=\"\",\"\",IF(AM335>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM335<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D335=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D335,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D335,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D335,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D335=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D335,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ335=\"\",\"\",IF(AQ335<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ335>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS335=\"\",\"\",AS335<1.5,\"High impact\",AS335>2.5,\"Low impact\",AND(AS335>=1.5,AS335<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS335=\"\",\"\",AS335>2.5,1,AND(AS335>=1.5,AS335<=2.5),2,AS335<1.5,3)","v":""},null,{"$f":"IF(B335=\"\",\"\",IF(OR(AE335=\"\",AT335=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE335,AU335)))","v":""}]
[{"$f":"IF('Census match'!A335=\"\",\"\",'Census match'!A335)","v":""},{"$f":"IF('Census match'!B335=\"\",\"\",'Census match'!B335)","v":""},{"$f":"IF(AND(NOT(A336=\"\"),'Census match'!E335=\"\"),\"No Census match\",'Census match'!E335)","v":""},{"$f":"'Census match'!J335","v":""},{"$f":"IF($D336=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D336,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D336=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D336,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C335=\"\",D336=\"\"),\"\",'Facility data'!C335)","v":""},{"$f":"IF(ISNUMBER($G336),IF($G336<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G336)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G336)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),('Cost models'!$F$4+'Cost models'!$E$4*$G336)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),IF($G336<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G336)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G336)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),IF($G336<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G336)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G336)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),_xlfn.IFS(AND($G336<='Cost models'!$C$7,$G336>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G336)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G336<='Cost models'!$C$7,$G336<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G336)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G336>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G336)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),IF($G336<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G336)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G336)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),_xlfn.IFS($G336<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G336)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G336>'Cost models'!$C$9,$G336<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G336)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G336>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G336)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G336),IF($G336<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G336)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G336)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B336=\"\",\"\",IF(ISNUMBER('Facility data'!D335),'Facility data'!D335,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D336)*ISNUMBER('Facility data'!$C335))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D336,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D336,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D336,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W336=\"\",\"\",W336=1,\"Low impact\",W336=2,\"Mid-range impact\",W336=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U336=\"\",\"\",U336<0.01,1,AND(U336>=0.01,U336<=0.02),2,U336>0.02,3)","v":""},null,{"$f":"IF(T336=\"\",\"\",T336/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ336)+(0.0062454442*$Y336)+(-0.0005191748*($AQ336*$Y336))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ336)+(0.0062454442*$Y336)+(-0.0005191748*($AQ336*$Y336))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ336)+(0.0062454442*$Y336)+(-0.0005191748*($AQ336*$Y336))),\"\")","v":""},{"$f":"_xlfn.IFS(Z336=\"\",\"\",Z336<1.5,\"Weak\",AND(Z336>=1.5,Z336<=2.5),\"Mid-Range\",Z336>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z336=\"\",\"\",Z336<1.5,1,AND(Z336>=1.5,Z336<=2.5),2,Z336>2.5,3)","v":""},null,{"$f":"IF(OR(W336=\"\",AB336=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB336,W336))","v":""},{"$f":"_xlfn.IFS(AD336=\"\",\"\",AD336=\"Impact Not Likely to be Substantial\",1,AD336=\"Impact Unclear\",2,AD336=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D336=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D336,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG336=\"\",\"\",IF(AG336>National_B_tables[Column3]*1.25,3,IF(AG336<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D336=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D336,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D336,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI336=\"\",\"\",IF(AI336>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI336<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D336=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D336,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D336,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK336=\"\",\"\",IF(AK336>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK336<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D336=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D336,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D336,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM336=\"\",\"\",IF(AM336>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM336<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D336=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D336,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D336,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D336,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D336=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D336,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ336=\"\",\"\",IF(AQ336<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ336>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS336=\"\",\"\",AS336<1.5,\"High impact\",AS336>2.5,\"Low impact\",AND(AS336>=1.5,AS336<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS336=\"\",\"\",AS336>2.5,1,AND(AS336>=1.5,AS336<=2.5),2,AS336<1.5,3)","v":""},null,{"$f":"IF(B336=\"\",\"\",IF(OR(AE336=\"\",AT336=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE336,AU336)))","v":""}]
[{"$f":"IF('Census match'!A336=\"\",\"\",'Census match'!A336)","v":""},{"$f":"IF('Census match'!B336=\"\",\"\",'Census match'!B336)","v":""},{"$f":"IF(AND(NOT(A337=\"\"),'Census match'!E336=\"\"),\"No Census match\",'Census match'!E336)","v":""},{"$f":"'Census match'!J336","v":""},{"$f":"IF($D337=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D337,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D337=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D337,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C336=\"\",D337=\"\"),\"\",'Facility data'!C336)","v":""},{"$f":"IF(ISNUMBER($G337),IF($G337<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G337)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G337)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),('Cost models'!$F$4+'Cost models'!$E$4*$G337)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),IF($G337<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G337)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G337)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),IF($G337<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G337)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G337)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),_xlfn.IFS(AND($G337<='Cost models'!$C$7,$G337>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G337)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G337<='Cost models'!$C$7,$G337<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G337)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G337>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G337)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),IF($G337<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G337)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G337)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),_xlfn.IFS($G337<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G337)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G337>'Cost models'!$C$9,$G337<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G337)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G337>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G337)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G337),IF($G337<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G337)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G337)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B337=\"\",\"\",IF(ISNUMBER('Facility data'!D336),'Facility data'!D336,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D337)*ISNUMBER('Facility data'!$C336))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D337,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D337,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D337,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W337=\"\",\"\",W337=1,\"Low impact\",W337=2,\"Mid-range impact\",W337=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U337=\"\",\"\",U337<0.01,1,AND(U337>=0.01,U337<=0.02),2,U337>0.02,3)","v":""},null,{"$f":"IF(T337=\"\",\"\",T337/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ337)+(0.0062454442*$Y337)+(-0.0005191748*($AQ337*$Y337))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ337)+(0.0062454442*$Y337)+(-0.0005191748*($AQ337*$Y337))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ337)+(0.0062454442*$Y337)+(-0.0005191748*($AQ337*$Y337))),\"\")","v":""},{"$f":"_xlfn.IFS(Z337=\"\",\"\",Z337<1.5,\"Weak\",AND(Z337>=1.5,Z337<=2.5),\"Mid-Range\",Z337>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z337=\"\",\"\",Z337<1.5,1,AND(Z337>=1.5,Z337<=2.5),2,Z337>2.5,3)","v":""},null,{"$f":"IF(OR(W337=\"\",AB337=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB337,W337))","v":""},{"$f":"_xlfn.IFS(AD337=\"\",\"\",AD337=\"Impact Not Likely to be Substantial\",1,AD337=\"Impact Unclear\",2,AD337=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D337=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D337,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG337=\"\",\"\",IF(AG337>National_B_tables[Column3]*1.25,3,IF(AG337<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D337=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D337,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D337,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI337=\"\",\"\",IF(AI337>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI337<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D337=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D337,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D337,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK337=\"\",\"\",IF(AK337>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK337<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D337=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D337,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D337,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM337=\"\",\"\",IF(AM337>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM337<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D337=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D337,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D337,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D337,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D337=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D337,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ337=\"\",\"\",IF(AQ337<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ337>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS337=\"\",\"\",AS337<1.5,\"High impact\",AS337>2.5,\"Low impact\",AND(AS337>=1.5,AS337<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS337=\"\",\"\",AS337>2.5,1,AND(AS337>=1.5,AS337<=2.5),2,AS337<1.5,3)","v":""},null,{"$f":"IF(B337=\"\",\"\",IF(OR(AE337=\"\",AT337=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE337,AU337)))","v":""}]
[{"$f":"IF('Census match'!A337=\"\",\"\",'Census match'!A337)","v":""},{"$f":"IF('Census match'!B337=\"\",\"\",'Census match'!B337)","v":""},{"$f":"IF(AND(NOT(A338=\"\"),'Census match'!E337=\"\"),\"No Census match\",'Census match'!E337)","v":""},{"$f":"'Census match'!J337","v":""},{"$f":"IF($D338=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D338,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D338=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D338,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C337=\"\",D338=\"\"),\"\",'Facility data'!C337)","v":""},{"$f":"IF(ISNUMBER($G338),IF($G338<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G338)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G338)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),('Cost models'!$F$4+'Cost models'!$E$4*$G338)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),IF($G338<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G338)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G338)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),IF($G338<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G338)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G338)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),_xlfn.IFS(AND($G338<='Cost models'!$C$7,$G338>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G338)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G338<='Cost models'!$C$7,$G338<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G338)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G338>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G338)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),IF($G338<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G338)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G338)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),_xlfn.IFS($G338<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G338)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G338>'Cost models'!$C$9,$G338<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G338)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G338>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G338)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G338),IF($G338<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G338)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G338)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B338=\"\",\"\",IF(ISNUMBER('Facility data'!D337),'Facility data'!D337,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D338)*ISNUMBER('Facility data'!$C337))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D338,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D338,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D338,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W338=\"\",\"\",W338=1,\"Low impact\",W338=2,\"Mid-range impact\",W338=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U338=\"\",\"\",U338<0.01,1,AND(U338>=0.01,U338<=0.02),2,U338>0.02,3)","v":""},null,{"$f":"IF(T338=\"\",\"\",T338/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ338)+(0.0062454442*$Y338)+(-0.0005191748*($AQ338*$Y338))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ338)+(0.0062454442*$Y338)+(-0.0005191748*($AQ338*$Y338))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ338)+(0.0062454442*$Y338)+(-0.0005191748*($AQ338*$Y338))),\"\")","v":""},{"$f":"_xlfn.IFS(Z338=\"\",\"\",Z338<1.5,\"Weak\",AND(Z338>=1.5,Z338<=2.5),\"Mid-Range\",Z338>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z338=\"\",\"\",Z338<1.5,1,AND(Z338>=1.5,Z338<=2.5),2,Z338>2.5,3)","v":""},null,{"$f":"IF(OR(W338=\"\",AB338=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB338,W338))","v":""},{"$f":"_xlfn.IFS(AD338=\"\",\"\",AD338=\"Impact Not Likely to be Substantial\",1,AD338=\"Impact Unclear\",2,AD338=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D338=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D338,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG338=\"\",\"\",IF(AG338>National_B_tables[Column3]*1.25,3,IF(AG338<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D338=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D338,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D338,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI338=\"\",\"\",IF(AI338>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI338<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D338=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D338,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D338,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK338=\"\",\"\",IF(AK338>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK338<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D338=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D338,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D338,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM338=\"\",\"\",IF(AM338>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM338<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D338=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D338,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D338,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D338,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D338=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D338,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ338=\"\",\"\",IF(AQ338<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ338>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS338=\"\",\"\",AS338<1.5,\"High impact\",AS338>2.5,\"Low impact\",AND(AS338>=1.5,AS338<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS338=\"\",\"\",AS338>2.5,1,AND(AS338>=1.5,AS338<=2.5),2,AS338<1.5,3)","v":""},null,{"$f":"IF(B338=\"\",\"\",IF(OR(AE338=\"\",AT338=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE338,AU338)))","v":""}]
[{"$f":"IF('Census match'!A338=\"\",\"\",'Census match'!A338)","v":""},{"$f":"IF('Census match'!B338=\"\",\"\",'Census match'!B338)","v":""},{"$f":"IF(AND(NOT(A339=\"\"),'Census match'!E338=\"\"),\"No Census match\",'Census match'!E338)","v":""},{"$f":"'Census match'!J338","v":""},{"$f":"IF($D339=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D339,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D339=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D339,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C338=\"\",D339=\"\"),\"\",'Facility data'!C338)","v":""},{"$f":"IF(ISNUMBER($G339),IF($G339<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G339)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G339)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),('Cost models'!$F$4+'Cost models'!$E$4*$G339)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),IF($G339<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G339)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G339)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),IF($G339<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G339)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G339)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),_xlfn.IFS(AND($G339<='Cost models'!$C$7,$G339>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G339)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G339<='Cost models'!$C$7,$G339<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G339)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G339>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G339)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),IF($G339<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G339)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G339)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),_xlfn.IFS($G339<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G339)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G339>'Cost models'!$C$9,$G339<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G339)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G339>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G339)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G339),IF($G339<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G339)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G339)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B339=\"\",\"\",IF(ISNUMBER('Facility data'!D338),'Facility data'!D338,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D339)*ISNUMBER('Facility data'!$C338))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D339,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D339,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D339,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W339=\"\",\"\",W339=1,\"Low impact\",W339=2,\"Mid-range impact\",W339=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U339=\"\",\"\",U339<0.01,1,AND(U339>=0.01,U339<=0.02),2,U339>0.02,3)","v":""},null,{"$f":"IF(T339=\"\",\"\",T339/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ339)+(0.0062454442*$Y339)+(-0.0005191748*($AQ339*$Y339))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ339)+(0.0062454442*$Y339)+(-0.0005191748*($AQ339*$Y339))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ339)+(0.0062454442*$Y339)+(-0.0005191748*($AQ339*$Y339))),\"\")","v":""},{"$f":"_xlfn.IFS(Z339=\"\",\"\",Z339<1.5,\"Weak\",AND(Z339>=1.5,Z339<=2.5),\"Mid-Range\",Z339>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z339=\"\",\"\",Z339<1.5,1,AND(Z339>=1.5,Z339<=2.5),2,Z339>2.5,3)","v":""},null,{"$f":"IF(OR(W339=\"\",AB339=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB339,W339))","v":""},{"$f":"_xlfn.IFS(AD339=\"\",\"\",AD339=\"Impact Not Likely to be Substantial\",1,AD339=\"Impact Unclear\",2,AD339=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D339=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D339,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG339=\"\",\"\",IF(AG339>National_B_tables[Column3]*1.25,3,IF(AG339<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D339=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D339,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D339,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI339=\"\",\"\",IF(AI339>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI339<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D339=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D339,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D339,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK339=\"\",\"\",IF(AK339>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK339<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D339=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D339,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D339,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM339=\"\",\"\",IF(AM339>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM339<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D339=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D339,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D339,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D339,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D339=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D339,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ339=\"\",\"\",IF(AQ339<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ339>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS339=\"\",\"\",AS339<1.5,\"High impact\",AS339>2.5,\"Low impact\",AND(AS339>=1.5,AS339<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS339=\"\",\"\",AS339>2.5,1,AND(AS339>=1.5,AS339<=2.5),2,AS339<1.5,3)","v":""},null,{"$f":"IF(B339=\"\",\"\",IF(OR(AE339=\"\",AT339=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE339,AU339)))","v":""}]
[{"$f":"IF('Census match'!A339=\"\",\"\",'Census match'!A339)","v":""},{"$f":"IF('Census match'!B339=\"\",\"\",'Census match'!B339)","v":""},{"$f":"IF(AND(NOT(A340=\"\"),'Census match'!E339=\"\"),\"No Census match\",'Census match'!E339)","v":""},{"$f":"'Census match'!J339","v":""},{"$f":"IF($D340=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D340,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D340=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D340,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C339=\"\",D340=\"\"),\"\",'Facility data'!C339)","v":""},{"$f":"IF(ISNUMBER($G340),IF($G340<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G340)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G340)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),('Cost models'!$F$4+'Cost models'!$E$4*$G340)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),IF($G340<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G340)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G340)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),IF($G340<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G340)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G340)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),_xlfn.IFS(AND($G340<='Cost models'!$C$7,$G340>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G340)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G340<='Cost models'!$C$7,$G340<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G340)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G340>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G340)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),IF($G340<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G340)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G340)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),_xlfn.IFS($G340<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G340)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G340>'Cost models'!$C$9,$G340<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G340)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G340>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G340)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G340),IF($G340<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G340)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G340)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B340=\"\",\"\",IF(ISNUMBER('Facility data'!D339),'Facility data'!D339,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D340)*ISNUMBER('Facility data'!$C339))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D340,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D340,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D340,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W340=\"\",\"\",W340=1,\"Low impact\",W340=2,\"Mid-range impact\",W340=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U340=\"\",\"\",U340<0.01,1,AND(U340>=0.01,U340<=0.02),2,U340>0.02,3)","v":""},null,{"$f":"IF(T340=\"\",\"\",T340/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ340)+(0.0062454442*$Y340)+(-0.0005191748*($AQ340*$Y340))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ340)+(0.0062454442*$Y340)+(-0.0005191748*($AQ340*$Y340))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ340)+(0.0062454442*$Y340)+(-0.0005191748*($AQ340*$Y340))),\"\")","v":""},{"$f":"_xlfn.IFS(Z340=\"\",\"\",Z340<1.5,\"Weak\",AND(Z340>=1.5,Z340<=2.5),\"Mid-Range\",Z340>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z340=\"\",\"\",Z340<1.5,1,AND(Z340>=1.5,Z340<=2.5),2,Z340>2.5,3)","v":""},null,{"$f":"IF(OR(W340=\"\",AB340=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB340,W340))","v":""},{"$f":"_xlfn.IFS(AD340=\"\",\"\",AD340=\"Impact Not Likely to be Substantial\",1,AD340=\"Impact Unclear\",2,AD340=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D340=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D340,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG340=\"\",\"\",IF(AG340>National_B_tables[Column3]*1.25,3,IF(AG340<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D340=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D340,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D340,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI340=\"\",\"\",IF(AI340>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI340<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D340=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D340,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D340,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK340=\"\",\"\",IF(AK340>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK340<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D340=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D340,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D340,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM340=\"\",\"\",IF(AM340>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM340<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D340=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D340,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D340,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D340,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D340=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D340,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ340=\"\",\"\",IF(AQ340<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ340>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS340=\"\",\"\",AS340<1.5,\"High impact\",AS340>2.5,\"Low impact\",AND(AS340>=1.5,AS340<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS340=\"\",\"\",AS340>2.5,1,AND(AS340>=1.5,AS340<=2.5),2,AS340<1.5,3)","v":""},null,{"$f":"IF(B340=\"\",\"\",IF(OR(AE340=\"\",AT340=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE340,AU340)))","v":""}]
[{"$f":"IF('Census match'!A340=\"\",\"\",'Census match'!A340)","v":""},{"$f":"IF('Census match'!B340=\"\",\"\",'Census match'!B340)","v":""},{"$f":"IF(AND(NOT(A341=\"\"),'Census match'!E340=\"\"),\"No Census match\",'Census match'!E340)","v":""},{"$f":"'Census match'!J340","v":""},{"$f":"IF($D341=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D341,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D341=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D341,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C340=\"\",D341=\"\"),\"\",'Facility data'!C340)","v":""},{"$f":"IF(ISNUMBER($G341),IF($G341<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G341)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G341)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),('Cost models'!$F$4+'Cost models'!$E$4*$G341)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),IF($G341<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G341)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G341)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),IF($G341<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G341)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G341)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),_xlfn.IFS(AND($G341<='Cost models'!$C$7,$G341>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G341)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G341<='Cost models'!$C$7,$G341<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G341)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G341>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G341)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),IF($G341<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G341)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G341)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),_xlfn.IFS($G341<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G341)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G341>'Cost models'!$C$9,$G341<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G341)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G341>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G341)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G341),IF($G341<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G341)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G341)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B341=\"\",\"\",IF(ISNUMBER('Facility data'!D340),'Facility data'!D340,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D341)*ISNUMBER('Facility data'!$C340))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D341,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D341,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D341,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W341=\"\",\"\",W341=1,\"Low impact\",W341=2,\"Mid-range impact\",W341=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U341=\"\",\"\",U341<0.01,1,AND(U341>=0.01,U341<=0.02),2,U341>0.02,3)","v":""},null,{"$f":"IF(T341=\"\",\"\",T341/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ341)+(0.0062454442*$Y341)+(-0.0005191748*($AQ341*$Y341))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ341)+(0.0062454442*$Y341)+(-0.0005191748*($AQ341*$Y341))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ341)+(0.0062454442*$Y341)+(-0.0005191748*($AQ341*$Y341))),\"\")","v":""},{"$f":"_xlfn.IFS(Z341=\"\",\"\",Z341<1.5,\"Weak\",AND(Z341>=1.5,Z341<=2.5),\"Mid-Range\",Z341>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z341=\"\",\"\",Z341<1.5,1,AND(Z341>=1.5,Z341<=2.5),2,Z341>2.5,3)","v":""},null,{"$f":"IF(OR(W341=\"\",AB341=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB341,W341))","v":""},{"$f":"_xlfn.IFS(AD341=\"\",\"\",AD341=\"Impact Not Likely to be Substantial\",1,AD341=\"Impact Unclear\",2,AD341=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D341=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D341,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG341=\"\",\"\",IF(AG341>National_B_tables[Column3]*1.25,3,IF(AG341<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D341=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D341,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D341,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI341=\"\",\"\",IF(AI341>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI341<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D341=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D341,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D341,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK341=\"\",\"\",IF(AK341>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK341<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D341=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D341,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D341,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM341=\"\",\"\",IF(AM341>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM341<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D341=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D341,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D341,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D341,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D341=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D341,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ341=\"\",\"\",IF(AQ341<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ341>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS341=\"\",\"\",AS341<1.5,\"High impact\",AS341>2.5,\"Low impact\",AND(AS341>=1.5,AS341<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS341=\"\",\"\",AS341>2.5,1,AND(AS341>=1.5,AS341<=2.5),2,AS341<1.5,3)","v":""},null,{"$f":"IF(B341=\"\",\"\",IF(OR(AE341=\"\",AT341=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE341,AU341)))","v":""}]
[{"$f":"IF('Census match'!A341=\"\",\"\",'Census match'!A341)","v":""},{"$f":"IF('Census match'!B341=\"\",\"\",'Census match'!B341)","v":""},{"$f":"IF(AND(NOT(A342=\"\"),'Census match'!E341=\"\"),\"No Census match\",'Census match'!E341)","v":""},{"$f":"'Census match'!J341","v":""},{"$f":"IF($D342=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D342,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D342=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D342,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C341=\"\",D342=\"\"),\"\",'Facility data'!C341)","v":""},{"$f":"IF(ISNUMBER($G342),IF($G342<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G342)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G342)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),('Cost models'!$F$4+'Cost models'!$E$4*$G342)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),IF($G342<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G342)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G342)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),IF($G342<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G342)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G342)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),_xlfn.IFS(AND($G342<='Cost models'!$C$7,$G342>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G342)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G342<='Cost models'!$C$7,$G342<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G342)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G342>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G342)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),IF($G342<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G342)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G342)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),_xlfn.IFS($G342<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G342)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G342>'Cost models'!$C$9,$G342<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G342)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G342>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G342)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G342),IF($G342<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G342)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G342)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B342=\"\",\"\",IF(ISNUMBER('Facility data'!D341),'Facility data'!D341,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D342)*ISNUMBER('Facility data'!$C341))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D342,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D342,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D342,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W342=\"\",\"\",W342=1,\"Low impact\",W342=2,\"Mid-range impact\",W342=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U342=\"\",\"\",U342<0.01,1,AND(U342>=0.01,U342<=0.02),2,U342>0.02,3)","v":""},null,{"$f":"IF(T342=\"\",\"\",T342/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ342)+(0.0062454442*$Y342)+(-0.0005191748*($AQ342*$Y342))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ342)+(0.0062454442*$Y342)+(-0.0005191748*($AQ342*$Y342))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ342)+(0.0062454442*$Y342)+(-0.0005191748*($AQ342*$Y342))),\"\")","v":""},{"$f":"_xlfn.IFS(Z342=\"\",\"\",Z342<1.5,\"Weak\",AND(Z342>=1.5,Z342<=2.5),\"Mid-Range\",Z342>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z342=\"\",\"\",Z342<1.5,1,AND(Z342>=1.5,Z342<=2.5),2,Z342>2.5,3)","v":""},null,{"$f":"IF(OR(W342=\"\",AB342=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB342,W342))","v":""},{"$f":"_xlfn.IFS(AD342=\"\",\"\",AD342=\"Impact Not Likely to be Substantial\",1,AD342=\"Impact Unclear\",2,AD342=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D342=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D342,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG342=\"\",\"\",IF(AG342>National_B_tables[Column3]*1.25,3,IF(AG342<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D342=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D342,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D342,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI342=\"\",\"\",IF(AI342>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI342<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D342=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D342,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D342,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK342=\"\",\"\",IF(AK342>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK342<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D342=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D342,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D342,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM342=\"\",\"\",IF(AM342>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM342<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D342=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D342,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D342,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D342,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D342=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D342,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ342=\"\",\"\",IF(AQ342<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ342>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS342=\"\",\"\",AS342<1.5,\"High impact\",AS342>2.5,\"Low impact\",AND(AS342>=1.5,AS342<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS342=\"\",\"\",AS342>2.5,1,AND(AS342>=1.5,AS342<=2.5),2,AS342<1.5,3)","v":""},null,{"$f":"IF(B342=\"\",\"\",IF(OR(AE342=\"\",AT342=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE342,AU342)))","v":""}]
[{"$f":"IF('Census match'!A342=\"\",\"\",'Census match'!A342)","v":""},{"$f":"IF('Census match'!B342=\"\",\"\",'Census match'!B342)","v":""},{"$f":"IF(AND(NOT(A343=\"\"),'Census match'!E342=\"\"),\"No Census match\",'Census match'!E342)","v":""},{"$f":"'Census match'!J342","v":""},{"$f":"IF($D343=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D343,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D343=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D343,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C342=\"\",D343=\"\"),\"\",'Facility data'!C342)","v":""},{"$f":"IF(ISNUMBER($G343),IF($G343<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G343)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G343)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),('Cost models'!$F$4+'Cost models'!$E$4*$G343)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),IF($G343<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G343)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G343)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),IF($G343<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G343)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G343)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),_xlfn.IFS(AND($G343<='Cost models'!$C$7,$G343>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G343)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G343<='Cost models'!$C$7,$G343<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G343)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G343>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G343)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),IF($G343<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G343)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G343)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),_xlfn.IFS($G343<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G343)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G343>'Cost models'!$C$9,$G343<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G343)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G343>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G343)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G343),IF($G343<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G343)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G343)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B343=\"\",\"\",IF(ISNUMBER('Facility data'!D342),'Facility data'!D342,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D343)*ISNUMBER('Facility data'!$C342))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D343,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D343,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D343,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W343=\"\",\"\",W343=1,\"Low impact\",W343=2,\"Mid-range impact\",W343=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U343=\"\",\"\",U343<0.01,1,AND(U343>=0.01,U343<=0.02),2,U343>0.02,3)","v":""},null,{"$f":"IF(T343=\"\",\"\",T343/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ343)+(0.0062454442*$Y343)+(-0.0005191748*($AQ343*$Y343))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ343)+(0.0062454442*$Y343)+(-0.0005191748*($AQ343*$Y343))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ343)+(0.0062454442*$Y343)+(-0.0005191748*($AQ343*$Y343))),\"\")","v":""},{"$f":"_xlfn.IFS(Z343=\"\",\"\",Z343<1.5,\"Weak\",AND(Z343>=1.5,Z343<=2.5),\"Mid-Range\",Z343>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z343=\"\",\"\",Z343<1.5,1,AND(Z343>=1.5,Z343<=2.5),2,Z343>2.5,3)","v":""},null,{"$f":"IF(OR(W343=\"\",AB343=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB343,W343))","v":""},{"$f":"_xlfn.IFS(AD343=\"\",\"\",AD343=\"Impact Not Likely to be Substantial\",1,AD343=\"Impact Unclear\",2,AD343=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D343=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D343,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG343=\"\",\"\",IF(AG343>National_B_tables[Column3]*1.25,3,IF(AG343<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D343=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D343,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D343,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI343=\"\",\"\",IF(AI343>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI343<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D343=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D343,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D343,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK343=\"\",\"\",IF(AK343>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK343<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D343=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D343,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D343,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM343=\"\",\"\",IF(AM343>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM343<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D343=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D343,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D343,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D343,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D343=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D343,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ343=\"\",\"\",IF(AQ343<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ343>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS343=\"\",\"\",AS343<1.5,\"High impact\",AS343>2.5,\"Low impact\",AND(AS343>=1.5,AS343<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS343=\"\",\"\",AS343>2.5,1,AND(AS343>=1.5,AS343<=2.5),2,AS343<1.5,3)","v":""},null,{"$f":"IF(B343=\"\",\"\",IF(OR(AE343=\"\",AT343=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE343,AU343)))","v":""}]
[{"$f":"IF('Census match'!A343=\"\",\"\",'Census match'!A343)","v":""},{"$f":"IF('Census match'!B343=\"\",\"\",'Census match'!B343)","v":""},{"$f":"IF(AND(NOT(A344=\"\"),'Census match'!E343=\"\"),\"No Census match\",'Census match'!E343)","v":""},{"$f":"'Census match'!J343","v":""},{"$f":"IF($D344=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D344,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D344=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D344,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C343=\"\",D344=\"\"),\"\",'Facility data'!C343)","v":""},{"$f":"IF(ISNUMBER($G344),IF($G344<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G344)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G344)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),('Cost models'!$F$4+'Cost models'!$E$4*$G344)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),IF($G344<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G344)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G344)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),IF($G344<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G344)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G344)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),_xlfn.IFS(AND($G344<='Cost models'!$C$7,$G344>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G344)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G344<='Cost models'!$C$7,$G344<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G344)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G344>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G344)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),IF($G344<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G344)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G344)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),_xlfn.IFS($G344<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G344)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G344>'Cost models'!$C$9,$G344<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G344)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G344>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G344)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G344),IF($G344<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G344)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G344)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B344=\"\",\"\",IF(ISNUMBER('Facility data'!D343),'Facility data'!D343,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D344)*ISNUMBER('Facility data'!$C343))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D344,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D344,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D344,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W344=\"\",\"\",W344=1,\"Low impact\",W344=2,\"Mid-range impact\",W344=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U344=\"\",\"\",U344<0.01,1,AND(U344>=0.01,U344<=0.02),2,U344>0.02,3)","v":""},null,{"$f":"IF(T344=\"\",\"\",T344/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ344)+(0.0062454442*$Y344)+(-0.0005191748*($AQ344*$Y344))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ344)+(0.0062454442*$Y344)+(-0.0005191748*($AQ344*$Y344))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ344)+(0.0062454442*$Y344)+(-0.0005191748*($AQ344*$Y344))),\"\")","v":""},{"$f":"_xlfn.IFS(Z344=\"\",\"\",Z344<1.5,\"Weak\",AND(Z344>=1.5,Z344<=2.5),\"Mid-Range\",Z344>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z344=\"\",\"\",Z344<1.5,1,AND(Z344>=1.5,Z344<=2.5),2,Z344>2.5,3)","v":""},null,{"$f":"IF(OR(W344=\"\",AB344=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB344,W344))","v":""},{"$f":"_xlfn.IFS(AD344=\"\",\"\",AD344=\"Impact Not Likely to be Substantial\",1,AD344=\"Impact Unclear\",2,AD344=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D344=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D344,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG344=\"\",\"\",IF(AG344>National_B_tables[Column3]*1.25,3,IF(AG344<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D344=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D344,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D344,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI344=\"\",\"\",IF(AI344>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI344<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D344=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D344,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D344,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK344=\"\",\"\",IF(AK344>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK344<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D344=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D344,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D344,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM344=\"\",\"\",IF(AM344>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM344<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D344=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D344,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D344,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D344,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D344=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D344,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ344=\"\",\"\",IF(AQ344<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ344>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS344=\"\",\"\",AS344<1.5,\"High impact\",AS344>2.5,\"Low impact\",AND(AS344>=1.5,AS344<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS344=\"\",\"\",AS344>2.5,1,AND(AS344>=1.5,AS344<=2.5),2,AS344<1.5,3)","v":""},null,{"$f":"IF(B344=\"\",\"\",IF(OR(AE344=\"\",AT344=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE344,AU344)))","v":""}]
[{"$f":"IF('Census match'!A344=\"\",\"\",'Census match'!A344)","v":""},{"$f":"IF('Census match'!B344=\"\",\"\",'Census match'!B344)","v":""},{"$f":"IF(AND(NOT(A345=\"\"),'Census match'!E344=\"\"),\"No Census match\",'Census match'!E344)","v":""},{"$f":"'Census match'!J344","v":""},{"$f":"IF($D345=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D345,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D345=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D345,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C344=\"\",D345=\"\"),\"\",'Facility data'!C344)","v":""},{"$f":"IF(ISNUMBER($G345),IF($G345<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G345)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G345)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),('Cost models'!$F$4+'Cost models'!$E$4*$G345)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),IF($G345<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G345)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G345)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),IF($G345<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G345)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G345)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),_xlfn.IFS(AND($G345<='Cost models'!$C$7,$G345>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G345)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G345<='Cost models'!$C$7,$G345<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G345)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G345>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G345)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),IF($G345<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G345)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G345)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),_xlfn.IFS($G345<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G345)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G345>'Cost models'!$C$9,$G345<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G345)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G345>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G345)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G345),IF($G345<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G345)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G345)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G345),SUM(H345:O345),\"\")","v":""},"",null,{"$f":"IF(B345=\"\",\"\",IF(ISNUMBER('Facility data'!D344),'Facility data'!D344,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D345)*ISNUMBER('Facility data'!$C344))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D345,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D345,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D345,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W345=\"\",\"\",W345=1,\"Low impact\",W345=2,\"Mid-range impact\",W345=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U345=\"\",\"\",U345<0.01,1,AND(U345>=0.01,U345<=0.02),2,U345>0.02,3)","v":""},null,{"$f":"IF(T345=\"\",\"\",T345/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ345)+(0.0062454442*$Y345)+(-0.0005191748*($AQ345*$Y345))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ345)+(0.0062454442*$Y345)+(-0.0005191748*($AQ345*$Y345))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ345)+(0.0062454442*$Y345)+(-0.0005191748*($AQ345*$Y345))),\"\")","v":""},{"$f":"_xlfn.IFS(Z345=\"\",\"\",Z345<1.5,\"Weak\",AND(Z345>=1.5,Z345<=2.5),\"Mid-Range\",Z345>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z345=\"\",\"\",Z345<1.5,1,AND(Z345>=1.5,Z345<=2.5),2,Z345>2.5,3)","v":""},null,{"$f":"IF(OR(W345=\"\",AB345=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB345,W345))","v":""},{"$f":"_xlfn.IFS(AD345=\"\",\"\",AD345=\"Impact Not Likely to be Substantial\",1,AD345=\"Impact Unclear\",2,AD345=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D345=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D345,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG345=\"\",\"\",IF(AG345>National_B_tables[Column3]*1.25,3,IF(AG345<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D345=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D345,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D345,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI345=\"\",\"\",IF(AI345>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI345<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D345=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D345,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D345,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK345=\"\",\"\",IF(AK345>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK345<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D345=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D345,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D345,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM345=\"\",\"\",IF(AM345>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM345<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D345=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D345,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D345,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D345,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D345=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D345,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ345=\"\",\"\",IF(AQ345<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ345>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS345=\"\",\"\",AS345<1.5,\"High impact\",AS345>2.5,\"Low impact\",AND(AS345>=1.5,AS345<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS345=\"\",\"\",AS345>2.5,1,AND(AS345>=1.5,AS345<=2.5),2,AS345<1.5,3)","v":""},null,{"$f":"IF(B345=\"\",\"\",IF(OR(AE345=\"\",AT345=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE345,AU345)))","v":""}]
[{"$f":"IF('Census match'!A345=\"\",\"\",'Census match'!A345)","v":""},{"$f":"IF('Census match'!B345=\"\",\"\",'Census match'!B345)","v":""},{"$f":"IF(AND(NOT(A346=\"\"),'Census match'!E345=\"\"),\"No Census match\",'Census match'!E345)","v":""},{"$f":"'Census match'!J345","v":""},{"$f":"IF($D346=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D346,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D346=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D346,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C345=\"\",D346=\"\"),\"\",'Facility data'!C345)","v":""},{"$f":"IF(ISNUMBER($G346),IF($G346<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G346)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G346)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),('Cost models'!$F$4+'Cost models'!$E$4*$G346)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),IF($G346<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G346)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G346)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),IF($G346<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G346)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G346)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),_xlfn.IFS(AND($G346<='Cost models'!$C$7,$G346>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G346)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G346<='Cost models'!$C$7,$G346<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G346)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G346>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G346)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),IF($G346<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G346)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G346)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),_xlfn.IFS($G346<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G346)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G346>'Cost models'!$C$9,$G346<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G346)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G346>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G346)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G346),IF($G346<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G346)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G346)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B346=\"\",\"\",IF(ISNUMBER('Facility data'!D345),'Facility data'!D345,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D346)*ISNUMBER('Facility data'!$C345))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D346,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D346,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D346,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W346=\"\",\"\",W346=1,\"Low impact\",W346=2,\"Mid-range impact\",W346=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U346=\"\",\"\",U346<0.01,1,AND(U346>=0.01,U346<=0.02),2,U346>0.02,3)","v":""},null,{"$f":"IF(T346=\"\",\"\",T346/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ346)+(0.0062454442*$Y346)+(-0.0005191748*($AQ346*$Y346))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ346)+(0.0062454442*$Y346)+(-0.0005191748*($AQ346*$Y346))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ346)+(0.0062454442*$Y346)+(-0.0005191748*($AQ346*$Y346))),\"\")","v":""},{"$f":"_xlfn.IFS(Z346=\"\",\"\",Z346<1.5,\"Weak\",AND(Z346>=1.5,Z346<=2.5),\"Mid-Range\",Z346>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z346=\"\",\"\",Z346<1.5,1,AND(Z346>=1.5,Z346<=2.5),2,Z346>2.5,3)","v":""},null,{"$f":"IF(OR(W346=\"\",AB346=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB346,W346))","v":""},{"$f":"_xlfn.IFS(AD346=\"\",\"\",AD346=\"Impact Not Likely to be Substantial\",1,AD346=\"Impact Unclear\",2,AD346=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D346=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D346,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG346=\"\",\"\",IF(AG346>National_B_tables[Column3]*1.25,3,IF(AG346<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D346=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D346,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D346,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI346=\"\",\"\",IF(AI346>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI346<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D346=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D346,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D346,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK346=\"\",\"\",IF(AK346>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK346<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D346=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D346,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D346,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM346=\"\",\"\",IF(AM346>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM346<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D346=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D346,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D346,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D346,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D346=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D346,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ346=\"\",\"\",IF(AQ346<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ346>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS346=\"\",\"\",AS346<1.5,\"High impact\",AS346>2.5,\"Low impact\",AND(AS346>=1.5,AS346<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS346=\"\",\"\",AS346>2.5,1,AND(AS346>=1.5,AS346<=2.5),2,AS346<1.5,3)","v":""},null,{"$f":"IF(B346=\"\",\"\",IF(OR(AE346=\"\",AT346=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE346,AU346)))","v":""}]
[{"$f":"IF('Census match'!A346=\"\",\"\",'Census match'!A346)","v":""},{"$f":"IF('Census match'!B346=\"\",\"\",'Census match'!B346)","v":""},{"$f":"IF(AND(NOT(A347=\"\"),'Census match'!E346=\"\"),\"No Census match\",'Census match'!E346)","v":""},{"$f":"'Census match'!J346","v":""},{"$f":"IF($D347=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D347,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D347=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D347,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C346=\"\",D347=\"\"),\"\",'Facility data'!C346)","v":""},{"$f":"IF(ISNUMBER($G347),IF($G347<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G347)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G347)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),('Cost models'!$F$4+'Cost models'!$E$4*$G347)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),IF($G347<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G347)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G347)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),IF($G347<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G347)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G347)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),_xlfn.IFS(AND($G347<='Cost models'!$C$7,$G347>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G347)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G347<='Cost models'!$C$7,$G347<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G347)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G347>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G347)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),IF($G347<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G347)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G347)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),_xlfn.IFS($G347<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G347)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G347>'Cost models'!$C$9,$G347<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G347)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G347>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G347)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G347),IF($G347<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G347)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G347)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B347=\"\",\"\",IF(ISNUMBER('Facility data'!D346),'Facility data'!D346,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D347)*ISNUMBER('Facility data'!$C346))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D347,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D347,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D347,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W347=\"\",\"\",W347=1,\"Low impact\",W347=2,\"Mid-range impact\",W347=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U347=\"\",\"\",U347<0.01,1,AND(U347>=0.01,U347<=0.02),2,U347>0.02,3)","v":""},null,{"$f":"IF(T347=\"\",\"\",T347/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ347)+(0.0062454442*$Y347)+(-0.0005191748*($AQ347*$Y347))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ347)+(0.0062454442*$Y347)+(-0.0005191748*($AQ347*$Y347))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ347)+(0.0062454442*$Y347)+(-0.0005191748*($AQ347*$Y347))),\"\")","v":""},{"$f":"_xlfn.IFS(Z347=\"\",\"\",Z347<1.5,\"Weak\",AND(Z347>=1.5,Z347<=2.5),\"Mid-Range\",Z347>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z347=\"\",\"\",Z347<1.5,1,AND(Z347>=1.5,Z347<=2.5),2,Z347>2.5,3)","v":""},null,{"$f":"IF(OR(W347=\"\",AB347=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB347,W347))","v":""},{"$f":"_xlfn.IFS(AD347=\"\",\"\",AD347=\"Impact Not Likely to be Substantial\",1,AD347=\"Impact Unclear\",2,AD347=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D347=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D347,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG347=\"\",\"\",IF(AG347>National_B_tables[Column3]*1.25,3,IF(AG347<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D347=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D347,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D347,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI347=\"\",\"\",IF(AI347>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI347<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D347=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D347,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D347,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK347=\"\",\"\",IF(AK347>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK347<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D347=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D347,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D347,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM347=\"\",\"\",IF(AM347>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM347<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D347=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D347,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D347,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D347,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D347=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D347,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ347=\"\",\"\",IF(AQ347<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ347>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS347=\"\",\"\",AS347<1.5,\"High impact\",AS347>2.5,\"Low impact\",AND(AS347>=1.5,AS347<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS347=\"\",\"\",AS347>2.5,1,AND(AS347>=1.5,AS347<=2.5),2,AS347<1.5,3)","v":""},null,{"$f":"IF(B347=\"\",\"\",IF(OR(AE347=\"\",AT347=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE347,AU347)))","v":""}]
[{"$f":"IF('Census match'!A347=\"\",\"\",'Census match'!A347)","v":""},{"$f":"IF('Census match'!B347=\"\",\"\",'Census match'!B347)","v":""},{"$f":"IF(AND(NOT(A348=\"\"),'Census match'!E347=\"\"),\"No Census match\",'Census match'!E347)","v":""},{"$f":"'Census match'!J347","v":""},{"$f":"IF($D348=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D348,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D348=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D348,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C347=\"\",D348=\"\"),\"\",'Facility data'!C347)","v":""},{"$f":"IF(ISNUMBER($G348),IF($G348<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G348)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G348)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),('Cost models'!$F$4+'Cost models'!$E$4*$G348)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),IF($G348<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G348)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G348)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),IF($G348<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G348)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G348)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),_xlfn.IFS(AND($G348<='Cost models'!$C$7,$G348>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G348)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G348<='Cost models'!$C$7,$G348<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G348)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G348>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G348)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),IF($G348<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G348)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G348)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),_xlfn.IFS($G348<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G348)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G348>'Cost models'!$C$9,$G348<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G348)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G348>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G348)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G348),IF($G348<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G348)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G348)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B348=\"\",\"\",IF(ISNUMBER('Facility data'!D347),'Facility data'!D347,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D348)*ISNUMBER('Facility data'!$C347))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D348,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D348,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D348,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W348=\"\",\"\",W348=1,\"Low impact\",W348=2,\"Mid-range impact\",W348=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U348=\"\",\"\",U348<0.01,1,AND(U348>=0.01,U348<=0.02),2,U348>0.02,3)","v":""},null,{"$f":"IF(T348=\"\",\"\",T348/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ348)+(0.0062454442*$Y348)+(-0.0005191748*($AQ348*$Y348))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ348)+(0.0062454442*$Y348)+(-0.0005191748*($AQ348*$Y348))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ348)+(0.0062454442*$Y348)+(-0.0005191748*($AQ348*$Y348))),\"\")","v":""},{"$f":"_xlfn.IFS(Z348=\"\",\"\",Z348<1.5,\"Weak\",AND(Z348>=1.5,Z348<=2.5),\"Mid-Range\",Z348>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z348=\"\",\"\",Z348<1.5,1,AND(Z348>=1.5,Z348<=2.5),2,Z348>2.5,3)","v":""},null,{"$f":"IF(OR(W348=\"\",AB348=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB348,W348))","v":""},{"$f":"_xlfn.IFS(AD348=\"\",\"\",AD348=\"Impact Not Likely to be Substantial\",1,AD348=\"Impact Unclear\",2,AD348=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D348=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D348,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG348=\"\",\"\",IF(AG348>National_B_tables[Column3]*1.25,3,IF(AG348<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D348=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D348,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D348,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI348=\"\",\"\",IF(AI348>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI348<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D348=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D348,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D348,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK348=\"\",\"\",IF(AK348>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK348<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D348=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D348,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D348,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM348=\"\",\"\",IF(AM348>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM348<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D348=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D348,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D348,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D348,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D348=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D348,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ348=\"\",\"\",IF(AQ348<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ348>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS348=\"\",\"\",AS348<1.5,\"High impact\",AS348>2.5,\"Low impact\",AND(AS348>=1.5,AS348<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS348=\"\",\"\",AS348>2.5,1,AND(AS348>=1.5,AS348<=2.5),2,AS348<1.5,3)","v":""},null,{"$f":"IF(B348=\"\",\"\",IF(OR(AE348=\"\",AT348=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE348,AU348)))","v":""}]
[{"$f":"IF('Census match'!A348=\"\",\"\",'Census match'!A348)","v":""},{"$f":"IF('Census match'!B348=\"\",\"\",'Census match'!B348)","v":""},{"$f":"IF(AND(NOT(A349=\"\"),'Census match'!E348=\"\"),\"No Census match\",'Census match'!E348)","v":""},{"$f":"'Census match'!J348","v":""},{"$f":"IF($D349=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D349,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D349=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D349,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C348=\"\",D349=\"\"),\"\",'Facility data'!C348)","v":""},{"$f":"IF(ISNUMBER($G349),IF($G349<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G349)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G349)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),('Cost models'!$F$4+'Cost models'!$E$4*$G349)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),IF($G349<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G349)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G349)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),IF($G349<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G349)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G349)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),_xlfn.IFS(AND($G349<='Cost models'!$C$7,$G349>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G349)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G349<='Cost models'!$C$7,$G349<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G349)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G349>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G349)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),IF($G349<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G349)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G349)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),_xlfn.IFS($G349<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G349)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G349>'Cost models'!$C$9,$G349<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G349)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G349>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G349)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G349),IF($G349<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G349)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G349)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B349=\"\",\"\",IF(ISNUMBER('Facility data'!D348),'Facility data'!D348,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D349)*ISNUMBER('Facility data'!$C348))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D349,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D349,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D349,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W349=\"\",\"\",W349=1,\"Low impact\",W349=2,\"Mid-range impact\",W349=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U349=\"\",\"\",U349<0.01,1,AND(U349>=0.01,U349<=0.02),2,U349>0.02,3)","v":""},null,{"$f":"IF(T349=\"\",\"\",T349/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ349)+(0.0062454442*$Y349)+(-0.0005191748*($AQ349*$Y349))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ349)+(0.0062454442*$Y349)+(-0.0005191748*($AQ349*$Y349))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ349)+(0.0062454442*$Y349)+(-0.0005191748*($AQ349*$Y349))),\"\")","v":""},{"$f":"_xlfn.IFS(Z349=\"\",\"\",Z349<1.5,\"Weak\",AND(Z349>=1.5,Z349<=2.5),\"Mid-Range\",Z349>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z349=\"\",\"\",Z349<1.5,1,AND(Z349>=1.5,Z349<=2.5),2,Z349>2.5,3)","v":""},null,{"$f":"IF(OR(W349=\"\",AB349=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB349,W349))","v":""},{"$f":"_xlfn.IFS(AD349=\"\",\"\",AD349=\"Impact Not Likely to be Substantial\",1,AD349=\"Impact Unclear\",2,AD349=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D349=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D349,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG349=\"\",\"\",IF(AG349>National_B_tables[Column3]*1.25,3,IF(AG349<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D349=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D349,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D349,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI349=\"\",\"\",IF(AI349>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI349<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D349=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D349,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D349,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK349=\"\",\"\",IF(AK349>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK349<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D349=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D349,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D349,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM349=\"\",\"\",IF(AM349>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM349<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D349=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D349,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D349,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D349,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D349=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D349,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ349=\"\",\"\",IF(AQ349<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ349>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS349=\"\",\"\",AS349<1.5,\"High impact\",AS349>2.5,\"Low impact\",AND(AS349>=1.5,AS349<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS349=\"\",\"\",AS349>2.5,1,AND(AS349>=1.5,AS349<=2.5),2,AS349<1.5,3)","v":""},null,{"$f":"IF(B349=\"\",\"\",IF(OR(AE349=\"\",AT349=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE349,AU349)))","v":""}]
[{"$f":"IF('Census match'!A349=\"\",\"\",'Census match'!A349)","v":""},{"$f":"IF('Census match'!B349=\"\",\"\",'Census match'!B349)","v":""},{"$f":"IF(AND(NOT(A350=\"\"),'Census match'!E349=\"\"),\"No Census match\",'Census match'!E349)","v":""},{"$f":"'Census match'!J349","v":""},{"$f":"IF($D350=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D350,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D350=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D350,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C349=\"\",D350=\"\"),\"\",'Facility data'!C349)","v":""},{"$f":"IF(ISNUMBER($G350),IF($G350<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G350)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G350)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),('Cost models'!$F$4+'Cost models'!$E$4*$G350)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),IF($G350<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G350)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G350)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),IF($G350<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G350)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G350)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),_xlfn.IFS(AND($G350<='Cost models'!$C$7,$G350>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G350)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G350<='Cost models'!$C$7,$G350<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G350)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G350>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G350)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),IF($G350<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G350)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G350)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),_xlfn.IFS($G350<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G350)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G350>'Cost models'!$C$9,$G350<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G350)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G350>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G350)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G350),IF($G350<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G350)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G350)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B350=\"\",\"\",IF(ISNUMBER('Facility data'!D349),'Facility data'!D349,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D350)*ISNUMBER('Facility data'!$C349))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D350,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D350,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D350,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W350=\"\",\"\",W350=1,\"Low impact\",W350=2,\"Mid-range impact\",W350=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U350=\"\",\"\",U350<0.01,1,AND(U350>=0.01,U350<=0.02),2,U350>0.02,3)","v":""},null,{"$f":"IF(T350=\"\",\"\",T350/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ350)+(0.0062454442*$Y350)+(-0.0005191748*($AQ350*$Y350))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ350)+(0.0062454442*$Y350)+(-0.0005191748*($AQ350*$Y350))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ350)+(0.0062454442*$Y350)+(-0.0005191748*($AQ350*$Y350))),\"\")","v":""},{"$f":"_xlfn.IFS(Z350=\"\",\"\",Z350<1.5,\"Weak\",AND(Z350>=1.5,Z350<=2.5),\"Mid-Range\",Z350>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z350=\"\",\"\",Z350<1.5,1,AND(Z350>=1.5,Z350<=2.5),2,Z350>2.5,3)","v":""},null,{"$f":"IF(OR(W350=\"\",AB350=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB350,W350))","v":""},{"$f":"_xlfn.IFS(AD350=\"\",\"\",AD350=\"Impact Not Likely to be Substantial\",1,AD350=\"Impact Unclear\",2,AD350=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D350=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D350,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG350=\"\",\"\",IF(AG350>National_B_tables[Column3]*1.25,3,IF(AG350<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D350=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D350,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D350,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI350=\"\",\"\",IF(AI350>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI350<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D350=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D350,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D350,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK350=\"\",\"\",IF(AK350>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK350<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D350=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D350,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D350,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM350=\"\",\"\",IF(AM350>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM350<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D350=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D350,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D350,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D350,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D350=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D350,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ350=\"\",\"\",IF(AQ350<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ350>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS350=\"\",\"\",AS350<1.5,\"High impact\",AS350>2.5,\"Low impact\",AND(AS350>=1.5,AS350<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS350=\"\",\"\",AS350>2.5,1,AND(AS350>=1.5,AS350<=2.5),2,AS350<1.5,3)","v":""},null,{"$f":"IF(B350=\"\",\"\",IF(OR(AE350=\"\",AT350=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE350,AU350)))","v":""}]
[{"$f":"IF('Census match'!A350=\"\",\"\",'Census match'!A350)","v":""},{"$f":"IF('Census match'!B350=\"\",\"\",'Census match'!B350)","v":""},{"$f":"IF(AND(NOT(A351=\"\"),'Census match'!E350=\"\"),\"No Census match\",'Census match'!E350)","v":""},{"$f":"'Census match'!J350","v":""},{"$f":"IF($D351=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D351,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D351=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D351,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C350=\"\",D351=\"\"),\"\",'Facility data'!C350)","v":""},{"$f":"IF(ISNUMBER($G351),IF($G351<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G351)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G351)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),('Cost models'!$F$4+'Cost models'!$E$4*$G351)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),IF($G351<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G351)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G351)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),IF($G351<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G351)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G351)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),_xlfn.IFS(AND($G351<='Cost models'!$C$7,$G351>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G351)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G351<='Cost models'!$C$7,$G351<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G351)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G351>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G351)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),IF($G351<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G351)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G351)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),_xlfn.IFS($G351<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G351)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G351>'Cost models'!$C$9,$G351<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G351)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G351>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G351)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G351),IF($G351<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G351)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G351)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B351=\"\",\"\",IF(ISNUMBER('Facility data'!D350),'Facility data'!D350,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D351)*ISNUMBER('Facility data'!$C350))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D351,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D351,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D351,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W351=\"\",\"\",W351=1,\"Low impact\",W351=2,\"Mid-range impact\",W351=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U351=\"\",\"\",U351<0.01,1,AND(U351>=0.01,U351<=0.02),2,U351>0.02,3)","v":""},null,{"$f":"IF(T351=\"\",\"\",T351/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ351)+(0.0062454442*$Y351)+(-0.0005191748*($AQ351*$Y351))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ351)+(0.0062454442*$Y351)+(-0.0005191748*($AQ351*$Y351))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ351)+(0.0062454442*$Y351)+(-0.0005191748*($AQ351*$Y351))),\"\")","v":""},{"$f":"_xlfn.IFS(Z351=\"\",\"\",Z351<1.5,\"Weak\",AND(Z351>=1.5,Z351<=2.5),\"Mid-Range\",Z351>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z351=\"\",\"\",Z351<1.5,1,AND(Z351>=1.5,Z351<=2.5),2,Z351>2.5,3)","v":""},null,{"$f":"IF(OR(W351=\"\",AB351=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB351,W351))","v":""},{"$f":"_xlfn.IFS(AD351=\"\",\"\",AD351=\"Impact Not Likely to be Substantial\",1,AD351=\"Impact Unclear\",2,AD351=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D351=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D351,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG351=\"\",\"\",IF(AG351>National_B_tables[Column3]*1.25,3,IF(AG351<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D351=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D351,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D351,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI351=\"\",\"\",IF(AI351>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI351<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D351=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D351,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D351,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK351=\"\",\"\",IF(AK351>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK351<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D351=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D351,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D351,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM351=\"\",\"\",IF(AM351>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM351<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D351=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D351,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D351,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D351,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D351=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D351,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ351=\"\",\"\",IF(AQ351<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ351>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS351=\"\",\"\",AS351<1.5,\"High impact\",AS351>2.5,\"Low impact\",AND(AS351>=1.5,AS351<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS351=\"\",\"\",AS351>2.5,1,AND(AS351>=1.5,AS351<=2.5),2,AS351<1.5,3)","v":""},null,{"$f":"IF(B351=\"\",\"\",IF(OR(AE351=\"\",AT351=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE351,AU351)))","v":""}]
[{"$f":"IF('Census match'!A351=\"\",\"\",'Census match'!A351)","v":""},{"$f":"IF('Census match'!B351=\"\",\"\",'Census match'!B351)","v":""},{"$f":"IF(AND(NOT(A352=\"\"),'Census match'!E351=\"\"),\"No Census match\",'Census match'!E351)","v":""},{"$f":"'Census match'!J351","v":""},{"$f":"IF($D352=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D352,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D352=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D352,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C351=\"\",D352=\"\"),\"\",'Facility data'!C351)","v":""},{"$f":"IF(ISNUMBER($G352),IF($G352<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G352)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G352)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),('Cost models'!$F$4+'Cost models'!$E$4*$G352)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),IF($G352<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G352)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G352)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),IF($G352<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G352)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G352)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),_xlfn.IFS(AND($G352<='Cost models'!$C$7,$G352>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G352)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G352<='Cost models'!$C$7,$G352<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G352)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G352>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G352)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),IF($G352<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G352)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G352)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),_xlfn.IFS($G352<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G352)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G352>'Cost models'!$C$9,$G352<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G352)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G352>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G352)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G352),IF($G352<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G352)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G352)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B352=\"\",\"\",IF(ISNUMBER('Facility data'!D351),'Facility data'!D351,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D352)*ISNUMBER('Facility data'!$C351))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D352,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D352,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D352,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W352=\"\",\"\",W352=1,\"Low impact\",W352=2,\"Mid-range impact\",W352=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U352=\"\",\"\",U352<0.01,1,AND(U352>=0.01,U352<=0.02),2,U352>0.02,3)","v":""},null,{"$f":"IF(T352=\"\",\"\",T352/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ352)+(0.0062454442*$Y352)+(-0.0005191748*($AQ352*$Y352))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ352)+(0.0062454442*$Y352)+(-0.0005191748*($AQ352*$Y352))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ352)+(0.0062454442*$Y352)+(-0.0005191748*($AQ352*$Y352))),\"\")","v":""},{"$f":"_xlfn.IFS(Z352=\"\",\"\",Z352<1.5,\"Weak\",AND(Z352>=1.5,Z352<=2.5),\"Mid-Range\",Z352>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z352=\"\",\"\",Z352<1.5,1,AND(Z352>=1.5,Z352<=2.5),2,Z352>2.5,3)","v":""},null,{"$f":"IF(OR(W352=\"\",AB352=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB352,W352))","v":""},{"$f":"_xlfn.IFS(AD352=\"\",\"\",AD352=\"Impact Not Likely to be Substantial\",1,AD352=\"Impact Unclear\",2,AD352=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D352=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D352,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG352=\"\",\"\",IF(AG352>National_B_tables[Column3]*1.25,3,IF(AG352<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D352=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D352,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D352,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI352=\"\",\"\",IF(AI352>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI352<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D352=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D352,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D352,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK352=\"\",\"\",IF(AK352>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK352<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D352=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D352,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D352,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM352=\"\",\"\",IF(AM352>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM352<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D352=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D352,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D352,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D352,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D352=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D352,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ352=\"\",\"\",IF(AQ352<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ352>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS352=\"\",\"\",AS352<1.5,\"High impact\",AS352>2.5,\"Low impact\",AND(AS352>=1.5,AS352<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS352=\"\",\"\",AS352>2.5,1,AND(AS352>=1.5,AS352<=2.5),2,AS352<1.5,3)","v":""},null,{"$f":"IF(B352=\"\",\"\",IF(OR(AE352=\"\",AT352=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE352,AU352)))","v":""}]
[{"$f":"IF('Census match'!A352=\"\",\"\",'Census match'!A352)","v":""},{"$f":"IF('Census match'!B352=\"\",\"\",'Census match'!B352)","v":""},{"$f":"IF(AND(NOT(A353=\"\"),'Census match'!E352=\"\"),\"No Census match\",'Census match'!E352)","v":""},{"$f":"'Census match'!J352","v":""},{"$f":"IF($D353=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D353,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D353=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D353,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C352=\"\",D353=\"\"),\"\",'Facility data'!C352)","v":""},{"$f":"IF(ISNUMBER($G353),IF($G353<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G353)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G353)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),('Cost models'!$F$4+'Cost models'!$E$4*$G353)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),IF($G353<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G353)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G353)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),IF($G353<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G353)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G353)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),_xlfn.IFS(AND($G353<='Cost models'!$C$7,$G353>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G353)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G353<='Cost models'!$C$7,$G353<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G353)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G353>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G353)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),IF($G353<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G353)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G353)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),_xlfn.IFS($G353<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G353)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G353>'Cost models'!$C$9,$G353<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G353)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G353>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G353)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G353),IF($G353<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G353)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G353)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B353=\"\",\"\",IF(ISNUMBER('Facility data'!D352),'Facility data'!D352,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D353)*ISNUMBER('Facility data'!$C352))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D353,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D353,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D353,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W353=\"\",\"\",W353=1,\"Low impact\",W353=2,\"Mid-range impact\",W353=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U353=\"\",\"\",U353<0.01,1,AND(U353>=0.01,U353<=0.02),2,U353>0.02,3)","v":""},null,{"$f":"IF(T353=\"\",\"\",T353/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ353)+(0.0062454442*$Y353)+(-0.0005191748*($AQ353*$Y353))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ353)+(0.0062454442*$Y353)+(-0.0005191748*($AQ353*$Y353))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ353)+(0.0062454442*$Y353)+(-0.0005191748*($AQ353*$Y353))),\"\")","v":""},{"$f":"_xlfn.IFS(Z353=\"\",\"\",Z353<1.5,\"Weak\",AND(Z353>=1.5,Z353<=2.5),\"Mid-Range\",Z353>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z353=\"\",\"\",Z353<1.5,1,AND(Z353>=1.5,Z353<=2.5),2,Z353>2.5,3)","v":""},null,{"$f":"IF(OR(W353=\"\",AB353=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB353,W353))","v":""},{"$f":"_xlfn.IFS(AD353=\"\",\"\",AD353=\"Impact Not Likely to be Substantial\",1,AD353=\"Impact Unclear\",2,AD353=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D353=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D353,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG353=\"\",\"\",IF(AG353>National_B_tables[Column3]*1.25,3,IF(AG353<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D353=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D353,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D353,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI353=\"\",\"\",IF(AI353>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI353<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D353=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D353,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D353,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK353=\"\",\"\",IF(AK353>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK353<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D353=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D353,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D353,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM353=\"\",\"\",IF(AM353>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM353<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D353=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D353,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D353,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D353,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D353=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D353,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ353=\"\",\"\",IF(AQ353<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ353>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS353=\"\",\"\",AS353<1.5,\"High impact\",AS353>2.5,\"Low impact\",AND(AS353>=1.5,AS353<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS353=\"\",\"\",AS353>2.5,1,AND(AS353>=1.5,AS353<=2.5),2,AS353<1.5,3)","v":""},null,{"$f":"IF(B353=\"\",\"\",IF(OR(AE353=\"\",AT353=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE353,AU353)))","v":""}]
[{"$f":"IF('Census match'!A353=\"\",\"\",'Census match'!A353)","v":""},{"$f":"IF('Census match'!B353=\"\",\"\",'Census match'!B353)","v":""},{"$f":"IF(AND(NOT(A354=\"\"),'Census match'!E353=\"\"),\"No Census match\",'Census match'!E353)","v":""},{"$f":"'Census match'!J353","v":""},{"$f":"IF($D354=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D354,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D354=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D354,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C353=\"\",D354=\"\"),\"\",'Facility data'!C353)","v":""},{"$f":"IF(ISNUMBER($G354),IF($G354<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G354)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G354)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),('Cost models'!$F$4+'Cost models'!$E$4*$G354)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),IF($G354<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G354)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G354)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),IF($G354<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G354)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G354)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),_xlfn.IFS(AND($G354<='Cost models'!$C$7,$G354>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G354)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G354<='Cost models'!$C$7,$G354<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G354)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G354>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G354)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),IF($G354<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G354)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G354)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),_xlfn.IFS($G354<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G354)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G354>'Cost models'!$C$9,$G354<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G354)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G354>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G354)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G354),IF($G354<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G354)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G354)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B354=\"\",\"\",IF(ISNUMBER('Facility data'!D353),'Facility data'!D353,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D354)*ISNUMBER('Facility data'!$C353))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D354,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D354,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D354,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W354=\"\",\"\",W354=1,\"Low impact\",W354=2,\"Mid-range impact\",W354=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U354=\"\",\"\",U354<0.01,1,AND(U354>=0.01,U354<=0.02),2,U354>0.02,3)","v":""},null,{"$f":"IF(T354=\"\",\"\",T354/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ354)+(0.0062454442*$Y354)+(-0.0005191748*($AQ354*$Y354))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ354)+(0.0062454442*$Y354)+(-0.0005191748*($AQ354*$Y354))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ354)+(0.0062454442*$Y354)+(-0.0005191748*($AQ354*$Y354))),\"\")","v":""},{"$f":"_xlfn.IFS(Z354=\"\",\"\",Z354<1.5,\"Weak\",AND(Z354>=1.5,Z354<=2.5),\"Mid-Range\",Z354>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z354=\"\",\"\",Z354<1.5,1,AND(Z354>=1.5,Z354<=2.5),2,Z354>2.5,3)","v":""},null,{"$f":"IF(OR(W354=\"\",AB354=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB354,W354))","v":""},{"$f":"_xlfn.IFS(AD354=\"\",\"\",AD354=\"Impact Not Likely to be Substantial\",1,AD354=\"Impact Unclear\",2,AD354=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D354=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D354,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG354=\"\",\"\",IF(AG354>National_B_tables[Column3]*1.25,3,IF(AG354<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D354=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D354,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D354,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI354=\"\",\"\",IF(AI354>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI354<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D354=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D354,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D354,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK354=\"\",\"\",IF(AK354>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK354<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D354=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D354,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D354,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM354=\"\",\"\",IF(AM354>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM354<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D354=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D354,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D354,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D354,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D354=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D354,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ354=\"\",\"\",IF(AQ354<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ354>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS354=\"\",\"\",AS354<1.5,\"High impact\",AS354>2.5,\"Low impact\",AND(AS354>=1.5,AS354<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS354=\"\",\"\",AS354>2.5,1,AND(AS354>=1.5,AS354<=2.5),2,AS354<1.5,3)","v":""},null,{"$f":"IF(B354=\"\",\"\",IF(OR(AE354=\"\",AT354=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE354,AU354)))","v":""}]
[{"$f":"IF('Census match'!A354=\"\",\"\",'Census match'!A354)","v":""},{"$f":"IF('Census match'!B354=\"\",\"\",'Census match'!B354)","v":""},{"$f":"IF(AND(NOT(A355=\"\"),'Census match'!E354=\"\"),\"No Census match\",'Census match'!E354)","v":""},{"$f":"'Census match'!J354","v":""},{"$f":"IF($D355=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D355,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D355=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D355,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C354=\"\",D355=\"\"),\"\",'Facility data'!C354)","v":""},{"$f":"IF(ISNUMBER($G355),IF($G355<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G355)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G355)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),('Cost models'!$F$4+'Cost models'!$E$4*$G355)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),IF($G355<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G355)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G355)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),IF($G355<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G355)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G355)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),_xlfn.IFS(AND($G355<='Cost models'!$C$7,$G355>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G355)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G355<='Cost models'!$C$7,$G355<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G355)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G355>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G355)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),IF($G355<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G355)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G355)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),_xlfn.IFS($G355<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G355)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G355>'Cost models'!$C$9,$G355<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G355)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G355>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G355)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G355),IF($G355<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G355)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G355)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B355=\"\",\"\",IF(ISNUMBER('Facility data'!D354),'Facility data'!D354,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D355)*ISNUMBER('Facility data'!$C354))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D355,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D355,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D355,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W355=\"\",\"\",W355=1,\"Low impact\",W355=2,\"Mid-range impact\",W355=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U355=\"\",\"\",U355<0.01,1,AND(U355>=0.01,U355<=0.02),2,U355>0.02,3)","v":""},null,{"$f":"IF(T355=\"\",\"\",T355/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ355)+(0.0062454442*$Y355)+(-0.0005191748*($AQ355*$Y355))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ355)+(0.0062454442*$Y355)+(-0.0005191748*($AQ355*$Y355))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ355)+(0.0062454442*$Y355)+(-0.0005191748*($AQ355*$Y355))),\"\")","v":""},{"$f":"_xlfn.IFS(Z355=\"\",\"\",Z355<1.5,\"Weak\",AND(Z355>=1.5,Z355<=2.5),\"Mid-Range\",Z355>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z355=\"\",\"\",Z355<1.5,1,AND(Z355>=1.5,Z355<=2.5),2,Z355>2.5,3)","v":""},null,{"$f":"IF(OR(W355=\"\",AB355=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB355,W355))","v":""},{"$f":"_xlfn.IFS(AD355=\"\",\"\",AD355=\"Impact Not Likely to be Substantial\",1,AD355=\"Impact Unclear\",2,AD355=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D355=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D355,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG355=\"\",\"\",IF(AG355>National_B_tables[Column3]*1.25,3,IF(AG355<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D355=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D355,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D355,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI355=\"\",\"\",IF(AI355>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI355<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D355=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D355,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D355,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK355=\"\",\"\",IF(AK355>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK355<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D355=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D355,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D355,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM355=\"\",\"\",IF(AM355>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM355<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D355=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D355,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D355,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D355,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D355=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D355,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ355=\"\",\"\",IF(AQ355<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ355>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS355=\"\",\"\",AS355<1.5,\"High impact\",AS355>2.5,\"Low impact\",AND(AS355>=1.5,AS355<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS355=\"\",\"\",AS355>2.5,1,AND(AS355>=1.5,AS355<=2.5),2,AS355<1.5,3)","v":""},null,{"$f":"IF(B355=\"\",\"\",IF(OR(AE355=\"\",AT355=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE355,AU355)))","v":""}]
[{"$f":"IF('Census match'!A355=\"\",\"\",'Census match'!A355)","v":""},{"$f":"IF('Census match'!B355=\"\",\"\",'Census match'!B355)","v":""},{"$f":"IF(AND(NOT(A356=\"\"),'Census match'!E355=\"\"),\"No Census match\",'Census match'!E355)","v":""},{"$f":"'Census match'!J355","v":""},{"$f":"IF($D356=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D356,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D356=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D356,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C355=\"\",D356=\"\"),\"\",'Facility data'!C355)","v":""},{"$f":"IF(ISNUMBER($G356),IF($G356<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G356)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G356)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),('Cost models'!$F$4+'Cost models'!$E$4*$G356)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),IF($G356<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G356)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G356)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),IF($G356<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G356)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G356)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),_xlfn.IFS(AND($G356<='Cost models'!$C$7,$G356>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G356)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G356<='Cost models'!$C$7,$G356<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G356)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G356>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G356)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),IF($G356<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G356)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G356)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),_xlfn.IFS($G356<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G356)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G356>'Cost models'!$C$9,$G356<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G356)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G356>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G356)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G356),IF($G356<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G356)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G356)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B356=\"\",\"\",IF(ISNUMBER('Facility data'!D355),'Facility data'!D355,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D356)*ISNUMBER('Facility data'!$C355))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D356,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D356,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D356,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W356=\"\",\"\",W356=1,\"Low impact\",W356=2,\"Mid-range impact\",W356=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U356=\"\",\"\",U356<0.01,1,AND(U356>=0.01,U356<=0.02),2,U356>0.02,3)","v":""},null,{"$f":"IF(T356=\"\",\"\",T356/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ356)+(0.0062454442*$Y356)+(-0.0005191748*($AQ356*$Y356))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ356)+(0.0062454442*$Y356)+(-0.0005191748*($AQ356*$Y356))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ356)+(0.0062454442*$Y356)+(-0.0005191748*($AQ356*$Y356))),\"\")","v":""},{"$f":"_xlfn.IFS(Z356=\"\",\"\",Z356<1.5,\"Weak\",AND(Z356>=1.5,Z356<=2.5),\"Mid-Range\",Z356>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z356=\"\",\"\",Z356<1.5,1,AND(Z356>=1.5,Z356<=2.5),2,Z356>2.5,3)","v":""},null,{"$f":"IF(OR(W356=\"\",AB356=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB356,W356))","v":""},{"$f":"_xlfn.IFS(AD356=\"\",\"\",AD356=\"Impact Not Likely to be Substantial\",1,AD356=\"Impact Unclear\",2,AD356=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D356=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D356,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG356=\"\",\"\",IF(AG356>National_B_tables[Column3]*1.25,3,IF(AG356<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D356=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D356,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D356,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI356=\"\",\"\",IF(AI356>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI356<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D356=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D356,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D356,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK356=\"\",\"\",IF(AK356>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK356<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D356=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D356,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D356,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM356=\"\",\"\",IF(AM356>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM356<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D356=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D356,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D356,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D356,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D356=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D356,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ356=\"\",\"\",IF(AQ356<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ356>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS356=\"\",\"\",AS356<1.5,\"High impact\",AS356>2.5,\"Low impact\",AND(AS356>=1.5,AS356<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS356=\"\",\"\",AS356>2.5,1,AND(AS356>=1.5,AS356<=2.5),2,AS356<1.5,3)","v":""},null,{"$f":"IF(B356=\"\",\"\",IF(OR(AE356=\"\",AT356=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE356,AU356)))","v":""}]
[{"$f":"IF('Census match'!A356=\"\",\"\",'Census match'!A356)","v":""},{"$f":"IF('Census match'!B356=\"\",\"\",'Census match'!B356)","v":""},{"$f":"IF(AND(NOT(A357=\"\"),'Census match'!E356=\"\"),\"No Census match\",'Census match'!E356)","v":""},{"$f":"'Census match'!J356","v":""},{"$f":"IF($D357=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D357,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D357=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D357,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C356=\"\",D357=\"\"),\"\",'Facility data'!C356)","v":""},{"$f":"IF(ISNUMBER($G357),IF($G357<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G357)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G357)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),('Cost models'!$F$4+'Cost models'!$E$4*$G357)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),IF($G357<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G357)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G357)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),IF($G357<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G357)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G357)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),_xlfn.IFS(AND($G357<='Cost models'!$C$7,$G357>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G357)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G357<='Cost models'!$C$7,$G357<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G357)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G357>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G357)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),IF($G357<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G357)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G357)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),_xlfn.IFS($G357<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G357)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G357>'Cost models'!$C$9,$G357<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G357)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G357>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G357)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G357),IF($G357<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G357)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G357)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B357=\"\",\"\",IF(ISNUMBER('Facility data'!D356),'Facility data'!D356,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D357)*ISNUMBER('Facility data'!$C356))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D357,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D357,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D357,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W357=\"\",\"\",W357=1,\"Low impact\",W357=2,\"Mid-range impact\",W357=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U357=\"\",\"\",U357<0.01,1,AND(U357>=0.01,U357<=0.02),2,U357>0.02,3)","v":""},null,{"$f":"IF(T357=\"\",\"\",T357/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ357)+(0.0062454442*$Y357)+(-0.0005191748*($AQ357*$Y357))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ357)+(0.0062454442*$Y357)+(-0.0005191748*($AQ357*$Y357))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ357)+(0.0062454442*$Y357)+(-0.0005191748*($AQ357*$Y357))),\"\")","v":""},{"$f":"_xlfn.IFS(Z357=\"\",\"\",Z357<1.5,\"Weak\",AND(Z357>=1.5,Z357<=2.5),\"Mid-Range\",Z357>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z357=\"\",\"\",Z357<1.5,1,AND(Z357>=1.5,Z357<=2.5),2,Z357>2.5,3)","v":""},null,{"$f":"IF(OR(W357=\"\",AB357=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB357,W357))","v":""},{"$f":"_xlfn.IFS(AD357=\"\",\"\",AD357=\"Impact Not Likely to be Substantial\",1,AD357=\"Impact Unclear\",2,AD357=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D357=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D357,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG357=\"\",\"\",IF(AG357>National_B_tables[Column3]*1.25,3,IF(AG357<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D357=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D357,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D357,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI357=\"\",\"\",IF(AI357>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI357<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D357=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D357,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D357,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK357=\"\",\"\",IF(AK357>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK357<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D357=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D357,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D357,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM357=\"\",\"\",IF(AM357>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM357<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D357=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D357,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D357,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D357,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D357=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D357,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ357=\"\",\"\",IF(AQ357<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ357>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS357=\"\",\"\",AS357<1.5,\"High impact\",AS357>2.5,\"Low impact\",AND(AS357>=1.5,AS357<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS357=\"\",\"\",AS357>2.5,1,AND(AS357>=1.5,AS357<=2.5),2,AS357<1.5,3)","v":""},null,{"$f":"IF(B357=\"\",\"\",IF(OR(AE357=\"\",AT357=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE357,AU357)))","v":""}]
[{"$f":"IF('Census match'!A357=\"\",\"\",'Census match'!A357)","v":""},{"$f":"IF('Census match'!B357=\"\",\"\",'Census match'!B357)","v":""},{"$f":"IF(AND(NOT(A358=\"\"),'Census match'!E357=\"\"),\"No Census match\",'Census match'!E357)","v":""},{"$f":"'Census match'!J357","v":""},{"$f":"IF($D358=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D358,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D358=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D358,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C357=\"\",D358=\"\"),\"\",'Facility data'!C357)","v":""},{"$f":"IF(ISNUMBER($G358),IF($G358<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G358)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G358)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),('Cost models'!$F$4+'Cost models'!$E$4*$G358)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),IF($G358<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G358)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G358)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),IF($G358<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G358)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G358)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),_xlfn.IFS(AND($G358<='Cost models'!$C$7,$G358>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G358)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G358<='Cost models'!$C$7,$G358<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G358)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G358>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G358)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),IF($G358<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G358)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G358)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),_xlfn.IFS($G358<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G358)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G358>'Cost models'!$C$9,$G358<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G358)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G358>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G358)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G358),IF($G358<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G358)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G358)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B358=\"\",\"\",IF(ISNUMBER('Facility data'!D357),'Facility data'!D357,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D358)*ISNUMBER('Facility data'!$C357))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D358,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D358,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D358,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W358=\"\",\"\",W358=1,\"Low impact\",W358=2,\"Mid-range impact\",W358=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U358=\"\",\"\",U358<0.01,1,AND(U358>=0.01,U358<=0.02),2,U358>0.02,3)","v":""},null,{"$f":"IF(T358=\"\",\"\",T358/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ358)+(0.0062454442*$Y358)+(-0.0005191748*($AQ358*$Y358))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ358)+(0.0062454442*$Y358)+(-0.0005191748*($AQ358*$Y358))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ358)+(0.0062454442*$Y358)+(-0.0005191748*($AQ358*$Y358))),\"\")","v":""},{"$f":"_xlfn.IFS(Z358=\"\",\"\",Z358<1.5,\"Weak\",AND(Z358>=1.5,Z358<=2.5),\"Mid-Range\",Z358>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z358=\"\",\"\",Z358<1.5,1,AND(Z358>=1.5,Z358<=2.5),2,Z358>2.5,3)","v":""},null,{"$f":"IF(OR(W358=\"\",AB358=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB358,W358))","v":""},{"$f":"_xlfn.IFS(AD358=\"\",\"\",AD358=\"Impact Not Likely to be Substantial\",1,AD358=\"Impact Unclear\",2,AD358=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D358=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D358,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG358=\"\",\"\",IF(AG358>National_B_tables[Column3]*1.25,3,IF(AG358<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D358=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D358,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D358,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI358=\"\",\"\",IF(AI358>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI358<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D358=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D358,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D358,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK358=\"\",\"\",IF(AK358>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK358<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D358=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D358,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D358,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM358=\"\",\"\",IF(AM358>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM358<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D358=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D358,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D358,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D358,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D358=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D358,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ358=\"\",\"\",IF(AQ358<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ358>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS358=\"\",\"\",AS358<1.5,\"High impact\",AS358>2.5,\"Low impact\",AND(AS358>=1.5,AS358<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS358=\"\",\"\",AS358>2.5,1,AND(AS358>=1.5,AS358<=2.5),2,AS358<1.5,3)","v":""},null,{"$f":"IF(B358=\"\",\"\",IF(OR(AE358=\"\",AT358=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE358,AU358)))","v":""}]
[{"$f":"IF('Census match'!A358=\"\",\"\",'Census match'!A358)","v":""},{"$f":"IF('Census match'!B358=\"\",\"\",'Census match'!B358)","v":""},{"$f":"IF(AND(NOT(A359=\"\"),'Census match'!E358=\"\"),\"No Census match\",'Census match'!E358)","v":""},{"$f":"'Census match'!J358","v":""},{"$f":"IF($D359=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D359,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D359=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D359,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C358=\"\",D359=\"\"),\"\",'Facility data'!C358)","v":""},{"$f":"IF(ISNUMBER($G359),IF($G359<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G359)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G359)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),('Cost models'!$F$4+'Cost models'!$E$4*$G359)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),IF($G359<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G359)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G359)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),IF($G359<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G359)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G359)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),_xlfn.IFS(AND($G359<='Cost models'!$C$7,$G359>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G359)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G359<='Cost models'!$C$7,$G359<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G359)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G359>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G359)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),IF($G359<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G359)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G359)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),_xlfn.IFS($G359<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G359)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G359>'Cost models'!$C$9,$G359<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G359)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G359>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G359)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G359),IF($G359<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G359)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G359)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B359=\"\",\"\",IF(ISNUMBER('Facility data'!D358),'Facility data'!D358,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D359)*ISNUMBER('Facility data'!$C358))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D359,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D359,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D359,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W359=\"\",\"\",W359=1,\"Low impact\",W359=2,\"Mid-range impact\",W359=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U359=\"\",\"\",U359<0.01,1,AND(U359>=0.01,U359<=0.02),2,U359>0.02,3)","v":""},null,{"$f":"IF(T359=\"\",\"\",T359/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ359)+(0.0062454442*$Y359)+(-0.0005191748*($AQ359*$Y359))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ359)+(0.0062454442*$Y359)+(-0.0005191748*($AQ359*$Y359))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ359)+(0.0062454442*$Y359)+(-0.0005191748*($AQ359*$Y359))),\"\")","v":""},{"$f":"_xlfn.IFS(Z359=\"\",\"\",Z359<1.5,\"Weak\",AND(Z359>=1.5,Z359<=2.5),\"Mid-Range\",Z359>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z359=\"\",\"\",Z359<1.5,1,AND(Z359>=1.5,Z359<=2.5),2,Z359>2.5,3)","v":""},null,{"$f":"IF(OR(W359=\"\",AB359=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB359,W359))","v":""},{"$f":"_xlfn.IFS(AD359=\"\",\"\",AD359=\"Impact Not Likely to be Substantial\",1,AD359=\"Impact Unclear\",2,AD359=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D359=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D359,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG359=\"\",\"\",IF(AG359>National_B_tables[Column3]*1.25,3,IF(AG359<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D359=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D359,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D359,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI359=\"\",\"\",IF(AI359>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI359<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D359=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D359,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D359,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK359=\"\",\"\",IF(AK359>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK359<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D359=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D359,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D359,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM359=\"\",\"\",IF(AM359>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM359<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D359=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D359,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D359,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D359,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D359=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D359,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ359=\"\",\"\",IF(AQ359<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ359>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS359=\"\",\"\",AS359<1.5,\"High impact\",AS359>2.5,\"Low impact\",AND(AS359>=1.5,AS359<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS359=\"\",\"\",AS359>2.5,1,AND(AS359>=1.5,AS359<=2.5),2,AS359<1.5,3)","v":""},null,{"$f":"IF(B359=\"\",\"\",IF(OR(AE359=\"\",AT359=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE359,AU359)))","v":""}]
[{"$f":"IF('Census match'!A359=\"\",\"\",'Census match'!A359)","v":""},{"$f":"IF('Census match'!B359=\"\",\"\",'Census match'!B359)","v":""},{"$f":"IF(AND(NOT(A360=\"\"),'Census match'!E359=\"\"),\"No Census match\",'Census match'!E359)","v":""},{"$f":"'Census match'!J359","v":""},{"$f":"IF($D360=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D360,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D360=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D360,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C359=\"\",D360=\"\"),\"\",'Facility data'!C359)","v":""},{"$f":"IF(ISNUMBER($G360),IF($G360<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G360)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G360)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),('Cost models'!$F$4+'Cost models'!$E$4*$G360)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),IF($G360<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G360)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G360)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),IF($G360<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G360)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G360)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),_xlfn.IFS(AND($G360<='Cost models'!$C$7,$G360>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G360)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G360<='Cost models'!$C$7,$G360<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G360)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G360>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G360)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),IF($G360<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G360)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G360)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),_xlfn.IFS($G360<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G360)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G360>'Cost models'!$C$9,$G360<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G360)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G360>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G360)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G360),IF($G360<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G360)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G360)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B360=\"\",\"\",IF(ISNUMBER('Facility data'!D359),'Facility data'!D359,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D360)*ISNUMBER('Facility data'!$C359))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D360,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D360,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D360,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W360=\"\",\"\",W360=1,\"Low impact\",W360=2,\"Mid-range impact\",W360=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U360=\"\",\"\",U360<0.01,1,AND(U360>=0.01,U360<=0.02),2,U360>0.02,3)","v":""},null,{"$f":"IF(T360=\"\",\"\",T360/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ360)+(0.0062454442*$Y360)+(-0.0005191748*($AQ360*$Y360))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ360)+(0.0062454442*$Y360)+(-0.0005191748*($AQ360*$Y360))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ360)+(0.0062454442*$Y360)+(-0.0005191748*($AQ360*$Y360))),\"\")","v":""},{"$f":"_xlfn.IFS(Z360=\"\",\"\",Z360<1.5,\"Weak\",AND(Z360>=1.5,Z360<=2.5),\"Mid-Range\",Z360>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z360=\"\",\"\",Z360<1.5,1,AND(Z360>=1.5,Z360<=2.5),2,Z360>2.5,3)","v":""},null,{"$f":"IF(OR(W360=\"\",AB360=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB360,W360))","v":""},{"$f":"_xlfn.IFS(AD360=\"\",\"\",AD360=\"Impact Not Likely to be Substantial\",1,AD360=\"Impact Unclear\",2,AD360=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D360=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D360,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG360=\"\",\"\",IF(AG360>National_B_tables[Column3]*1.25,3,IF(AG360<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D360=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D360,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D360,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI360=\"\",\"\",IF(AI360>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI360<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D360=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D360,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D360,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK360=\"\",\"\",IF(AK360>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK360<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D360=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D360,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D360,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM360=\"\",\"\",IF(AM360>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM360<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D360=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D360,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D360,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D360,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D360=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D360,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ360=\"\",\"\",IF(AQ360<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ360>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS360=\"\",\"\",AS360<1.5,\"High impact\",AS360>2.5,\"Low impact\",AND(AS360>=1.5,AS360<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS360=\"\",\"\",AS360>2.5,1,AND(AS360>=1.5,AS360<=2.5),2,AS360<1.5,3)","v":""},null,{"$f":"IF(B360=\"\",\"\",IF(OR(AE360=\"\",AT360=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE360,AU360)))","v":""}]
[{"$f":"IF('Census match'!A360=\"\",\"\",'Census match'!A360)","v":""},{"$f":"IF('Census match'!B360=\"\",\"\",'Census match'!B360)","v":""},{"$f":"IF(AND(NOT(A361=\"\"),'Census match'!E360=\"\"),\"No Census match\",'Census match'!E360)","v":""},{"$f":"'Census match'!J360","v":""},{"$f":"IF($D361=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D361,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D361=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D361,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C360=\"\",D361=\"\"),\"\",'Facility data'!C360)","v":""},{"$f":"IF(ISNUMBER($G361),IF($G361<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G361)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G361)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),('Cost models'!$F$4+'Cost models'!$E$4*$G361)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),IF($G361<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G361)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G361)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),IF($G361<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G361)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G361)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),_xlfn.IFS(AND($G361<='Cost models'!$C$7,$G361>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G361)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G361<='Cost models'!$C$7,$G361<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G361)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G361>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G361)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),IF($G361<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G361)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G361)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),_xlfn.IFS($G361<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G361)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G361>'Cost models'!$C$9,$G361<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G361)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G361>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G361)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G361),IF($G361<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G361)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G361)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B361=\"\",\"\",IF(ISNUMBER('Facility data'!D360),'Facility data'!D360,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D361)*ISNUMBER('Facility data'!$C360))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D361,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D361,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D361,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W361=\"\",\"\",W361=1,\"Low impact\",W361=2,\"Mid-range impact\",W361=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U361=\"\",\"\",U361<0.01,1,AND(U361>=0.01,U361<=0.02),2,U361>0.02,3)","v":""},null,{"$f":"IF(T361=\"\",\"\",T361/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ361)+(0.0062454442*$Y361)+(-0.0005191748*($AQ361*$Y361))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ361)+(0.0062454442*$Y361)+(-0.0005191748*($AQ361*$Y361))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ361)+(0.0062454442*$Y361)+(-0.0005191748*($AQ361*$Y361))),\"\")","v":""},{"$f":"_xlfn.IFS(Z361=\"\",\"\",Z361<1.5,\"Weak\",AND(Z361>=1.5,Z361<=2.5),\"Mid-Range\",Z361>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z361=\"\",\"\",Z361<1.5,1,AND(Z361>=1.5,Z361<=2.5),2,Z361>2.5,3)","v":""},null,{"$f":"IF(OR(W361=\"\",AB361=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB361,W361))","v":""},{"$f":"_xlfn.IFS(AD361=\"\",\"\",AD361=\"Impact Not Likely to be Substantial\",1,AD361=\"Impact Unclear\",2,AD361=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D361=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D361,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG361=\"\",\"\",IF(AG361>National_B_tables[Column3]*1.25,3,IF(AG361<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D361=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D361,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D361,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI361=\"\",\"\",IF(AI361>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI361<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D361=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D361,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D361,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK361=\"\",\"\",IF(AK361>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK361<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D361=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D361,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D361,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM361=\"\",\"\",IF(AM361>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM361<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D361=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D361,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D361,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D361,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D361=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D361,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ361=\"\",\"\",IF(AQ361<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ361>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS361=\"\",\"\",AS361<1.5,\"High impact\",AS361>2.5,\"Low impact\",AND(AS361>=1.5,AS361<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS361=\"\",\"\",AS361>2.5,1,AND(AS361>=1.5,AS361<=2.5),2,AS361<1.5,3)","v":""},null,{"$f":"IF(B361=\"\",\"\",IF(OR(AE361=\"\",AT361=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE361,AU361)))","v":""}]
[{"$f":"IF('Census match'!A361=\"\",\"\",'Census match'!A361)","v":""},{"$f":"IF('Census match'!B361=\"\",\"\",'Census match'!B361)","v":""},{"$f":"IF(AND(NOT(A362=\"\"),'Census match'!E361=\"\"),\"No Census match\",'Census match'!E361)","v":""},{"$f":"'Census match'!J361","v":""},{"$f":"IF($D362=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D362,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D362=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D362,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C361=\"\",D362=\"\"),\"\",'Facility data'!C361)","v":""},{"$f":"IF(ISNUMBER($G362),IF($G362<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G362)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G362)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),('Cost models'!$F$4+'Cost models'!$E$4*$G362)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),IF($G362<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G362)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G362)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),IF($G362<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G362)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G362)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),_xlfn.IFS(AND($G362<='Cost models'!$C$7,$G362>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G362)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G362<='Cost models'!$C$7,$G362<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G362)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G362>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G362)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),IF($G362<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G362)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G362)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),_xlfn.IFS($G362<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G362)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G362>'Cost models'!$C$9,$G362<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G362)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G362>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G362)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G362),IF($G362<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G362)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G362)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B362=\"\",\"\",IF(ISNUMBER('Facility data'!D361),'Facility data'!D361,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D362)*ISNUMBER('Facility data'!$C361))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D362,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D362,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D362,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W362=\"\",\"\",W362=1,\"Low impact\",W362=2,\"Mid-range impact\",W362=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U362=\"\",\"\",U362<0.01,1,AND(U362>=0.01,U362<=0.02),2,U362>0.02,3)","v":""},null,{"$f":"IF(T362=\"\",\"\",T362/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ362)+(0.0062454442*$Y362)+(-0.0005191748*($AQ362*$Y362))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ362)+(0.0062454442*$Y362)+(-0.0005191748*($AQ362*$Y362))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ362)+(0.0062454442*$Y362)+(-0.0005191748*($AQ362*$Y362))),\"\")","v":""},{"$f":"_xlfn.IFS(Z362=\"\",\"\",Z362<1.5,\"Weak\",AND(Z362>=1.5,Z362<=2.5),\"Mid-Range\",Z362>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z362=\"\",\"\",Z362<1.5,1,AND(Z362>=1.5,Z362<=2.5),2,Z362>2.5,3)","v":""},null,{"$f":"IF(OR(W362=\"\",AB362=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB362,W362))","v":""},{"$f":"_xlfn.IFS(AD362=\"\",\"\",AD362=\"Impact Not Likely to be Substantial\",1,AD362=\"Impact Unclear\",2,AD362=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D362=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D362,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG362=\"\",\"\",IF(AG362>National_B_tables[Column3]*1.25,3,IF(AG362<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D362=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D362,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D362,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI362=\"\",\"\",IF(AI362>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI362<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D362=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D362,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D362,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK362=\"\",\"\",IF(AK362>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK362<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D362=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D362,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D362,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM362=\"\",\"\",IF(AM362>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM362<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D362=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D362,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D362,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D362,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D362=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D362,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ362=\"\",\"\",IF(AQ362<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ362>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS362=\"\",\"\",AS362<1.5,\"High impact\",AS362>2.5,\"Low impact\",AND(AS362>=1.5,AS362<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS362=\"\",\"\",AS362>2.5,1,AND(AS362>=1.5,AS362<=2.5),2,AS362<1.5,3)","v":""},null,{"$f":"IF(B362=\"\",\"\",IF(OR(AE362=\"\",AT362=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE362,AU362)))","v":""}]
[{"$f":"IF('Census match'!A362=\"\",\"\",'Census match'!A362)","v":""},{"$f":"IF('Census match'!B362=\"\",\"\",'Census match'!B362)","v":""},{"$f":"IF(AND(NOT(A363=\"\"),'Census match'!E362=\"\"),\"No Census match\",'Census match'!E362)","v":""},{"$f":"'Census match'!J362","v":""},{"$f":"IF($D363=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D363,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D363=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D363,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C362=\"\",D363=\"\"),\"\",'Facility data'!C362)","v":""},{"$f":"IF(ISNUMBER($G363),IF($G363<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G363)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G363)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),('Cost models'!$F$4+'Cost models'!$E$4*$G363)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),IF($G363<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G363)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G363)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),IF($G363<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G363)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G363)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),_xlfn.IFS(AND($G363<='Cost models'!$C$7,$G363>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G363)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G363<='Cost models'!$C$7,$G363<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G363)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G363>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G363)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),IF($G363<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G363)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G363)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),_xlfn.IFS($G363<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G363)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G363>'Cost models'!$C$9,$G363<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G363)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G363>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G363)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G363),IF($G363<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G363)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G363)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B363=\"\",\"\",IF(ISNUMBER('Facility data'!D362),'Facility data'!D362,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D363)*ISNUMBER('Facility data'!$C362))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D363,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D363,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D363,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W363=\"\",\"\",W363=1,\"Low impact\",W363=2,\"Mid-range impact\",W363=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U363=\"\",\"\",U363<0.01,1,AND(U363>=0.01,U363<=0.02),2,U363>0.02,3)","v":""},null,{"$f":"IF(T363=\"\",\"\",T363/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ363)+(0.0062454442*$Y363)+(-0.0005191748*($AQ363*$Y363))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ363)+(0.0062454442*$Y363)+(-0.0005191748*($AQ363*$Y363))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ363)+(0.0062454442*$Y363)+(-0.0005191748*($AQ363*$Y363))),\"\")","v":""},{"$f":"_xlfn.IFS(Z363=\"\",\"\",Z363<1.5,\"Weak\",AND(Z363>=1.5,Z363<=2.5),\"Mid-Range\",Z363>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z363=\"\",\"\",Z363<1.5,1,AND(Z363>=1.5,Z363<=2.5),2,Z363>2.5,3)","v":""},null,{"$f":"IF(OR(W363=\"\",AB363=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB363,W363))","v":""},{"$f":"_xlfn.IFS(AD363=\"\",\"\",AD363=\"Impact Not Likely to be Substantial\",1,AD363=\"Impact Unclear\",2,AD363=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D363=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D363,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG363=\"\",\"\",IF(AG363>National_B_tables[Column3]*1.25,3,IF(AG363<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D363=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D363,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D363,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI363=\"\",\"\",IF(AI363>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI363<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D363=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D363,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D363,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK363=\"\",\"\",IF(AK363>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK363<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D363=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D363,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D363,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM363=\"\",\"\",IF(AM363>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM363<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D363=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D363,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D363,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D363,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D363=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D363,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ363=\"\",\"\",IF(AQ363<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ363>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS363=\"\",\"\",AS363<1.5,\"High impact\",AS363>2.5,\"Low impact\",AND(AS363>=1.5,AS363<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS363=\"\",\"\",AS363>2.5,1,AND(AS363>=1.5,AS363<=2.5),2,AS363<1.5,3)","v":""},null,{"$f":"IF(B363=\"\",\"\",IF(OR(AE363=\"\",AT363=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE363,AU363)))","v":""}]
[{"$f":"IF('Census match'!A363=\"\",\"\",'Census match'!A363)","v":""},{"$f":"IF('Census match'!B363=\"\",\"\",'Census match'!B363)","v":""},{"$f":"IF(AND(NOT(A364=\"\"),'Census match'!E363=\"\"),\"No Census match\",'Census match'!E363)","v":""},{"$f":"'Census match'!J363","v":""},{"$f":"IF($D364=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D364,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D364=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D364,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C363=\"\",D364=\"\"),\"\",'Facility data'!C363)","v":""},{"$f":"IF(ISNUMBER($G364),IF($G364<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G364)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G364)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),('Cost models'!$F$4+'Cost models'!$E$4*$G364)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),IF($G364<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G364)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G364)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),IF($G364<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G364)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G364)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),_xlfn.IFS(AND($G364<='Cost models'!$C$7,$G364>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G364)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G364<='Cost models'!$C$7,$G364<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G364)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G364>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G364)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),IF($G364<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G364)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G364)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),_xlfn.IFS($G364<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G364)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G364>'Cost models'!$C$9,$G364<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G364)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G364>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G364)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G364),IF($G364<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G364)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G364)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B364=\"\",\"\",IF(ISNUMBER('Facility data'!D363),'Facility data'!D363,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D364)*ISNUMBER('Facility data'!$C363))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D364,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D364,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D364,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W364=\"\",\"\",W364=1,\"Low impact\",W364=2,\"Mid-range impact\",W364=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U364=\"\",\"\",U364<0.01,1,AND(U364>=0.01,U364<=0.02),2,U364>0.02,3)","v":""},null,{"$f":"IF(T364=\"\",\"\",T364/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ364)+(0.0062454442*$Y364)+(-0.0005191748*($AQ364*$Y364))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ364)+(0.0062454442*$Y364)+(-0.0005191748*($AQ364*$Y364))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ364)+(0.0062454442*$Y364)+(-0.0005191748*($AQ364*$Y364))),\"\")","v":""},{"$f":"_xlfn.IFS(Z364=\"\",\"\",Z364<1.5,\"Weak\",AND(Z364>=1.5,Z364<=2.5),\"Mid-Range\",Z364>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z364=\"\",\"\",Z364<1.5,1,AND(Z364>=1.5,Z364<=2.5),2,Z364>2.5,3)","v":""},null,{"$f":"IF(OR(W364=\"\",AB364=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB364,W364))","v":""},{"$f":"_xlfn.IFS(AD364=\"\",\"\",AD364=\"Impact Not Likely to be Substantial\",1,AD364=\"Impact Unclear\",2,AD364=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D364=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D364,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG364=\"\",\"\",IF(AG364>National_B_tables[Column3]*1.25,3,IF(AG364<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D364=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D364,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D364,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI364=\"\",\"\",IF(AI364>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI364<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D364=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D364,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D364,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK364=\"\",\"\",IF(AK364>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK364<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D364=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D364,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D364,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM364=\"\",\"\",IF(AM364>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM364<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D364=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D364,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D364,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D364,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D364=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D364,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ364=\"\",\"\",IF(AQ364<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ364>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS364=\"\",\"\",AS364<1.5,\"High impact\",AS364>2.5,\"Low impact\",AND(AS364>=1.5,AS364<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS364=\"\",\"\",AS364>2.5,1,AND(AS364>=1.5,AS364<=2.5),2,AS364<1.5,3)","v":""},null,{"$f":"IF(B364=\"\",\"\",IF(OR(AE364=\"\",AT364=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE364,AU364)))","v":""}]
[{"$f":"IF('Census match'!A364=\"\",\"\",'Census match'!A364)","v":""},{"$f":"IF('Census match'!B364=\"\",\"\",'Census match'!B364)","v":""},{"$f":"IF(AND(NOT(A365=\"\"),'Census match'!E364=\"\"),\"No Census match\",'Census match'!E364)","v":""},{"$f":"'Census match'!J364","v":""},{"$f":"IF($D365=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D365,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D365=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D365,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C364=\"\",D365=\"\"),\"\",'Facility data'!C364)","v":""},{"$f":"IF(ISNUMBER($G365),IF($G365<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G365)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G365)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),('Cost models'!$F$4+'Cost models'!$E$4*$G365)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),IF($G365<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G365)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G365)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),IF($G365<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G365)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G365)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),_xlfn.IFS(AND($G365<='Cost models'!$C$7,$G365>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G365)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G365<='Cost models'!$C$7,$G365<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G365)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G365>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G365)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),IF($G365<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G365)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G365)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),_xlfn.IFS($G365<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G365)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G365>'Cost models'!$C$9,$G365<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G365)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G365>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G365)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G365),IF($G365<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G365)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G365)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B365=\"\",\"\",IF(ISNUMBER('Facility data'!D364),'Facility data'!D364,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D365)*ISNUMBER('Facility data'!$C364))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D365,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D365,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D365,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W365=\"\",\"\",W365=1,\"Low impact\",W365=2,\"Mid-range impact\",W365=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U365=\"\",\"\",U365<0.01,1,AND(U365>=0.01,U365<=0.02),2,U365>0.02,3)","v":""},null,{"$f":"IF(T365=\"\",\"\",T365/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ365)+(0.0062454442*$Y365)+(-0.0005191748*($AQ365*$Y365))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ365)+(0.0062454442*$Y365)+(-0.0005191748*($AQ365*$Y365))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ365)+(0.0062454442*$Y365)+(-0.0005191748*($AQ365*$Y365))),\"\")","v":""},{"$f":"_xlfn.IFS(Z365=\"\",\"\",Z365<1.5,\"Weak\",AND(Z365>=1.5,Z365<=2.5),\"Mid-Range\",Z365>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z365=\"\",\"\",Z365<1.5,1,AND(Z365>=1.5,Z365<=2.5),2,Z365>2.5,3)","v":""},null,{"$f":"IF(OR(W365=\"\",AB365=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB365,W365))","v":""},{"$f":"_xlfn.IFS(AD365=\"\",\"\",AD365=\"Impact Not Likely to be Substantial\",1,AD365=\"Impact Unclear\",2,AD365=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D365=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D365,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG365=\"\",\"\",IF(AG365>National_B_tables[Column3]*1.25,3,IF(AG365<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D365=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D365,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D365,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI365=\"\",\"\",IF(AI365>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI365<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D365=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D365,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D365,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK365=\"\",\"\",IF(AK365>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK365<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D365=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D365,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D365,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM365=\"\",\"\",IF(AM365>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM365<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D365=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D365,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D365,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D365,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D365=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D365,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ365=\"\",\"\",IF(AQ365<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ365>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS365=\"\",\"\",AS365<1.5,\"High impact\",AS365>2.5,\"Low impact\",AND(AS365>=1.5,AS365<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS365=\"\",\"\",AS365>2.5,1,AND(AS365>=1.5,AS365<=2.5),2,AS365<1.5,3)","v":""},null,{"$f":"IF(B365=\"\",\"\",IF(OR(AE365=\"\",AT365=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE365,AU365)))","v":""}]
[{"$f":"IF('Census match'!A365=\"\",\"\",'Census match'!A365)","v":""},{"$f":"IF('Census match'!B365=\"\",\"\",'Census match'!B365)","v":""},{"$f":"IF(AND(NOT(A366=\"\"),'Census match'!E365=\"\"),\"No Census match\",'Census match'!E365)","v":""},{"$f":"'Census match'!J365","v":""},{"$f":"IF($D366=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D366,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D366=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D366,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C365=\"\",D366=\"\"),\"\",'Facility data'!C365)","v":""},{"$f":"IF(ISNUMBER($G366),IF($G366<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G366)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G366)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),('Cost models'!$F$4+'Cost models'!$E$4*$G366)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),IF($G366<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G366)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G366)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),IF($G366<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G366)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G366)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),_xlfn.IFS(AND($G366<='Cost models'!$C$7,$G366>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G366)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G366<='Cost models'!$C$7,$G366<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G366)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G366>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G366)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),IF($G366<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G366)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G366)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),_xlfn.IFS($G366<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G366)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G366>'Cost models'!$C$9,$G366<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G366)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G366>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G366)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G366),IF($G366<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G366)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G366)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B366=\"\",\"\",IF(ISNUMBER('Facility data'!D365),'Facility data'!D365,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D366)*ISNUMBER('Facility data'!$C365))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D366,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D366,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D366,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W366=\"\",\"\",W366=1,\"Low impact\",W366=2,\"Mid-range impact\",W366=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U366=\"\",\"\",U366<0.01,1,AND(U366>=0.01,U366<=0.02),2,U366>0.02,3)","v":""},null,{"$f":"IF(T366=\"\",\"\",T366/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ366)+(0.0062454442*$Y366)+(-0.0005191748*($AQ366*$Y366))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ366)+(0.0062454442*$Y366)+(-0.0005191748*($AQ366*$Y366))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ366)+(0.0062454442*$Y366)+(-0.0005191748*($AQ366*$Y366))),\"\")","v":""},{"$f":"_xlfn.IFS(Z366=\"\",\"\",Z366<1.5,\"Weak\",AND(Z366>=1.5,Z366<=2.5),\"Mid-Range\",Z366>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z366=\"\",\"\",Z366<1.5,1,AND(Z366>=1.5,Z366<=2.5),2,Z366>2.5,3)","v":""},null,{"$f":"IF(OR(W366=\"\",AB366=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB366,W366))","v":""},{"$f":"_xlfn.IFS(AD366=\"\",\"\",AD366=\"Impact Not Likely to be Substantial\",1,AD366=\"Impact Unclear\",2,AD366=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D366=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D366,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG366=\"\",\"\",IF(AG366>National_B_tables[Column3]*1.25,3,IF(AG366<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D366=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D366,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D366,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI366=\"\",\"\",IF(AI366>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI366<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D366=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D366,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D366,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK366=\"\",\"\",IF(AK366>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK366<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D366=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D366,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D366,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM366=\"\",\"\",IF(AM366>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM366<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D366=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D366,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D366,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D366,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D366=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D366,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ366=\"\",\"\",IF(AQ366<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ366>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS366=\"\",\"\",AS366<1.5,\"High impact\",AS366>2.5,\"Low impact\",AND(AS366>=1.5,AS366<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS366=\"\",\"\",AS366>2.5,1,AND(AS366>=1.5,AS366<=2.5),2,AS366<1.5,3)","v":""},null,{"$f":"IF(B366=\"\",\"\",IF(OR(AE366=\"\",AT366=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE366,AU366)))","v":""}]
[{"$f":"IF('Census match'!A366=\"\",\"\",'Census match'!A366)","v":""},{"$f":"IF('Census match'!B366=\"\",\"\",'Census match'!B366)","v":""},{"$f":"IF(AND(NOT(A367=\"\"),'Census match'!E366=\"\"),\"No Census match\",'Census match'!E366)","v":""},{"$f":"'Census match'!J366","v":""},{"$f":"IF($D367=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D367,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D367=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D367,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C366=\"\",D367=\"\"),\"\",'Facility data'!C366)","v":""},{"$f":"IF(ISNUMBER($G367),IF($G367<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G367)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G367)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),('Cost models'!$F$4+'Cost models'!$E$4*$G367)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),IF($G367<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G367)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G367)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),IF($G367<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G367)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G367)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),_xlfn.IFS(AND($G367<='Cost models'!$C$7,$G367>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G367)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G367<='Cost models'!$C$7,$G367<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G367)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G367>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G367)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),IF($G367<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G367)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G367)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),_xlfn.IFS($G367<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G367)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G367>'Cost models'!$C$9,$G367<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G367)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G367>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G367)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G367),IF($G367<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G367)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G367)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B367=\"\",\"\",IF(ISNUMBER('Facility data'!D366),'Facility data'!D366,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D367)*ISNUMBER('Facility data'!$C366))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D367,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D367,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D367,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W367=\"\",\"\",W367=1,\"Low impact\",W367=2,\"Mid-range impact\",W367=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U367=\"\",\"\",U367<0.01,1,AND(U367>=0.01,U367<=0.02),2,U367>0.02,3)","v":""},null,{"$f":"IF(T367=\"\",\"\",T367/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ367)+(0.0062454442*$Y367)+(-0.0005191748*($AQ367*$Y367))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ367)+(0.0062454442*$Y367)+(-0.0005191748*($AQ367*$Y367))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ367)+(0.0062454442*$Y367)+(-0.0005191748*($AQ367*$Y367))),\"\")","v":""},{"$f":"_xlfn.IFS(Z367=\"\",\"\",Z367<1.5,\"Weak\",AND(Z367>=1.5,Z367<=2.5),\"Mid-Range\",Z367>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z367=\"\",\"\",Z367<1.5,1,AND(Z367>=1.5,Z367<=2.5),2,Z367>2.5,3)","v":""},null,{"$f":"IF(OR(W367=\"\",AB367=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB367,W367))","v":""},{"$f":"_xlfn.IFS(AD367=\"\",\"\",AD367=\"Impact Not Likely to be Substantial\",1,AD367=\"Impact Unclear\",2,AD367=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D367=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D367,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG367=\"\",\"\",IF(AG367>National_B_tables[Column3]*1.25,3,IF(AG367<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D367=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D367,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D367,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI367=\"\",\"\",IF(AI367>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI367<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D367=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D367,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D367,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK367=\"\",\"\",IF(AK367>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK367<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D367=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D367,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D367,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM367=\"\",\"\",IF(AM367>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM367<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D367=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D367,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D367,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D367,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D367=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D367,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ367=\"\",\"\",IF(AQ367<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ367>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS367=\"\",\"\",AS367<1.5,\"High impact\",AS367>2.5,\"Low impact\",AND(AS367>=1.5,AS367<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS367=\"\",\"\",AS367>2.5,1,AND(AS367>=1.5,AS367<=2.5),2,AS367<1.5,3)","v":""},null,{"$f":"IF(B367=\"\",\"\",IF(OR(AE367=\"\",AT367=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE367,AU367)))","v":""}]
[{"$f":"IF('Census match'!A367=\"\",\"\",'Census match'!A367)","v":""},{"$f":"IF('Census match'!B367=\"\",\"\",'Census match'!B367)","v":""},{"$f":"IF(AND(NOT(A368=\"\"),'Census match'!E367=\"\"),\"No Census match\",'Census match'!E367)","v":""},{"$f":"'Census match'!J367","v":""},{"$f":"IF($D368=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D368,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D368=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D368,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C367=\"\",D368=\"\"),\"\",'Facility data'!C367)","v":""},{"$f":"IF(ISNUMBER($G368),IF($G368<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G368)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G368)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),('Cost models'!$F$4+'Cost models'!$E$4*$G368)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),IF($G368<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G368)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G368)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),IF($G368<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G368)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G368)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),_xlfn.IFS(AND($G368<='Cost models'!$C$7,$G368>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G368)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G368<='Cost models'!$C$7,$G368<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G368)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G368>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G368)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),IF($G368<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G368)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G368)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),_xlfn.IFS($G368<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G368)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G368>'Cost models'!$C$9,$G368<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G368)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G368>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G368)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G368),IF($G368<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G368)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G368)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B368=\"\",\"\",IF(ISNUMBER('Facility data'!D367),'Facility data'!D367,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D368)*ISNUMBER('Facility data'!$C367))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D368,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D368,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D368,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W368=\"\",\"\",W368=1,\"Low impact\",W368=2,\"Mid-range impact\",W368=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U368=\"\",\"\",U368<0.01,1,AND(U368>=0.01,U368<=0.02),2,U368>0.02,3)","v":""},null,{"$f":"IF(T368=\"\",\"\",T368/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ368)+(0.0062454442*$Y368)+(-0.0005191748*($AQ368*$Y368))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ368)+(0.0062454442*$Y368)+(-0.0005191748*($AQ368*$Y368))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ368)+(0.0062454442*$Y368)+(-0.0005191748*($AQ368*$Y368))),\"\")","v":""},{"$f":"_xlfn.IFS(Z368=\"\",\"\",Z368<1.5,\"Weak\",AND(Z368>=1.5,Z368<=2.5),\"Mid-Range\",Z368>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z368=\"\",\"\",Z368<1.5,1,AND(Z368>=1.5,Z368<=2.5),2,Z368>2.5,3)","v":""},null,{"$f":"IF(OR(W368=\"\",AB368=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB368,W368))","v":""},{"$f":"_xlfn.IFS(AD368=\"\",\"\",AD368=\"Impact Not Likely to be Substantial\",1,AD368=\"Impact Unclear\",2,AD368=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D368=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D368,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG368=\"\",\"\",IF(AG368>National_B_tables[Column3]*1.25,3,IF(AG368<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D368=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D368,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D368,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI368=\"\",\"\",IF(AI368>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI368<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D368=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D368,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D368,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK368=\"\",\"\",IF(AK368>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK368<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D368=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D368,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D368,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM368=\"\",\"\",IF(AM368>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM368<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D368=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D368,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D368,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D368,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D368=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D368,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ368=\"\",\"\",IF(AQ368<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ368>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS368=\"\",\"\",AS368<1.5,\"High impact\",AS368>2.5,\"Low impact\",AND(AS368>=1.5,AS368<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS368=\"\",\"\",AS368>2.5,1,AND(AS368>=1.5,AS368<=2.5),2,AS368<1.5,3)","v":""},null,{"$f":"IF(B368=\"\",\"\",IF(OR(AE368=\"\",AT368=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE368,AU368)))","v":""}]
[{"$f":"IF('Census match'!A368=\"\",\"\",'Census match'!A368)","v":""},{"$f":"IF('Census match'!B368=\"\",\"\",'Census match'!B368)","v":""},{"$f":"IF(AND(NOT(A369=\"\"),'Census match'!E368=\"\"),\"No Census match\",'Census match'!E368)","v":""},{"$f":"'Census match'!J368","v":""},{"$f":"IF($D369=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D369,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D369=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D369,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C368=\"\",D369=\"\"),\"\",'Facility data'!C368)","v":""},{"$f":"IF(ISNUMBER($G369),IF($G369<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G369)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G369)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),('Cost models'!$F$4+'Cost models'!$E$4*$G369)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),IF($G369<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G369)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G369)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),IF($G369<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G369)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G369)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),_xlfn.IFS(AND($G369<='Cost models'!$C$7,$G369>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G369)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G369<='Cost models'!$C$7,$G369<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G369)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G369>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G369)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),IF($G369<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G369)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G369)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),_xlfn.IFS($G369<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G369)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G369>'Cost models'!$C$9,$G369<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G369)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G369>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G369)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G369),IF($G369<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G369)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G369)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B369=\"\",\"\",IF(ISNUMBER('Facility data'!D368),'Facility data'!D368,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D369)*ISNUMBER('Facility data'!$C368))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D369,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D369,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D369,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W369=\"\",\"\",W369=1,\"Low impact\",W369=2,\"Mid-range impact\",W369=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U369=\"\",\"\",U369<0.01,1,AND(U369>=0.01,U369<=0.02),2,U369>0.02,3)","v":""},null,{"$f":"IF(T369=\"\",\"\",T369/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ369)+(0.0062454442*$Y369)+(-0.0005191748*($AQ369*$Y369))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ369)+(0.0062454442*$Y369)+(-0.0005191748*($AQ369*$Y369))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ369)+(0.0062454442*$Y369)+(-0.0005191748*($AQ369*$Y369))),\"\")","v":""},{"$f":"_xlfn.IFS(Z369=\"\",\"\",Z369<1.5,\"Weak\",AND(Z369>=1.5,Z369<=2.5),\"Mid-Range\",Z369>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z369=\"\",\"\",Z369<1.5,1,AND(Z369>=1.5,Z369<=2.5),2,Z369>2.5,3)","v":""},null,{"$f":"IF(OR(W369=\"\",AB369=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB369,W369))","v":""},{"$f":"_xlfn.IFS(AD369=\"\",\"\",AD369=\"Impact Not Likely to be Substantial\",1,AD369=\"Impact Unclear\",2,AD369=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D369=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D369,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG369=\"\",\"\",IF(AG369>National_B_tables[Column3]*1.25,3,IF(AG369<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D369=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D369,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D369,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI369=\"\",\"\",IF(AI369>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI369<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D369=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D369,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D369,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK369=\"\",\"\",IF(AK369>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK369<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D369=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D369,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D369,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM369=\"\",\"\",IF(AM369>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM369<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D369=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D369,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D369,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D369,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D369=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D369,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ369=\"\",\"\",IF(AQ369<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ369>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS369=\"\",\"\",AS369<1.5,\"High impact\",AS369>2.5,\"Low impact\",AND(AS369>=1.5,AS369<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS369=\"\",\"\",AS369>2.5,1,AND(AS369>=1.5,AS369<=2.5),2,AS369<1.5,3)","v":""},null,{"$f":"IF(B369=\"\",\"\",IF(OR(AE369=\"\",AT369=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE369,AU369)))","v":""}]
[{"$f":"IF('Census match'!A369=\"\",\"\",'Census match'!A369)","v":""},{"$f":"IF('Census match'!B369=\"\",\"\",'Census match'!B369)","v":""},{"$f":"IF(AND(NOT(A370=\"\"),'Census match'!E369=\"\"),\"No Census match\",'Census match'!E369)","v":""},{"$f":"'Census match'!J369","v":""},{"$f":"IF($D370=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D370,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D370=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D370,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C369=\"\",D370=\"\"),\"\",'Facility data'!C369)","v":""},{"$f":"IF(ISNUMBER($G370),IF($G370<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G370)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G370)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),('Cost models'!$F$4+'Cost models'!$E$4*$G370)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),IF($G370<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G370)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G370)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),IF($G370<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G370)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G370)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),_xlfn.IFS(AND($G370<='Cost models'!$C$7,$G370>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G370)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G370<='Cost models'!$C$7,$G370<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G370)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G370>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G370)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),IF($G370<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G370)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G370)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),_xlfn.IFS($G370<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G370)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G370>'Cost models'!$C$9,$G370<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G370)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G370>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G370)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G370),IF($G370<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G370)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G370)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B370=\"\",\"\",IF(ISNUMBER('Facility data'!D369),'Facility data'!D369,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D370)*ISNUMBER('Facility data'!$C369))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D370,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D370,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D370,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W370=\"\",\"\",W370=1,\"Low impact\",W370=2,\"Mid-range impact\",W370=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U370=\"\",\"\",U370<0.01,1,AND(U370>=0.01,U370<=0.02),2,U370>0.02,3)","v":""},null,{"$f":"IF(T370=\"\",\"\",T370/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ370)+(0.0062454442*$Y370)+(-0.0005191748*($AQ370*$Y370))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ370)+(0.0062454442*$Y370)+(-0.0005191748*($AQ370*$Y370))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ370)+(0.0062454442*$Y370)+(-0.0005191748*($AQ370*$Y370))),\"\")","v":""},{"$f":"_xlfn.IFS(Z370=\"\",\"\",Z370<1.5,\"Weak\",AND(Z370>=1.5,Z370<=2.5),\"Mid-Range\",Z370>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z370=\"\",\"\",Z370<1.5,1,AND(Z370>=1.5,Z370<=2.5),2,Z370>2.5,3)","v":""},null,{"$f":"IF(OR(W370=\"\",AB370=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB370,W370))","v":""},{"$f":"_xlfn.IFS(AD370=\"\",\"\",AD370=\"Impact Not Likely to be Substantial\",1,AD370=\"Impact Unclear\",2,AD370=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D370=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D370,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG370=\"\",\"\",IF(AG370>National_B_tables[Column3]*1.25,3,IF(AG370<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D370=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D370,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D370,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI370=\"\",\"\",IF(AI370>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI370<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D370=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D370,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D370,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK370=\"\",\"\",IF(AK370>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK370<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D370=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D370,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D370,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM370=\"\",\"\",IF(AM370>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM370<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D370=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D370,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D370,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D370,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D370=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D370,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ370=\"\",\"\",IF(AQ370<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ370>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS370=\"\",\"\",AS370<1.5,\"High impact\",AS370>2.5,\"Low impact\",AND(AS370>=1.5,AS370<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS370=\"\",\"\",AS370>2.5,1,AND(AS370>=1.5,AS370<=2.5),2,AS370<1.5,3)","v":""},null,{"$f":"IF(B370=\"\",\"\",IF(OR(AE370=\"\",AT370=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE370,AU370)))","v":""}]
[{"$f":"IF('Census match'!A370=\"\",\"\",'Census match'!A370)","v":""},{"$f":"IF('Census match'!B370=\"\",\"\",'Census match'!B370)","v":""},{"$f":"IF(AND(NOT(A371=\"\"),'Census match'!E370=\"\"),\"No Census match\",'Census match'!E370)","v":""},{"$f":"'Census match'!J370","v":""},{"$f":"IF($D371=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D371,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D371=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D371,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C370=\"\",D371=\"\"),\"\",'Facility data'!C370)","v":""},{"$f":"IF(ISNUMBER($G371),IF($G371<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G371)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G371)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),('Cost models'!$F$4+'Cost models'!$E$4*$G371)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),IF($G371<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G371)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G371)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),IF($G371<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G371)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G371)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),_xlfn.IFS(AND($G371<='Cost models'!$C$7,$G371>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G371)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G371<='Cost models'!$C$7,$G371<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G371)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G371>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G371)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),IF($G371<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G371)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G371)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),_xlfn.IFS($G371<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G371)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G371>'Cost models'!$C$9,$G371<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G371)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G371>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G371)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G371),IF($G371<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G371)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G371)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B371=\"\",\"\",IF(ISNUMBER('Facility data'!D370),'Facility data'!D370,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D371)*ISNUMBER('Facility data'!$C370))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D371,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D371,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D371,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W371=\"\",\"\",W371=1,\"Low impact\",W371=2,\"Mid-range impact\",W371=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U371=\"\",\"\",U371<0.01,1,AND(U371>=0.01,U371<=0.02),2,U371>0.02,3)","v":""},null,{"$f":"IF(T371=\"\",\"\",T371/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ371)+(0.0062454442*$Y371)+(-0.0005191748*($AQ371*$Y371))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ371)+(0.0062454442*$Y371)+(-0.0005191748*($AQ371*$Y371))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ371)+(0.0062454442*$Y371)+(-0.0005191748*($AQ371*$Y371))),\"\")","v":""},{"$f":"_xlfn.IFS(Z371=\"\",\"\",Z371<1.5,\"Weak\",AND(Z371>=1.5,Z371<=2.5),\"Mid-Range\",Z371>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z371=\"\",\"\",Z371<1.5,1,AND(Z371>=1.5,Z371<=2.5),2,Z371>2.5,3)","v":""},null,{"$f":"IF(OR(W371=\"\",AB371=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB371,W371))","v":""},{"$f":"_xlfn.IFS(AD371=\"\",\"\",AD371=\"Impact Not Likely to be Substantial\",1,AD371=\"Impact Unclear\",2,AD371=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D371=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D371,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG371=\"\",\"\",IF(AG371>National_B_tables[Column3]*1.25,3,IF(AG371<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D371=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D371,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D371,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI371=\"\",\"\",IF(AI371>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI371<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D371=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D371,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D371,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK371=\"\",\"\",IF(AK371>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK371<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D371=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D371,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D371,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM371=\"\",\"\",IF(AM371>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM371<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D371=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D371,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D371,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D371,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D371=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D371,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ371=\"\",\"\",IF(AQ371<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ371>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS371=\"\",\"\",AS371<1.5,\"High impact\",AS371>2.5,\"Low impact\",AND(AS371>=1.5,AS371<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS371=\"\",\"\",AS371>2.5,1,AND(AS371>=1.5,AS371<=2.5),2,AS371<1.5,3)","v":""},null,{"$f":"IF(B371=\"\",\"\",IF(OR(AE371=\"\",AT371=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE371,AU371)))","v":""}]
[{"$f":"IF('Census match'!A371=\"\",\"\",'Census match'!A371)","v":""},{"$f":"IF('Census match'!B371=\"\",\"\",'Census match'!B371)","v":""},{"$f":"IF(AND(NOT(A372=\"\"),'Census match'!E371=\"\"),\"No Census match\",'Census match'!E371)","v":""},{"$f":"'Census match'!J371","v":""},{"$f":"IF($D372=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D372,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D372=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D372,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C371=\"\",D372=\"\"),\"\",'Facility data'!C371)","v":""},{"$f":"IF(ISNUMBER($G372),IF($G372<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G372)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G372)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),('Cost models'!$F$4+'Cost models'!$E$4*$G372)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),IF($G372<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G372)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G372)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),IF($G372<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G372)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G372)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),_xlfn.IFS(AND($G372<='Cost models'!$C$7,$G372>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G372)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G372<='Cost models'!$C$7,$G372<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G372)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G372>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G372)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),IF($G372<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G372)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G372)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),_xlfn.IFS($G372<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G372)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G372>'Cost models'!$C$9,$G372<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G372)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G372>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G372)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G372),IF($G372<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G372)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G372)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B372=\"\",\"\",IF(ISNUMBER('Facility data'!D371),'Facility data'!D371,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D372)*ISNUMBER('Facility data'!$C371))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D372,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D372,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D372,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W372=\"\",\"\",W372=1,\"Low impact\",W372=2,\"Mid-range impact\",W372=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U372=\"\",\"\",U372<0.01,1,AND(U372>=0.01,U372<=0.02),2,U372>0.02,3)","v":""},null,{"$f":"IF(T372=\"\",\"\",T372/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ372)+(0.0062454442*$Y372)+(-0.0005191748*($AQ372*$Y372))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ372)+(0.0062454442*$Y372)+(-0.0005191748*($AQ372*$Y372))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ372)+(0.0062454442*$Y372)+(-0.0005191748*($AQ372*$Y372))),\"\")","v":""},{"$f":"_xlfn.IFS(Z372=\"\",\"\",Z372<1.5,\"Weak\",AND(Z372>=1.5,Z372<=2.5),\"Mid-Range\",Z372>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z372=\"\",\"\",Z372<1.5,1,AND(Z372>=1.5,Z372<=2.5),2,Z372>2.5,3)","v":""},null,{"$f":"IF(OR(W372=\"\",AB372=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB372,W372))","v":""},{"$f":"_xlfn.IFS(AD372=\"\",\"\",AD372=\"Impact Not Likely to be Substantial\",1,AD372=\"Impact Unclear\",2,AD372=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D372=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D372,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG372=\"\",\"\",IF(AG372>National_B_tables[Column3]*1.25,3,IF(AG372<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D372=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D372,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D372,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI372=\"\",\"\",IF(AI372>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI372<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D372=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D372,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D372,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK372=\"\",\"\",IF(AK372>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK372<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D372=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D372,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D372,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM372=\"\",\"\",IF(AM372>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM372<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D372=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D372,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D372,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D372,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D372=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D372,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ372=\"\",\"\",IF(AQ372<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ372>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS372=\"\",\"\",AS372<1.5,\"High impact\",AS372>2.5,\"Low impact\",AND(AS372>=1.5,AS372<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS372=\"\",\"\",AS372>2.5,1,AND(AS372>=1.5,AS372<=2.5),2,AS372<1.5,3)","v":""},null,{"$f":"IF(B372=\"\",\"\",IF(OR(AE372=\"\",AT372=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE372,AU372)))","v":""}]
[{"$f":"IF('Census match'!A372=\"\",\"\",'Census match'!A372)","v":""},{"$f":"IF('Census match'!B372=\"\",\"\",'Census match'!B372)","v":""},{"$f":"IF(AND(NOT(A373=\"\"),'Census match'!E372=\"\"),\"No Census match\",'Census match'!E372)","v":""},{"$f":"'Census match'!J372","v":""},{"$f":"IF($D373=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D373,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D373=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D373,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C372=\"\",D373=\"\"),\"\",'Facility data'!C372)","v":""},{"$f":"IF(ISNUMBER($G373),IF($G373<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G373)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G373)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),('Cost models'!$F$4+'Cost models'!$E$4*$G373)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),IF($G373<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G373)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G373)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),IF($G373<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G373)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G373)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),_xlfn.IFS(AND($G373<='Cost models'!$C$7,$G373>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G373)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G373<='Cost models'!$C$7,$G373<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G373)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G373>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G373)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),IF($G373<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G373)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G373)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),_xlfn.IFS($G373<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G373)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G373>'Cost models'!$C$9,$G373<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G373)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G373>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G373)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G373),IF($G373<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G373)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G373)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B373=\"\",\"\",IF(ISNUMBER('Facility data'!D372),'Facility data'!D372,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D373)*ISNUMBER('Facility data'!$C372))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D373,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D373,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D373,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W373=\"\",\"\",W373=1,\"Low impact\",W373=2,\"Mid-range impact\",W373=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U373=\"\",\"\",U373<0.01,1,AND(U373>=0.01,U373<=0.02),2,U373>0.02,3)","v":""},null,{"$f":"IF(T373=\"\",\"\",T373/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ373)+(0.0062454442*$Y373)+(-0.0005191748*($AQ373*$Y373))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ373)+(0.0062454442*$Y373)+(-0.0005191748*($AQ373*$Y373))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ373)+(0.0062454442*$Y373)+(-0.0005191748*($AQ373*$Y373))),\"\")","v":""},{"$f":"_xlfn.IFS(Z373=\"\",\"\",Z373<1.5,\"Weak\",AND(Z373>=1.5,Z373<=2.5),\"Mid-Range\",Z373>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z373=\"\",\"\",Z373<1.5,1,AND(Z373>=1.5,Z373<=2.5),2,Z373>2.5,3)","v":""},null,{"$f":"IF(OR(W373=\"\",AB373=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB373,W373))","v":""},{"$f":"_xlfn.IFS(AD373=\"\",\"\",AD373=\"Impact Not Likely to be Substantial\",1,AD373=\"Impact Unclear\",2,AD373=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D373=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D373,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG373=\"\",\"\",IF(AG373>National_B_tables[Column3]*1.25,3,IF(AG373<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D373=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D373,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D373,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI373=\"\",\"\",IF(AI373>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI373<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D373=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D373,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D373,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK373=\"\",\"\",IF(AK373>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK373<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D373=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D373,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D373,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM373=\"\",\"\",IF(AM373>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM373<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D373=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D373,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D373,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D373,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D373=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D373,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ373=\"\",\"\",IF(AQ373<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ373>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS373=\"\",\"\",AS373<1.5,\"High impact\",AS373>2.5,\"Low impact\",AND(AS373>=1.5,AS373<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS373=\"\",\"\",AS373>2.5,1,AND(AS373>=1.5,AS373<=2.5),2,AS373<1.5,3)","v":""},null,{"$f":"IF(B373=\"\",\"\",IF(OR(AE373=\"\",AT373=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE373,AU373)))","v":""}]
[{"$f":"IF('Census match'!A373=\"\",\"\",'Census match'!A373)","v":""},{"$f":"IF('Census match'!B373=\"\",\"\",'Census match'!B373)","v":""},{"$f":"IF(AND(NOT(A374=\"\"),'Census match'!E373=\"\"),\"No Census match\",'Census match'!E373)","v":""},{"$f":"'Census match'!J373","v":""},{"$f":"IF($D374=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D374,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D374=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D374,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C373=\"\",D374=\"\"),\"\",'Facility data'!C373)","v":""},{"$f":"IF(ISNUMBER($G374),IF($G374<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G374)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G374)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),('Cost models'!$F$4+'Cost models'!$E$4*$G374)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),IF($G374<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G374)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G374)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),IF($G374<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G374)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G374)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),_xlfn.IFS(AND($G374<='Cost models'!$C$7,$G374>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G374)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G374<='Cost models'!$C$7,$G374<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G374)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G374>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G374)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),IF($G374<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G374)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G374)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),_xlfn.IFS($G374<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G374)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G374>'Cost models'!$C$9,$G374<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G374)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G374>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G374)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G374),IF($G374<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G374)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G374)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B374=\"\",\"\",IF(ISNUMBER('Facility data'!D373),'Facility data'!D373,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D374)*ISNUMBER('Facility data'!$C373))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D374,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D374,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D374,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W374=\"\",\"\",W374=1,\"Low impact\",W374=2,\"Mid-range impact\",W374=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U374=\"\",\"\",U374<0.01,1,AND(U374>=0.01,U374<=0.02),2,U374>0.02,3)","v":""},null,{"$f":"IF(T374=\"\",\"\",T374/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ374)+(0.0062454442*$Y374)+(-0.0005191748*($AQ374*$Y374))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ374)+(0.0062454442*$Y374)+(-0.0005191748*($AQ374*$Y374))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ374)+(0.0062454442*$Y374)+(-0.0005191748*($AQ374*$Y374))),\"\")","v":""},{"$f":"_xlfn.IFS(Z374=\"\",\"\",Z374<1.5,\"Weak\",AND(Z374>=1.5,Z374<=2.5),\"Mid-Range\",Z374>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z374=\"\",\"\",Z374<1.5,1,AND(Z374>=1.5,Z374<=2.5),2,Z374>2.5,3)","v":""},null,{"$f":"IF(OR(W374=\"\",AB374=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB374,W374))","v":""},{"$f":"_xlfn.IFS(AD374=\"\",\"\",AD374=\"Impact Not Likely to be Substantial\",1,AD374=\"Impact Unclear\",2,AD374=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D374=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D374,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG374=\"\",\"\",IF(AG374>National_B_tables[Column3]*1.25,3,IF(AG374<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D374=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D374,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D374,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI374=\"\",\"\",IF(AI374>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI374<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D374=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D374,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D374,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK374=\"\",\"\",IF(AK374>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK374<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D374=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D374,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D374,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM374=\"\",\"\",IF(AM374>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM374<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D374=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D374,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D374,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D374,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D374=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D374,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ374=\"\",\"\",IF(AQ374<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ374>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS374=\"\",\"\",AS374<1.5,\"High impact\",AS374>2.5,\"Low impact\",AND(AS374>=1.5,AS374<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS374=\"\",\"\",AS374>2.5,1,AND(AS374>=1.5,AS374<=2.5),2,AS374<1.5,3)","v":""},null,{"$f":"IF(B374=\"\",\"\",IF(OR(AE374=\"\",AT374=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE374,AU374)))","v":""}]
[{"$f":"IF('Census match'!A374=\"\",\"\",'Census match'!A374)","v":""},{"$f":"IF('Census match'!B374=\"\",\"\",'Census match'!B374)","v":""},{"$f":"IF(AND(NOT(A375=\"\"),'Census match'!E374=\"\"),\"No Census match\",'Census match'!E374)","v":""},{"$f":"'Census match'!J374","v":""},{"$f":"IF($D375=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D375,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D375=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D375,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C374=\"\",D375=\"\"),\"\",'Facility data'!C374)","v":""},{"$f":"IF(ISNUMBER($G375),IF($G375<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G375)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G375)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),('Cost models'!$F$4+'Cost models'!$E$4*$G375)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),IF($G375<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G375)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G375)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),IF($G375<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G375)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G375)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),_xlfn.IFS(AND($G375<='Cost models'!$C$7,$G375>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G375)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G375<='Cost models'!$C$7,$G375<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G375)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G375>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G375)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),IF($G375<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G375)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G375)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),_xlfn.IFS($G375<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G375)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G375>'Cost models'!$C$9,$G375<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G375)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G375>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G375)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G375),IF($G375<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G375)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G375)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B375=\"\",\"\",IF(ISNUMBER('Facility data'!D374),'Facility data'!D374,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D375)*ISNUMBER('Facility data'!$C374))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D375,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D375,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D375,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W375=\"\",\"\",W375=1,\"Low impact\",W375=2,\"Mid-range impact\",W375=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U375=\"\",\"\",U375<0.01,1,AND(U375>=0.01,U375<=0.02),2,U375>0.02,3)","v":""},null,{"$f":"IF(T375=\"\",\"\",T375/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ375)+(0.0062454442*$Y375)+(-0.0005191748*($AQ375*$Y375))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ375)+(0.0062454442*$Y375)+(-0.0005191748*($AQ375*$Y375))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ375)+(0.0062454442*$Y375)+(-0.0005191748*($AQ375*$Y375))),\"\")","v":""},{"$f":"_xlfn.IFS(Z375=\"\",\"\",Z375<1.5,\"Weak\",AND(Z375>=1.5,Z375<=2.5),\"Mid-Range\",Z375>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z375=\"\",\"\",Z375<1.5,1,AND(Z375>=1.5,Z375<=2.5),2,Z375>2.5,3)","v":""},null,{"$f":"IF(OR(W375=\"\",AB375=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB375,W375))","v":""},{"$f":"_xlfn.IFS(AD375=\"\",\"\",AD375=\"Impact Not Likely to be Substantial\",1,AD375=\"Impact Unclear\",2,AD375=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D375=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D375,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG375=\"\",\"\",IF(AG375>National_B_tables[Column3]*1.25,3,IF(AG375<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D375=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D375,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D375,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI375=\"\",\"\",IF(AI375>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI375<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D375=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D375,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D375,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK375=\"\",\"\",IF(AK375>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK375<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D375=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D375,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D375,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM375=\"\",\"\",IF(AM375>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM375<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D375=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D375,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D375,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D375,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D375=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D375,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ375=\"\",\"\",IF(AQ375<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ375>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS375=\"\",\"\",AS375<1.5,\"High impact\",AS375>2.5,\"Low impact\",AND(AS375>=1.5,AS375<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS375=\"\",\"\",AS375>2.5,1,AND(AS375>=1.5,AS375<=2.5),2,AS375<1.5,3)","v":""},null,{"$f":"IF(B375=\"\",\"\",IF(OR(AE375=\"\",AT375=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE375,AU375)))","v":""}]
[{"$f":"IF('Census match'!A375=\"\",\"\",'Census match'!A375)","v":""},{"$f":"IF('Census match'!B375=\"\",\"\",'Census match'!B375)","v":""},{"$f":"IF(AND(NOT(A376=\"\"),'Census match'!E375=\"\"),\"No Census match\",'Census match'!E375)","v":""},{"$f":"'Census match'!J375","v":""},{"$f":"IF($D376=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D376,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D376=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D376,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C375=\"\",D376=\"\"),\"\",'Facility data'!C375)","v":""},{"$f":"IF(ISNUMBER($G376),IF($G376<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G376)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G376)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),('Cost models'!$F$4+'Cost models'!$E$4*$G376)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),IF($G376<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G376)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G376)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),IF($G376<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G376)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G376)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),_xlfn.IFS(AND($G376<='Cost models'!$C$7,$G376>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G376)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G376<='Cost models'!$C$7,$G376<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G376)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G376>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G376)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),IF($G376<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G376)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G376)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),_xlfn.IFS($G376<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G376)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G376>'Cost models'!$C$9,$G376<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G376)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G376>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G376)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G376),IF($G376<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G376)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G376)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B376=\"\",\"\",IF(ISNUMBER('Facility data'!D375),'Facility data'!D375,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D376)*ISNUMBER('Facility data'!$C375))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D376,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D376,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D376,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W376=\"\",\"\",W376=1,\"Low impact\",W376=2,\"Mid-range impact\",W376=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U376=\"\",\"\",U376<0.01,1,AND(U376>=0.01,U376<=0.02),2,U376>0.02,3)","v":""},null,{"$f":"IF(T376=\"\",\"\",T376/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ376)+(0.0062454442*$Y376)+(-0.0005191748*($AQ376*$Y376))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ376)+(0.0062454442*$Y376)+(-0.0005191748*($AQ376*$Y376))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ376)+(0.0062454442*$Y376)+(-0.0005191748*($AQ376*$Y376))),\"\")","v":""},{"$f":"_xlfn.IFS(Z376=\"\",\"\",Z376<1.5,\"Weak\",AND(Z376>=1.5,Z376<=2.5),\"Mid-Range\",Z376>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z376=\"\",\"\",Z376<1.5,1,AND(Z376>=1.5,Z376<=2.5),2,Z376>2.5,3)","v":""},null,{"$f":"IF(OR(W376=\"\",AB376=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB376,W376))","v":""},{"$f":"_xlfn.IFS(AD376=\"\",\"\",AD376=\"Impact Not Likely to be Substantial\",1,AD376=\"Impact Unclear\",2,AD376=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D376=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D376,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG376=\"\",\"\",IF(AG376>National_B_tables[Column3]*1.25,3,IF(AG376<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D376=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D376,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D376,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI376=\"\",\"\",IF(AI376>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI376<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D376=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D376,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D376,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK376=\"\",\"\",IF(AK376>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK376<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D376=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D376,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D376,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM376=\"\",\"\",IF(AM376>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM376<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D376=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D376,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D376,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D376,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D376=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D376,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ376=\"\",\"\",IF(AQ376<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ376>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS376=\"\",\"\",AS376<1.5,\"High impact\",AS376>2.5,\"Low impact\",AND(AS376>=1.5,AS376<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS376=\"\",\"\",AS376>2.5,1,AND(AS376>=1.5,AS376<=2.5),2,AS376<1.5,3)","v":""},null,{"$f":"IF(B376=\"\",\"\",IF(OR(AE376=\"\",AT376=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE376,AU376)))","v":""}]
[{"$f":"IF('Census match'!A376=\"\",\"\",'Census match'!A376)","v":""},{"$f":"IF('Census match'!B376=\"\",\"\",'Census match'!B376)","v":""},{"$f":"IF(AND(NOT(A377=\"\"),'Census match'!E376=\"\"),\"No Census match\",'Census match'!E376)","v":""},{"$f":"'Census match'!J376","v":""},{"$f":"IF($D377=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D377,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D377=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D377,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C376=\"\",D377=\"\"),\"\",'Facility data'!C376)","v":""},{"$f":"IF(ISNUMBER($G377),IF($G377<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G377)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G377)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),('Cost models'!$F$4+'Cost models'!$E$4*$G377)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),IF($G377<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G377)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G377)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),IF($G377<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G377)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G377)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),_xlfn.IFS(AND($G377<='Cost models'!$C$7,$G377>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G377)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G377<='Cost models'!$C$7,$G377<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G377)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G377>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G377)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),IF($G377<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G377)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G377)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),_xlfn.IFS($G377<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G377)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G377>'Cost models'!$C$9,$G377<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G377)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G377>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G377)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G377),IF($G377<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G377)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G377)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B377=\"\",\"\",IF(ISNUMBER('Facility data'!D376),'Facility data'!D376,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D377)*ISNUMBER('Facility data'!$C376))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D377,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D377,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D377,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W377=\"\",\"\",W377=1,\"Low impact\",W377=2,\"Mid-range impact\",W377=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U377=\"\",\"\",U377<0.01,1,AND(U377>=0.01,U377<=0.02),2,U377>0.02,3)","v":""},null,{"$f":"IF(T377=\"\",\"\",T377/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ377)+(0.0062454442*$Y377)+(-0.0005191748*($AQ377*$Y377))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ377)+(0.0062454442*$Y377)+(-0.0005191748*($AQ377*$Y377))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ377)+(0.0062454442*$Y377)+(-0.0005191748*($AQ377*$Y377))),\"\")","v":""},{"$f":"_xlfn.IFS(Z377=\"\",\"\",Z377<1.5,\"Weak\",AND(Z377>=1.5,Z377<=2.5),\"Mid-Range\",Z377>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z377=\"\",\"\",Z377<1.5,1,AND(Z377>=1.5,Z377<=2.5),2,Z377>2.5,3)","v":""},null,{"$f":"IF(OR(W377=\"\",AB377=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB377,W377))","v":""},{"$f":"_xlfn.IFS(AD377=\"\",\"\",AD377=\"Impact Not Likely to be Substantial\",1,AD377=\"Impact Unclear\",2,AD377=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D377=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D377,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG377=\"\",\"\",IF(AG377>National_B_tables[Column3]*1.25,3,IF(AG377<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D377=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D377,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D377,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI377=\"\",\"\",IF(AI377>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI377<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D377=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D377,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D377,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK377=\"\",\"\",IF(AK377>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK377<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D377=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D377,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D377,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM377=\"\",\"\",IF(AM377>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM377<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D377=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D377,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D377,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D377,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D377=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D377,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ377=\"\",\"\",IF(AQ377<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ377>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS377=\"\",\"\",AS377<1.5,\"High impact\",AS377>2.5,\"Low impact\",AND(AS377>=1.5,AS377<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS377=\"\",\"\",AS377>2.5,1,AND(AS377>=1.5,AS377<=2.5),2,AS377<1.5,3)","v":""},null,{"$f":"IF(B377=\"\",\"\",IF(OR(AE377=\"\",AT377=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE377,AU377)))","v":""}]
[{"$f":"IF('Census match'!A377=\"\",\"\",'Census match'!A377)","v":""},{"$f":"IF('Census match'!B377=\"\",\"\",'Census match'!B377)","v":""},{"$f":"IF(AND(NOT(A378=\"\"),'Census match'!E377=\"\"),\"No Census match\",'Census match'!E377)","v":""},{"$f":"'Census match'!J377","v":""},{"$f":"IF($D378=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D378,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D378=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D378,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C377=\"\",D378=\"\"),\"\",'Facility data'!C377)","v":""},{"$f":"IF(ISNUMBER($G378),IF($G378<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G378)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G378)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),('Cost models'!$F$4+'Cost models'!$E$4*$G378)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),IF($G378<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G378)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G378)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),IF($G378<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G378)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G378)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),_xlfn.IFS(AND($G378<='Cost models'!$C$7,$G378>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G378)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G378<='Cost models'!$C$7,$G378<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G378)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G378>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G378)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),IF($G378<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G378)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G378)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),_xlfn.IFS($G378<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G378)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G378>'Cost models'!$C$9,$G378<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G378)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G378>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G378)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G378),IF($G378<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G378)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G378)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B378=\"\",\"\",IF(ISNUMBER('Facility data'!D377),'Facility data'!D377,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D378)*ISNUMBER('Facility data'!$C377))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D378,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D378,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D378,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W378=\"\",\"\",W378=1,\"Low impact\",W378=2,\"Mid-range impact\",W378=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U378=\"\",\"\",U378<0.01,1,AND(U378>=0.01,U378<=0.02),2,U378>0.02,3)","v":""},null,{"$f":"IF(T378=\"\",\"\",T378/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ378)+(0.0062454442*$Y378)+(-0.0005191748*($AQ378*$Y378))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ378)+(0.0062454442*$Y378)+(-0.0005191748*($AQ378*$Y378))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ378)+(0.0062454442*$Y378)+(-0.0005191748*($AQ378*$Y378))),\"\")","v":""},{"$f":"_xlfn.IFS(Z378=\"\",\"\",Z378<1.5,\"Weak\",AND(Z378>=1.5,Z378<=2.5),\"Mid-Range\",Z378>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z378=\"\",\"\",Z378<1.5,1,AND(Z378>=1.5,Z378<=2.5),2,Z378>2.5,3)","v":""},null,{"$f":"IF(OR(W378=\"\",AB378=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB378,W378))","v":""},{"$f":"_xlfn.IFS(AD378=\"\",\"\",AD378=\"Impact Not Likely to be Substantial\",1,AD378=\"Impact Unclear\",2,AD378=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D378=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D378,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG378=\"\",\"\",IF(AG378>National_B_tables[Column3]*1.25,3,IF(AG378<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D378=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D378,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D378,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI378=\"\",\"\",IF(AI378>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI378<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D378=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D378,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D378,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK378=\"\",\"\",IF(AK378>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK378<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D378=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D378,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D378,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM378=\"\",\"\",IF(AM378>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM378<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D378=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D378,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D378,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D378,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D378=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D378,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ378=\"\",\"\",IF(AQ378<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ378>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS378=\"\",\"\",AS378<1.5,\"High impact\",AS378>2.5,\"Low impact\",AND(AS378>=1.5,AS378<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS378=\"\",\"\",AS378>2.5,1,AND(AS378>=1.5,AS378<=2.5),2,AS378<1.5,3)","v":""},null,{"$f":"IF(B378=\"\",\"\",IF(OR(AE378=\"\",AT378=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE378,AU378)))","v":""}]
[{"$f":"IF('Census match'!A378=\"\",\"\",'Census match'!A378)","v":""},{"$f":"IF('Census match'!B378=\"\",\"\",'Census match'!B378)","v":""},{"$f":"IF(AND(NOT(A379=\"\"),'Census match'!E378=\"\"),\"No Census match\",'Census match'!E378)","v":""},{"$f":"'Census match'!J378","v":""},{"$f":"IF($D379=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D379,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D379=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D379,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C378=\"\",D379=\"\"),\"\",'Facility data'!C378)","v":""},{"$f":"IF(ISNUMBER($G379),IF($G379<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G379)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G379)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),('Cost models'!$F$4+'Cost models'!$E$4*$G379)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),IF($G379<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G379)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G379)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),IF($G379<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G379)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G379)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),_xlfn.IFS(AND($G379<='Cost models'!$C$7,$G379>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G379)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G379<='Cost models'!$C$7,$G379<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G379)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G379>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G379)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),IF($G379<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G379)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G379)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),_xlfn.IFS($G379<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G379)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G379>'Cost models'!$C$9,$G379<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G379)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G379>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G379)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G379),IF($G379<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G379)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G379)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B379=\"\",\"\",IF(ISNUMBER('Facility data'!D378),'Facility data'!D378,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D379)*ISNUMBER('Facility data'!$C378))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D379,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D379,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D379,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W379=\"\",\"\",W379=1,\"Low impact\",W379=2,\"Mid-range impact\",W379=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U379=\"\",\"\",U379<0.01,1,AND(U379>=0.01,U379<=0.02),2,U379>0.02,3)","v":""},null,{"$f":"IF(T379=\"\",\"\",T379/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ379)+(0.0062454442*$Y379)+(-0.0005191748*($AQ379*$Y379))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ379)+(0.0062454442*$Y379)+(-0.0005191748*($AQ379*$Y379))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ379)+(0.0062454442*$Y379)+(-0.0005191748*($AQ379*$Y379))),\"\")","v":""},{"$f":"_xlfn.IFS(Z379=\"\",\"\",Z379<1.5,\"Weak\",AND(Z379>=1.5,Z379<=2.5),\"Mid-Range\",Z379>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z379=\"\",\"\",Z379<1.5,1,AND(Z379>=1.5,Z379<=2.5),2,Z379>2.5,3)","v":""},null,{"$f":"IF(OR(W379=\"\",AB379=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB379,W379))","v":""},{"$f":"_xlfn.IFS(AD379=\"\",\"\",AD379=\"Impact Not Likely to be Substantial\",1,AD379=\"Impact Unclear\",2,AD379=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D379=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D379,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG379=\"\",\"\",IF(AG379>National_B_tables[Column3]*1.25,3,IF(AG379<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D379=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D379,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D379,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI379=\"\",\"\",IF(AI379>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI379<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D379=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D379,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D379,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK379=\"\",\"\",IF(AK379>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK379<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D379=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D379,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D379,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM379=\"\",\"\",IF(AM379>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM379<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D379=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D379,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D379,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D379,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D379=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D379,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ379=\"\",\"\",IF(AQ379<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ379>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS379=\"\",\"\",AS379<1.5,\"High impact\",AS379>2.5,\"Low impact\",AND(AS379>=1.5,AS379<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS379=\"\",\"\",AS379>2.5,1,AND(AS379>=1.5,AS379<=2.5),2,AS379<1.5,3)","v":""},null,{"$f":"IF(B379=\"\",\"\",IF(OR(AE379=\"\",AT379=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE379,AU379)))","v":""}]
[{"$f":"IF('Census match'!A379=\"\",\"\",'Census match'!A379)","v":""},{"$f":"IF('Census match'!B379=\"\",\"\",'Census match'!B379)","v":""},{"$f":"IF(AND(NOT(A380=\"\"),'Census match'!E379=\"\"),\"No Census match\",'Census match'!E379)","v":""},{"$f":"'Census match'!J379","v":""},{"$f":"IF($D380=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D380,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D380=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D380,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C379=\"\",D380=\"\"),\"\",'Facility data'!C379)","v":""},{"$f":"IF(ISNUMBER($G380),IF($G380<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G380)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G380)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),('Cost models'!$F$4+'Cost models'!$E$4*$G380)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),IF($G380<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G380)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G380)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),IF($G380<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G380)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G380)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),_xlfn.IFS(AND($G380<='Cost models'!$C$7,$G380>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G380)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G380<='Cost models'!$C$7,$G380<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G380)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G380>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G380)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),IF($G380<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G380)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G380)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),_xlfn.IFS($G380<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G380)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G380>'Cost models'!$C$9,$G380<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G380)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G380>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G380)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G380),IF($G380<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G380)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G380)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B380=\"\",\"\",IF(ISNUMBER('Facility data'!D379),'Facility data'!D379,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D380)*ISNUMBER('Facility data'!$C379))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D380,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D380,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D380,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W380=\"\",\"\",W380=1,\"Low impact\",W380=2,\"Mid-range impact\",W380=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U380=\"\",\"\",U380<0.01,1,AND(U380>=0.01,U380<=0.02),2,U380>0.02,3)","v":""},null,{"$f":"IF(T380=\"\",\"\",T380/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ380)+(0.0062454442*$Y380)+(-0.0005191748*($AQ380*$Y380))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ380)+(0.0062454442*$Y380)+(-0.0005191748*($AQ380*$Y380))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ380)+(0.0062454442*$Y380)+(-0.0005191748*($AQ380*$Y380))),\"\")","v":""},{"$f":"_xlfn.IFS(Z380=\"\",\"\",Z380<1.5,\"Weak\",AND(Z380>=1.5,Z380<=2.5),\"Mid-Range\",Z380>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z380=\"\",\"\",Z380<1.5,1,AND(Z380>=1.5,Z380<=2.5),2,Z380>2.5,3)","v":""},null,{"$f":"IF(OR(W380=\"\",AB380=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB380,W380))","v":""},{"$f":"_xlfn.IFS(AD380=\"\",\"\",AD380=\"Impact Not Likely to be Substantial\",1,AD380=\"Impact Unclear\",2,AD380=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D380=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D380,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG380=\"\",\"\",IF(AG380>National_B_tables[Column3]*1.25,3,IF(AG380<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D380=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D380,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D380,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI380=\"\",\"\",IF(AI380>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI380<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D380=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D380,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D380,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK380=\"\",\"\",IF(AK380>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK380<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D380=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D380,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D380,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM380=\"\",\"\",IF(AM380>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM380<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D380=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D380,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D380,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D380,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D380=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D380,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ380=\"\",\"\",IF(AQ380<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ380>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS380=\"\",\"\",AS380<1.5,\"High impact\",AS380>2.5,\"Low impact\",AND(AS380>=1.5,AS380<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS380=\"\",\"\",AS380>2.5,1,AND(AS380>=1.5,AS380<=2.5),2,AS380<1.5,3)","v":""},null,{"$f":"IF(B380=\"\",\"\",IF(OR(AE380=\"\",AT380=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE380,AU380)))","v":""}]
[{"$f":"IF('Census match'!A380=\"\",\"\",'Census match'!A380)","v":""},{"$f":"IF('Census match'!B380=\"\",\"\",'Census match'!B380)","v":""},{"$f":"IF(AND(NOT(A381=\"\"),'Census match'!E380=\"\"),\"No Census match\",'Census match'!E380)","v":""},{"$f":"'Census match'!J380","v":""},{"$f":"IF($D381=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D381,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D381=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D381,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C380=\"\",D381=\"\"),\"\",'Facility data'!C380)","v":""},{"$f":"IF(ISNUMBER($G381),IF($G381<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G381)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G381)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),('Cost models'!$F$4+'Cost models'!$E$4*$G381)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),IF($G381<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G381)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G381)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),IF($G381<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G381)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G381)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),_xlfn.IFS(AND($G381<='Cost models'!$C$7,$G381>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G381)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G381<='Cost models'!$C$7,$G381<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G381)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G381>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G381)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),IF($G381<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G381)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G381)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),_xlfn.IFS($G381<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G381)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G381>'Cost models'!$C$9,$G381<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G381)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G381>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G381)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G381),IF($G381<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G381)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G381)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B381=\"\",\"\",IF(ISNUMBER('Facility data'!D380),'Facility data'!D380,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D381)*ISNUMBER('Facility data'!$C380))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D381,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D381,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D381,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W381=\"\",\"\",W381=1,\"Low impact\",W381=2,\"Mid-range impact\",W381=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U381=\"\",\"\",U381<0.01,1,AND(U381>=0.01,U381<=0.02),2,U381>0.02,3)","v":""},null,{"$f":"IF(T381=\"\",\"\",T381/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ381)+(0.0062454442*$Y381)+(-0.0005191748*($AQ381*$Y381))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ381)+(0.0062454442*$Y381)+(-0.0005191748*($AQ381*$Y381))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ381)+(0.0062454442*$Y381)+(-0.0005191748*($AQ381*$Y381))),\"\")","v":""},{"$f":"_xlfn.IFS(Z381=\"\",\"\",Z381<1.5,\"Weak\",AND(Z381>=1.5,Z381<=2.5),\"Mid-Range\",Z381>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z381=\"\",\"\",Z381<1.5,1,AND(Z381>=1.5,Z381<=2.5),2,Z381>2.5,3)","v":""},null,{"$f":"IF(OR(W381=\"\",AB381=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB381,W381))","v":""},{"$f":"_xlfn.IFS(AD381=\"\",\"\",AD381=\"Impact Not Likely to be Substantial\",1,AD381=\"Impact Unclear\",2,AD381=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D381=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D381,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG381=\"\",\"\",IF(AG381>National_B_tables[Column3]*1.25,3,IF(AG381<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D381=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D381,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D381,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI381=\"\",\"\",IF(AI381>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI381<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D381=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D381,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D381,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK381=\"\",\"\",IF(AK381>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK381<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D381=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D381,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D381,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM381=\"\",\"\",IF(AM381>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM381<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D381=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D381,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D381,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D381,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D381=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D381,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ381=\"\",\"\",IF(AQ381<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ381>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS381=\"\",\"\",AS381<1.5,\"High impact\",AS381>2.5,\"Low impact\",AND(AS381>=1.5,AS381<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS381=\"\",\"\",AS381>2.5,1,AND(AS381>=1.5,AS381<=2.5),2,AS381<1.5,3)","v":""},null,{"$f":"IF(B381=\"\",\"\",IF(OR(AE381=\"\",AT381=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE381,AU381)))","v":""}]
[{"$f":"IF('Census match'!A381=\"\",\"\",'Census match'!A381)","v":""},{"$f":"IF('Census match'!B381=\"\",\"\",'Census match'!B381)","v":""},{"$f":"IF(AND(NOT(A382=\"\"),'Census match'!E381=\"\"),\"No Census match\",'Census match'!E381)","v":""},{"$f":"'Census match'!J381","v":""},{"$f":"IF($D382=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D382,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D382=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D382,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C381=\"\",D382=\"\"),\"\",'Facility data'!C381)","v":""},{"$f":"IF(ISNUMBER($G382),IF($G382<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G382)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G382)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),('Cost models'!$F$4+'Cost models'!$E$4*$G382)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),IF($G382<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G382)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G382)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),IF($G382<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G382)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G382)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),_xlfn.IFS(AND($G382<='Cost models'!$C$7,$G382>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G382)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G382<='Cost models'!$C$7,$G382<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G382)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G382>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G382)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),IF($G382<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G382)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G382)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),_xlfn.IFS($G382<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G382)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G382>'Cost models'!$C$9,$G382<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G382)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G382>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G382)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G382),IF($G382<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G382)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G382)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B382=\"\",\"\",IF(ISNUMBER('Facility data'!D381),'Facility data'!D381,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D382)*ISNUMBER('Facility data'!$C381))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D382,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D382,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D382,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W382=\"\",\"\",W382=1,\"Low impact\",W382=2,\"Mid-range impact\",W382=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U382=\"\",\"\",U382<0.01,1,AND(U382>=0.01,U382<=0.02),2,U382>0.02,3)","v":""},null,{"$f":"IF(T382=\"\",\"\",T382/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ382)+(0.0062454442*$Y382)+(-0.0005191748*($AQ382*$Y382))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ382)+(0.0062454442*$Y382)+(-0.0005191748*($AQ382*$Y382))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ382)+(0.0062454442*$Y382)+(-0.0005191748*($AQ382*$Y382))),\"\")","v":""},{"$f":"_xlfn.IFS(Z382=\"\",\"\",Z382<1.5,\"Weak\",AND(Z382>=1.5,Z382<=2.5),\"Mid-Range\",Z382>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z382=\"\",\"\",Z382<1.5,1,AND(Z382>=1.5,Z382<=2.5),2,Z382>2.5,3)","v":""},null,{"$f":"IF(OR(W382=\"\",AB382=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB382,W382))","v":""},{"$f":"_xlfn.IFS(AD382=\"\",\"\",AD382=\"Impact Not Likely to be Substantial\",1,AD382=\"Impact Unclear\",2,AD382=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D382=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D382,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG382=\"\",\"\",IF(AG382>National_B_tables[Column3]*1.25,3,IF(AG382<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D382=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D382,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D382,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI382=\"\",\"\",IF(AI382>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI382<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D382=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D382,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D382,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK382=\"\",\"\",IF(AK382>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK382<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D382=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D382,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D382,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM382=\"\",\"\",IF(AM382>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM382<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D382=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D382,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D382,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D382,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D382=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D382,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ382=\"\",\"\",IF(AQ382<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ382>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS382=\"\",\"\",AS382<1.5,\"High impact\",AS382>2.5,\"Low impact\",AND(AS382>=1.5,AS382<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS382=\"\",\"\",AS382>2.5,1,AND(AS382>=1.5,AS382<=2.5),2,AS382<1.5,3)","v":""},null,{"$f":"IF(B382=\"\",\"\",IF(OR(AE382=\"\",AT382=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE382,AU382)))","v":""}]
[{"$f":"IF('Census match'!A382=\"\",\"\",'Census match'!A382)","v":""},{"$f":"IF('Census match'!B382=\"\",\"\",'Census match'!B382)","v":""},{"$f":"IF(AND(NOT(A383=\"\"),'Census match'!E382=\"\"),\"No Census match\",'Census match'!E382)","v":""},{"$f":"'Census match'!J382","v":""},{"$f":"IF($D383=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D383,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D383=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D383,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C382=\"\",D383=\"\"),\"\",'Facility data'!C382)","v":""},{"$f":"IF(ISNUMBER($G383),IF($G383<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G383)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G383)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),('Cost models'!$F$4+'Cost models'!$E$4*$G383)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),IF($G383<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G383)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G383)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),IF($G383<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G383)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G383)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),_xlfn.IFS(AND($G383<='Cost models'!$C$7,$G383>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G383)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G383<='Cost models'!$C$7,$G383<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G383)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G383>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G383)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),IF($G383<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G383)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G383)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),_xlfn.IFS($G383<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G383)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G383>'Cost models'!$C$9,$G383<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G383)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G383>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G383)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G383),IF($G383<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G383)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G383)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B383=\"\",\"\",IF(ISNUMBER('Facility data'!D382),'Facility data'!D382,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D383)*ISNUMBER('Facility data'!$C382))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D383,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D383,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D383,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W383=\"\",\"\",W383=1,\"Low impact\",W383=2,\"Mid-range impact\",W383=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U383=\"\",\"\",U383<0.01,1,AND(U383>=0.01,U383<=0.02),2,U383>0.02,3)","v":""},null,{"$f":"IF(T383=\"\",\"\",T383/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ383)+(0.0062454442*$Y383)+(-0.0005191748*($AQ383*$Y383))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ383)+(0.0062454442*$Y383)+(-0.0005191748*($AQ383*$Y383))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ383)+(0.0062454442*$Y383)+(-0.0005191748*($AQ383*$Y383))),\"\")","v":""},{"$f":"_xlfn.IFS(Z383=\"\",\"\",Z383<1.5,\"Weak\",AND(Z383>=1.5,Z383<=2.5),\"Mid-Range\",Z383>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z383=\"\",\"\",Z383<1.5,1,AND(Z383>=1.5,Z383<=2.5),2,Z383>2.5,3)","v":""},null,{"$f":"IF(OR(W383=\"\",AB383=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB383,W383))","v":""},{"$f":"_xlfn.IFS(AD383=\"\",\"\",AD383=\"Impact Not Likely to be Substantial\",1,AD383=\"Impact Unclear\",2,AD383=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D383=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D383,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG383=\"\",\"\",IF(AG383>National_B_tables[Column3]*1.25,3,IF(AG383<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D383=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D383,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D383,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI383=\"\",\"\",IF(AI383>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI383<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D383=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D383,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D383,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK383=\"\",\"\",IF(AK383>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK383<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D383=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D383,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D383,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM383=\"\",\"\",IF(AM383>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM383<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D383=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D383,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D383,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D383,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D383=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D383,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ383=\"\",\"\",IF(AQ383<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ383>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS383=\"\",\"\",AS383<1.5,\"High impact\",AS383>2.5,\"Low impact\",AND(AS383>=1.5,AS383<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS383=\"\",\"\",AS383>2.5,1,AND(AS383>=1.5,AS383<=2.5),2,AS383<1.5,3)","v":""},null,{"$f":"IF(B383=\"\",\"\",IF(OR(AE383=\"\",AT383=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE383,AU383)))","v":""}]
[{"$f":"IF('Census match'!A383=\"\",\"\",'Census match'!A383)","v":""},{"$f":"IF('Census match'!B383=\"\",\"\",'Census match'!B383)","v":""},{"$f":"IF(AND(NOT(A384=\"\"),'Census match'!E383=\"\"),\"No Census match\",'Census match'!E383)","v":""},{"$f":"'Census match'!J383","v":""},{"$f":"IF($D384=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D384,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D384=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D384,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C383=\"\",D384=\"\"),\"\",'Facility data'!C383)","v":""},{"$f":"IF(ISNUMBER($G384),IF($G384<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G384)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G384)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),('Cost models'!$F$4+'Cost models'!$E$4*$G384)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),IF($G384<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G384)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G384)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),IF($G384<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G384)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G384)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),_xlfn.IFS(AND($G384<='Cost models'!$C$7,$G384>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G384)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G384<='Cost models'!$C$7,$G384<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G384)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G384>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G384)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),IF($G384<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G384)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G384)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),_xlfn.IFS($G384<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G384)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G384>'Cost models'!$C$9,$G384<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G384)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G384>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G384)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G384),IF($G384<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G384)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G384)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B384=\"\",\"\",IF(ISNUMBER('Facility data'!D383),'Facility data'!D383,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D384)*ISNUMBER('Facility data'!$C383))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D384,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D384,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D384,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W384=\"\",\"\",W384=1,\"Low impact\",W384=2,\"Mid-range impact\",W384=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U384=\"\",\"\",U384<0.01,1,AND(U384>=0.01,U384<=0.02),2,U384>0.02,3)","v":""},null,{"$f":"IF(T384=\"\",\"\",T384/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ384)+(0.0062454442*$Y384)+(-0.0005191748*($AQ384*$Y384))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ384)+(0.0062454442*$Y384)+(-0.0005191748*($AQ384*$Y384))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ384)+(0.0062454442*$Y384)+(-0.0005191748*($AQ384*$Y384))),\"\")","v":""},{"$f":"_xlfn.IFS(Z384=\"\",\"\",Z384<1.5,\"Weak\",AND(Z384>=1.5,Z384<=2.5),\"Mid-Range\",Z384>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z384=\"\",\"\",Z384<1.5,1,AND(Z384>=1.5,Z384<=2.5),2,Z384>2.5,3)","v":""},null,{"$f":"IF(OR(W384=\"\",AB384=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB384,W384))","v":""},{"$f":"_xlfn.IFS(AD384=\"\",\"\",AD384=\"Impact Not Likely to be Substantial\",1,AD384=\"Impact Unclear\",2,AD384=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D384=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D384,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG384=\"\",\"\",IF(AG384>National_B_tables[Column3]*1.25,3,IF(AG384<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D384=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D384,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D384,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI384=\"\",\"\",IF(AI384>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI384<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D384=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D384,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D384,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK384=\"\",\"\",IF(AK384>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK384<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D384=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D384,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D384,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM384=\"\",\"\",IF(AM384>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM384<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D384=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D384,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D384,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D384,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D384=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D384,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ384=\"\",\"\",IF(AQ384<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ384>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS384=\"\",\"\",AS384<1.5,\"High impact\",AS384>2.5,\"Low impact\",AND(AS384>=1.5,AS384<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS384=\"\",\"\",AS384>2.5,1,AND(AS384>=1.5,AS384<=2.5),2,AS384<1.5,3)","v":""},null,{"$f":"IF(B384=\"\",\"\",IF(OR(AE384=\"\",AT384=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE384,AU384)))","v":""}]
[{"$f":"IF('Census match'!A384=\"\",\"\",'Census match'!A384)","v":""},{"$f":"IF('Census match'!B384=\"\",\"\",'Census match'!B384)","v":""},{"$f":"IF(AND(NOT(A385=\"\"),'Census match'!E384=\"\"),\"No Census match\",'Census match'!E384)","v":""},{"$f":"'Census match'!J384","v":""},{"$f":"IF($D385=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D385,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D385=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D385,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C384=\"\",D385=\"\"),\"\",'Facility data'!C384)","v":""},{"$f":"IF(ISNUMBER($G385),IF($G385<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G385)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G385)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),('Cost models'!$F$4+'Cost models'!$E$4*$G385)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),IF($G385<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G385)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G385)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),IF($G385<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G385)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G385)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),_xlfn.IFS(AND($G385<='Cost models'!$C$7,$G385>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G385)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G385<='Cost models'!$C$7,$G385<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G385)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G385>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G385)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),IF($G385<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G385)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G385)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),_xlfn.IFS($G385<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G385)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G385>'Cost models'!$C$9,$G385<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G385)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G385>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G385)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G385),IF($G385<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G385)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G385)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B385=\"\",\"\",IF(ISNUMBER('Facility data'!D384),'Facility data'!D384,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D385)*ISNUMBER('Facility data'!$C384))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D385,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D385,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D385,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W385=\"\",\"\",W385=1,\"Low impact\",W385=2,\"Mid-range impact\",W385=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U385=\"\",\"\",U385<0.01,1,AND(U385>=0.01,U385<=0.02),2,U385>0.02,3)","v":""},null,{"$f":"IF(T385=\"\",\"\",T385/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ385)+(0.0062454442*$Y385)+(-0.0005191748*($AQ385*$Y385))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ385)+(0.0062454442*$Y385)+(-0.0005191748*($AQ385*$Y385))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ385)+(0.0062454442*$Y385)+(-0.0005191748*($AQ385*$Y385))),\"\")","v":""},{"$f":"_xlfn.IFS(Z385=\"\",\"\",Z385<1.5,\"Weak\",AND(Z385>=1.5,Z385<=2.5),\"Mid-Range\",Z385>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z385=\"\",\"\",Z385<1.5,1,AND(Z385>=1.5,Z385<=2.5),2,Z385>2.5,3)","v":""},null,{"$f":"IF(OR(W385=\"\",AB385=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB385,W385))","v":""},{"$f":"_xlfn.IFS(AD385=\"\",\"\",AD385=\"Impact Not Likely to be Substantial\",1,AD385=\"Impact Unclear\",2,AD385=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D385=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D385,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG385=\"\",\"\",IF(AG385>National_B_tables[Column3]*1.25,3,IF(AG385<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D385=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D385,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D385,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI385=\"\",\"\",IF(AI385>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI385<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D385=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D385,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D385,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK385=\"\",\"\",IF(AK385>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK385<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D385=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D385,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D385,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM385=\"\",\"\",IF(AM385>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM385<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D385=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D385,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D385,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D385,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D385=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D385,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ385=\"\",\"\",IF(AQ385<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ385>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS385=\"\",\"\",AS385<1.5,\"High impact\",AS385>2.5,\"Low impact\",AND(AS385>=1.5,AS385<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS385=\"\",\"\",AS385>2.5,1,AND(AS385>=1.5,AS385<=2.5),2,AS385<1.5,3)","v":""},null,{"$f":"IF(B385=\"\",\"\",IF(OR(AE385=\"\",AT385=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE385,AU385)))","v":""}]
[{"$f":"IF('Census match'!A385=\"\",\"\",'Census match'!A385)","v":""},{"$f":"IF('Census match'!B385=\"\",\"\",'Census match'!B385)","v":""},{"$f":"IF(AND(NOT(A386=\"\"),'Census match'!E385=\"\"),\"No Census match\",'Census match'!E385)","v":""},{"$f":"'Census match'!J385","v":""},{"$f":"IF($D386=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D386,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D386=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D386,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C385=\"\",D386=\"\"),\"\",'Facility data'!C385)","v":""},{"$f":"IF(ISNUMBER($G386),IF($G386<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G386)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G386)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),('Cost models'!$F$4+'Cost models'!$E$4*$G386)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),IF($G386<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G386)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G386)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),IF($G386<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G386)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G386)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),_xlfn.IFS(AND($G386<='Cost models'!$C$7,$G386>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G386)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G386<='Cost models'!$C$7,$G386<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G386)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G386>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G386)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),IF($G386<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G386)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G386)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),_xlfn.IFS($G386<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G386)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G386>'Cost models'!$C$9,$G386<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G386)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G386>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G386)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G386),IF($G386<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G386)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G386)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B386=\"\",\"\",IF(ISNUMBER('Facility data'!D385),'Facility data'!D385,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D386)*ISNUMBER('Facility data'!$C385))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D386,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D386,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D386,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W386=\"\",\"\",W386=1,\"Low impact\",W386=2,\"Mid-range impact\",W386=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U386=\"\",\"\",U386<0.01,1,AND(U386>=0.01,U386<=0.02),2,U386>0.02,3)","v":""},null,{"$f":"IF(T386=\"\",\"\",T386/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ386)+(0.0062454442*$Y386)+(-0.0005191748*($AQ386*$Y386))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ386)+(0.0062454442*$Y386)+(-0.0005191748*($AQ386*$Y386))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ386)+(0.0062454442*$Y386)+(-0.0005191748*($AQ386*$Y386))),\"\")","v":""},{"$f":"_xlfn.IFS(Z386=\"\",\"\",Z386<1.5,\"Weak\",AND(Z386>=1.5,Z386<=2.5),\"Mid-Range\",Z386>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z386=\"\",\"\",Z386<1.5,1,AND(Z386>=1.5,Z386<=2.5),2,Z386>2.5,3)","v":""},null,{"$f":"IF(OR(W386=\"\",AB386=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB386,W386))","v":""},{"$f":"_xlfn.IFS(AD386=\"\",\"\",AD386=\"Impact Not Likely to be Substantial\",1,AD386=\"Impact Unclear\",2,AD386=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D386=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D386,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG386=\"\",\"\",IF(AG386>National_B_tables[Column3]*1.25,3,IF(AG386<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D386=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D386,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D386,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI386=\"\",\"\",IF(AI386>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI386<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D386=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D386,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D386,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK386=\"\",\"\",IF(AK386>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK386<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D386=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D386,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D386,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM386=\"\",\"\",IF(AM386>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM386<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D386=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D386,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D386,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D386,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D386=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D386,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ386=\"\",\"\",IF(AQ386<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ386>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS386=\"\",\"\",AS386<1.5,\"High impact\",AS386>2.5,\"Low impact\",AND(AS386>=1.5,AS386<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS386=\"\",\"\",AS386>2.5,1,AND(AS386>=1.5,AS386<=2.5),2,AS386<1.5,3)","v":""},null,{"$f":"IF(B386=\"\",\"\",IF(OR(AE386=\"\",AT386=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE386,AU386)))","v":""}]
[{"$f":"IF('Census match'!A386=\"\",\"\",'Census match'!A386)","v":""},{"$f":"IF('Census match'!B386=\"\",\"\",'Census match'!B386)","v":""},{"$f":"IF(AND(NOT(A387=\"\"),'Census match'!E386=\"\"),\"No Census match\",'Census match'!E386)","v":""},{"$f":"'Census match'!J386","v":""},{"$f":"IF($D387=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D387,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D387=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D387,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C386=\"\",D387=\"\"),\"\",'Facility data'!C386)","v":""},{"$f":"IF(ISNUMBER($G387),IF($G387<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G387)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G387)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),('Cost models'!$F$4+'Cost models'!$E$4*$G387)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),IF($G387<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G387)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G387)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),IF($G387<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G387)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G387)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),_xlfn.IFS(AND($G387<='Cost models'!$C$7,$G387>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G387)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G387<='Cost models'!$C$7,$G387<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G387)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G387>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G387)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),IF($G387<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G387)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G387)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),_xlfn.IFS($G387<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G387)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G387>'Cost models'!$C$9,$G387<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G387)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G387>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G387)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G387),IF($G387<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G387)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G387)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B387=\"\",\"\",IF(ISNUMBER('Facility data'!D386),'Facility data'!D386,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D387)*ISNUMBER('Facility data'!$C386))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D387,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D387,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D387,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q387),ISNUMBER($T387),$T387>0),(Q387+$S387)/$T387,\"\")","v":""},{"$f":"_xlfn.IFS(W387=\"\",\"\",W387=1,\"Low impact\",W387=2,\"Mid-range impact\",W387=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U387=\"\",\"\",U387<0.01,1,AND(U387>=0.01,U387<=0.02),2,U387>0.02,3)","v":""},null,{"$f":"IF(T387=\"\",\"\",T387/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ387)+(0.0062454442*$Y387)+(-0.0005191748*($AQ387*$Y387))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ387)+(0.0062454442*$Y387)+(-0.0005191748*($AQ387*$Y387))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ387)+(0.0062454442*$Y387)+(-0.0005191748*($AQ387*$Y387))),\"\")","v":""},{"$f":"_xlfn.IFS(Z387=\"\",\"\",Z387<1.5,\"Weak\",AND(Z387>=1.5,Z387<=2.5),\"Mid-Range\",Z387>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z387=\"\",\"\",Z387<1.5,1,AND(Z387>=1.5,Z387<=2.5),2,Z387>2.5,3)","v":""},null,{"$f":"IF(OR(W387=\"\",AB387=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB387,W387))","v":""},{"$f":"_xlfn.IFS(AD387=\"\",\"\",AD387=\"Impact Not Likely to be Substantial\",1,AD387=\"Impact Unclear\",2,AD387=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D387=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D387,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG387=\"\",\"\",IF(AG387>National_B_tables[Column3]*1.25,3,IF(AG387<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D387=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D387,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D387,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI387=\"\",\"\",IF(AI387>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI387<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D387=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D387,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D387,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK387=\"\",\"\",IF(AK387>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK387<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D387=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D387,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D387,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM387=\"\",\"\",IF(AM387>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM387<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D387=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D387,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D387,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D387,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D387=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D387,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ387=\"\",\"\",IF(AQ387<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ387>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS387=\"\",\"\",AS387<1.5,\"High impact\",AS387>2.5,\"Low impact\",AND(AS387>=1.5,AS387<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS387=\"\",\"\",AS387>2.5,1,AND(AS387>=1.5,AS387<=2.5),2,AS387<1.5,3)","v":""},null,{"$f":"IF(B387=\"\",\"\",IF(OR(AE387=\"\",AT387=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE387,AU387)))","v":""}]
[{"$f":"IF('Census match'!A387=\"\",\"\",'Census match'!A387)","v":""},{"$f":"IF('Census match'!B387=\"\",\"\",'Census match'!B387)","v":""},{"$f":"IF(AND(NOT(A388=\"\"),'Census match'!E387=\"\"),\"No Census match\",'Census match'!E387)","v":""},{"$f":"'Census match'!J387","v":""},{"$f":"IF($D388=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D388,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D388=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D388,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C387=\"\",D388=\"\"),\"\",'Facility data'!C387)","v":""},{"$f":"IF(ISNUMBER($G388),IF($G388<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G388)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G388)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),('Cost models'!$F$4+'Cost models'!$E$4*$G388)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),IF($G388<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G388)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G388)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),IF($G388<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G388)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G388)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),_xlfn.IFS(AND($G388<='Cost models'!$C$7,$G388>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G388)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G388<='Cost models'!$C$7,$G388<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G388)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G388>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G388)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),IF($G388<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G388)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G388)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),_xlfn.IFS($G388<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G388)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G388>'Cost models'!$C$9,$G388<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G388)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G388>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G388)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G388),IF($G388<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G388)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G388)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F388),$F388>0,ISNUMBER(P388)),P388/$F388,\"\")","v":""},null,{"$f":"IF(B388=\"\",\"\",IF(ISNUMBER('Facility data'!D387),'Facility data'!D387,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D388)*ISNUMBER('Facility data'!$C387))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D388,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D388,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D388,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W388=\"\",\"\",W388=1,\"Low impact\",W388=2,\"Mid-range impact\",W388=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U388=\"\",\"\",U388<0.01,1,AND(U388>=0.01,U388<=0.02),2,U388>0.02,3)","v":""},null,{"$f":"IF(T388=\"\",\"\",T388/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ388)+(0.0062454442*$Y388)+(-0.0005191748*($AQ388*$Y388))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ388)+(0.0062454442*$Y388)+(-0.0005191748*($AQ388*$Y388))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ388)+(0.0062454442*$Y388)+(-0.0005191748*($AQ388*$Y388))),\"\")","v":""},{"$f":"_xlfn.IFS(Z388=\"\",\"\",Z388<1.5,\"Weak\",AND(Z388>=1.5,Z388<=2.5),\"Mid-Range\",Z388>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z388=\"\",\"\",Z388<1.5,1,AND(Z388>=1.5,Z388<=2.5),2,Z388>2.5,3)","v":""},null,{"$f":"IF(OR(W388=\"\",AB388=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB388,W388))","v":""},{"$f":"_xlfn.IFS(AD388=\"\",\"\",AD388=\"Impact Not Likely to be Substantial\",1,AD388=\"Impact Unclear\",2,AD388=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D388=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D388,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG388=\"\",\"\",IF(AG388>National_B_tables[Column3]*1.25,3,IF(AG388<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D388=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D388,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D388,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI388=\"\",\"\",IF(AI388>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI388<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D388=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D388,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D388,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK388=\"\",\"\",IF(AK388>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK388<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D388=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D388,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D388,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM388=\"\",\"\",IF(AM388>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM388<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D388=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D388,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D388,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D388,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO388=\"\",\"\",IF(AO388<0.01,1,IF(AO388>0.01,3,2)))","v":""},{"$f":"IF(D388=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D388,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ388=\"\",\"\",IF(AQ388<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ388>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH388*0.5+AJ388*0.1+AL388*0.1+AN388*0.1+AP388*0.1+AR388*0.1),AH388*0.5+AJ388*0.1+AL388*0.1+AN388*0.1+AP388*0.1+AR388*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS388=\"\",\"\",AS388<1.5,\"High impact\",AS388>2.5,\"Low impact\",AND(AS388>=1.5,AS388<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS388=\"\",\"\",AS388>2.5,1,AND(AS388>=1.5,AS388<=2.5),2,AS388<1.5,3)","v":""},null,{"$f":"IF(B388=\"\",\"\",IF(OR(AE388=\"\",AT388=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE388,AU388)))","v":""}]
[{"$f":"IF('Census match'!A388=\"\",\"\",'Census match'!A388)","v":""},{"$f":"IF('Census match'!B388=\"\",\"\",'Census match'!B388)","v":""},{"$f":"IF(AND(NOT(A389=\"\"),'Census match'!E388=\"\"),\"No Census match\",'Census match'!E388)","v":""},{"$f":"'Census match'!J388","v":""},{"$f":"IF($D389=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D389,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D389=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D389,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C388=\"\",D389=\"\"),\"\",'Facility data'!C388)","v":""},{"$f":"IF(ISNUMBER($G389),IF($G389<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G389)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G389)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),('Cost models'!$F$4+'Cost models'!$E$4*$G389)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),IF($G389<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G389)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G389)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),IF($G389<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G389)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G389)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),_xlfn.IFS(AND($G389<='Cost models'!$C$7,$G389>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G389)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G389<='Cost models'!$C$7,$G389<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G389)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G389>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G389)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),IF($G389<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G389)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G389)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),_xlfn.IFS($G389<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G389)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G389>'Cost models'!$C$9,$G389<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G389)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G389>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G389)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G389),IF($G389<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G389)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G389)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B389=\"\",\"\",IF(ISNUMBER('Facility data'!D388),'Facility data'!D388,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D389)*ISNUMBER('Facility data'!$C388))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D389,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D389,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D389,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W389=\"\",\"\",W389=1,\"Low impact\",W389=2,\"Mid-range impact\",W389=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U389=\"\",\"\",U389<0.01,1,AND(U389>=0.01,U389<=0.02),2,U389>0.02,3)","v":""},null,{"$f":"IF(T389=\"\",\"\",T389/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ389)+(0.0062454442*$Y389)+(-0.0005191748*($AQ389*$Y389))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ389)+(0.0062454442*$Y389)+(-0.0005191748*($AQ389*$Y389))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ389)+(0.0062454442*$Y389)+(-0.0005191748*($AQ389*$Y389))),\"\")","v":""},{"$f":"_xlfn.IFS(Z389=\"\",\"\",Z389<1.5,\"Weak\",AND(Z389>=1.5,Z389<=2.5),\"Mid-Range\",Z389>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z389=\"\",\"\",Z389<1.5,1,AND(Z389>=1.5,Z389<=2.5),2,Z389>2.5,3)","v":""},null,{"$f":"IF(OR(W389=\"\",AB389=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB389,W389))","v":""},{"$f":"_xlfn.IFS(AD389=\"\",\"\",AD389=\"Impact Not Likely to be Substantial\",1,AD389=\"Impact Unclear\",2,AD389=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D389=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D389,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG389=\"\",\"\",IF(AG389>National_B_tables[Column3]*1.25,3,IF(AG389<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D389=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D389,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D389,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI389=\"\",\"\",IF(AI389>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI389<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D389=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D389,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D389,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK389=\"\",\"\",IF(AK389>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK389<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D389=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D389,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D389,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM389=\"\",\"\",IF(AM389>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM389<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D389=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D389,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D389,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D389,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D389=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D389,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ389=\"\",\"\",IF(AQ389<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ389>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS389=\"\",\"\",AS389<1.5,\"High impact\",AS389>2.5,\"Low impact\",AND(AS389>=1.5,AS389<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS389=\"\",\"\",AS389>2.5,1,AND(AS389>=1.5,AS389<=2.5),2,AS389<1.5,3)","v":""},null,{"$f":"IF(B389=\"\",\"\",IF(OR(AE389=\"\",AT389=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE389,AU389)))","v":""}]
[{"$f":"IF('Census match'!A389=\"\",\"\",'Census match'!A389)","v":""},{"$f":"IF('Census match'!B389=\"\",\"\",'Census match'!B389)","v":""},{"$f":"IF(AND(NOT(A390=\"\"),'Census match'!E389=\"\"),\"No Census match\",'Census match'!E389)","v":""},{"$f":"'Census match'!J389","v":""},{"$f":"IF($D390=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D390,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D390=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D390,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C389=\"\",D390=\"\"),\"\",'Facility data'!C389)","v":""},{"$f":"IF(ISNUMBER($G390),IF($G390<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G390)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G390)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),('Cost models'!$F$4+'Cost models'!$E$4*$G390)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),IF($G390<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G390)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G390)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),IF($G390<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G390)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G390)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),_xlfn.IFS(AND($G390<='Cost models'!$C$7,$G390>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G390)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G390<='Cost models'!$C$7,$G390<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G390)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G390>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G390)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),IF($G390<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G390)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G390)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),_xlfn.IFS($G390<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G390)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G390>'Cost models'!$C$9,$G390<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G390)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G390>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G390)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G390),IF($G390<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G390)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G390)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B390=\"\",\"\",IF(ISNUMBER('Facility data'!D389),'Facility data'!D389,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D390)*ISNUMBER('Facility data'!$C389))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D390,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D390,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D390,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W390=\"\",\"\",W390=1,\"Low impact\",W390=2,\"Mid-range impact\",W390=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U390=\"\",\"\",U390<0.01,1,AND(U390>=0.01,U390<=0.02),2,U390>0.02,3)","v":""},null,{"$f":"IF(T390=\"\",\"\",T390/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ390)+(0.0062454442*$Y390)+(-0.0005191748*($AQ390*$Y390))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ390)+(0.0062454442*$Y390)+(-0.0005191748*($AQ390*$Y390))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ390)+(0.0062454442*$Y390)+(-0.0005191748*($AQ390*$Y390))),\"\")","v":""},{"$f":"_xlfn.IFS(Z390=\"\",\"\",Z390<1.5,\"Weak\",AND(Z390>=1.5,Z390<=2.5),\"Mid-Range\",Z390>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z390=\"\",\"\",Z390<1.5,1,AND(Z390>=1.5,Z390<=2.5),2,Z390>2.5,3)","v":""},null,{"$f":"IF(OR(W390=\"\",AB390=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB390,W390))","v":""},{"$f":"_xlfn.IFS(AD390=\"\",\"\",AD390=\"Impact Not Likely to be Substantial\",1,AD390=\"Impact Unclear\",2,AD390=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D390=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D390,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG390=\"\",\"\",IF(AG390>National_B_tables[Column3]*1.25,3,IF(AG390<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D390=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D390,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D390,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI390=\"\",\"\",IF(AI390>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI390<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D390=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D390,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D390,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK390=\"\",\"\",IF(AK390>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK390<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D390=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D390,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D390,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM390=\"\",\"\",IF(AM390>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM390<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D390=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D390,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D390,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D390,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D390=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D390,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ390=\"\",\"\",IF(AQ390<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ390>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS390=\"\",\"\",AS390<1.5,\"High impact\",AS390>2.5,\"Low impact\",AND(AS390>=1.5,AS390<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS390=\"\",\"\",AS390>2.5,1,AND(AS390>=1.5,AS390<=2.5),2,AS390<1.5,3)","v":""},null,{"$f":"IF(B390=\"\",\"\",IF(OR(AE390=\"\",AT390=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE390,AU390)))","v":""}]
[{"$f":"IF('Census match'!A390=\"\",\"\",'Census match'!A390)","v":""},{"$f":"IF('Census match'!B390=\"\",\"\",'Census match'!B390)","v":""},{"$f":"IF(AND(NOT(A391=\"\"),'Census match'!E390=\"\"),\"No Census match\",'Census match'!E390)","v":""},{"$f":"'Census match'!J390","v":""},{"$f":"IF($D391=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D391,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D391=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D391,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C390=\"\",D391=\"\"),\"\",'Facility data'!C390)","v":""},{"$f":"IF(ISNUMBER($G391),IF($G391<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G391)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G391)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),('Cost models'!$F$4+'Cost models'!$E$4*$G391)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),IF($G391<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G391)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G391)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),IF($G391<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G391)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G391)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),_xlfn.IFS(AND($G391<='Cost models'!$C$7,$G391>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G391)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G391<='Cost models'!$C$7,$G391<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G391)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G391>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G391)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),IF($G391<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G391)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G391)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),_xlfn.IFS($G391<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G391)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G391>'Cost models'!$C$9,$G391<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G391)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G391>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G391)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G391),IF($G391<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G391)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G391)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B391=\"\",\"\",IF(ISNUMBER('Facility data'!D390),'Facility data'!D390,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D391)*ISNUMBER('Facility data'!$C390))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D391,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D391,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D391,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W391=\"\",\"\",W391=1,\"Low impact\",W391=2,\"Mid-range impact\",W391=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U391=\"\",\"\",U391<0.01,1,AND(U391>=0.01,U391<=0.02),2,U391>0.02,3)","v":""},null,{"$f":"IF(T391=\"\",\"\",T391/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ391)+(0.0062454442*$Y391)+(-0.0005191748*($AQ391*$Y391))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ391)+(0.0062454442*$Y391)+(-0.0005191748*($AQ391*$Y391))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ391)+(0.0062454442*$Y391)+(-0.0005191748*($AQ391*$Y391))),\"\")","v":""},{"$f":"_xlfn.IFS(Z391=\"\",\"\",Z391<1.5,\"Weak\",AND(Z391>=1.5,Z391<=2.5),\"Mid-Range\",Z391>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z391=\"\",\"\",Z391<1.5,1,AND(Z391>=1.5,Z391<=2.5),2,Z391>2.5,3)","v":""},null,{"$f":"IF(OR(W391=\"\",AB391=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB391,W391))","v":""},{"$f":"_xlfn.IFS(AD391=\"\",\"\",AD391=\"Impact Not Likely to be Substantial\",1,AD391=\"Impact Unclear\",2,AD391=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D391=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D391,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG391=\"\",\"\",IF(AG391>National_B_tables[Column3]*1.25,3,IF(AG391<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D391=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D391,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D391,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI391=\"\",\"\",IF(AI391>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI391<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D391=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D391,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D391,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK391=\"\",\"\",IF(AK391>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK391<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D391=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D391,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D391,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM391=\"\",\"\",IF(AM391>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM391<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D391=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D391,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D391,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D391,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D391=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D391,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ391=\"\",\"\",IF(AQ391<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ391>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS391=\"\",\"\",AS391<1.5,\"High impact\",AS391>2.5,\"Low impact\",AND(AS391>=1.5,AS391<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS391=\"\",\"\",AS391>2.5,1,AND(AS391>=1.5,AS391<=2.5),2,AS391<1.5,3)","v":""},null,{"$f":"IF(B391=\"\",\"\",IF(OR(AE391=\"\",AT391=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE391,AU391)))","v":""}]
[{"$f":"IF('Census match'!A391=\"\",\"\",'Census match'!A391)","v":""},{"$f":"IF('Census match'!B391=\"\",\"\",'Census match'!B391)","v":""},{"$f":"IF(AND(NOT(A392=\"\"),'Census match'!E391=\"\"),\"No Census match\",'Census match'!E391)","v":""},{"$f":"'Census match'!J391","v":""},{"$f":"IF($D392=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D392,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D392=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D392,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C391=\"\",D392=\"\"),\"\",'Facility data'!C391)","v":""},{"$f":"IF(ISNUMBER($G392),IF($G392<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G392)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G392)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),('Cost models'!$F$4+'Cost models'!$E$4*$G392)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),IF($G392<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G392)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G392)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),IF($G392<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G392)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G392)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),_xlfn.IFS(AND($G392<='Cost models'!$C$7,$G392>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G392)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G392<='Cost models'!$C$7,$G392<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G392)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G392>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G392)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),IF($G392<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G392)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G392)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),_xlfn.IFS($G392<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G392)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G392>'Cost models'!$C$9,$G392<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G392)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G392>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G392)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G392),IF($G392<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G392)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G392)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B392=\"\",\"\",IF(ISNUMBER('Facility data'!D391),'Facility data'!D391,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D392)*ISNUMBER('Facility data'!$C391))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D392,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D392,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D392,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W392=\"\",\"\",W392=1,\"Low impact\",W392=2,\"Mid-range impact\",W392=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U392=\"\",\"\",U392<0.01,1,AND(U392>=0.01,U392<=0.02),2,U392>0.02,3)","v":""},null,{"$f":"IF(T392=\"\",\"\",T392/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ392)+(0.0062454442*$Y392)+(-0.0005191748*($AQ392*$Y392))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ392)+(0.0062454442*$Y392)+(-0.0005191748*($AQ392*$Y392))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ392)+(0.0062454442*$Y392)+(-0.0005191748*($AQ392*$Y392))),\"\")","v":""},{"$f":"_xlfn.IFS(Z392=\"\",\"\",Z392<1.5,\"Weak\",AND(Z392>=1.5,Z392<=2.5),\"Mid-Range\",Z392>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z392=\"\",\"\",Z392<1.5,1,AND(Z392>=1.5,Z392<=2.5),2,Z392>2.5,3)","v":""},null,{"$f":"IF(OR(W392=\"\",AB392=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB392,W392))","v":""},{"$f":"_xlfn.IFS(AD392=\"\",\"\",AD392=\"Impact Not Likely to be Substantial\",1,AD392=\"Impact Unclear\",2,AD392=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D392=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D392,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG392=\"\",\"\",IF(AG392>National_B_tables[Column3]*1.25,3,IF(AG392<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D392=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D392,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D392,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI392=\"\",\"\",IF(AI392>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI392<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D392=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D392,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D392,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK392=\"\",\"\",IF(AK392>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK392<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D392=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D392,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D392,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM392=\"\",\"\",IF(AM392>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM392<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D392=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D392,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D392,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D392,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D392=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D392,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ392=\"\",\"\",IF(AQ392<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ392>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS392=\"\",\"\",AS392<1.5,\"High impact\",AS392>2.5,\"Low impact\",AND(AS392>=1.5,AS392<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS392=\"\",\"\",AS392>2.5,1,AND(AS392>=1.5,AS392<=2.5),2,AS392<1.5,3)","v":""},null,{"$f":"IF(B392=\"\",\"\",IF(OR(AE392=\"\",AT392=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE392,AU392)))","v":""}]
[{"$f":"IF('Census match'!A392=\"\",\"\",'Census match'!A392)","v":""},{"$f":"IF('Census match'!B392=\"\",\"\",'Census match'!B392)","v":""},{"$f":"IF(AND(NOT(A393=\"\"),'Census match'!E392=\"\"),\"No Census match\",'Census match'!E392)","v":""},{"$f":"'Census match'!J392","v":""},{"$f":"IF($D393=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D393,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D393=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D393,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C392=\"\",D393=\"\"),\"\",'Facility data'!C392)","v":""},{"$f":"IF(ISNUMBER($G393),IF($G393<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G393)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G393)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),('Cost models'!$F$4+'Cost models'!$E$4*$G393)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),IF($G393<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G393)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G393)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),IF($G393<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G393)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G393)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),_xlfn.IFS(AND($G393<='Cost models'!$C$7,$G393>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G393)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G393<='Cost models'!$C$7,$G393<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G393)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G393>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G393)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),IF($G393<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G393)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G393)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),_xlfn.IFS($G393<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G393)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G393>'Cost models'!$C$9,$G393<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G393)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G393>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G393)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G393),IF($G393<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G393)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G393)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B393=\"\",\"\",IF(ISNUMBER('Facility data'!D392),'Facility data'!D392,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D393)*ISNUMBER('Facility data'!$C392))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D393,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D393,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D393,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W393=\"\",\"\",W393=1,\"Low impact\",W393=2,\"Mid-range impact\",W393=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U393=\"\",\"\",U393<0.01,1,AND(U393>=0.01,U393<=0.02),2,U393>0.02,3)","v":""},null,{"$f":"IF(T393=\"\",\"\",T393/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ393)+(0.0062454442*$Y393)+(-0.0005191748*($AQ393*$Y393))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ393)+(0.0062454442*$Y393)+(-0.0005191748*($AQ393*$Y393))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ393)+(0.0062454442*$Y393)+(-0.0005191748*($AQ393*$Y393))),\"\")","v":""},{"$f":"_xlfn.IFS(Z393=\"\",\"\",Z393<1.5,\"Weak\",AND(Z393>=1.5,Z393<=2.5),\"Mid-Range\",Z393>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z393=\"\",\"\",Z393<1.5,1,AND(Z393>=1.5,Z393<=2.5),2,Z393>2.5,3)","v":""},null,{"$f":"IF(OR(W393=\"\",AB393=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB393,W393))","v":""},{"$f":"_xlfn.IFS(AD393=\"\",\"\",AD393=\"Impact Not Likely to be Substantial\",1,AD393=\"Impact Unclear\",2,AD393=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D393=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D393,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG393=\"\",\"\",IF(AG393>National_B_tables[Column3]*1.25,3,IF(AG393<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D393=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D393,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D393,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI393=\"\",\"\",IF(AI393>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI393<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D393=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D393,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D393,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK393=\"\",\"\",IF(AK393>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK393<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D393=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D393,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D393,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM393=\"\",\"\",IF(AM393>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM393<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D393=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D393,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D393,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D393,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D393=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D393,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ393=\"\",\"\",IF(AQ393<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ393>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS393=\"\",\"\",AS393<1.5,\"High impact\",AS393>2.5,\"Low impact\",AND(AS393>=1.5,AS393<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS393=\"\",\"\",AS393>2.5,1,AND(AS393>=1.5,AS393<=2.5),2,AS393<1.5,3)","v":""},null,{"$f":"IF(B393=\"\",\"\",IF(OR(AE393=\"\",AT393=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE393,AU393)))","v":""}]
[{"$f":"IF('Census match'!A393=\"\",\"\",'Census match'!A393)","v":""},{"$f":"IF('Census match'!B393=\"\",\"\",'Census match'!B393)","v":""},{"$f":"IF(AND(NOT(A394=\"\"),'Census match'!E393=\"\"),\"No Census match\",'Census match'!E393)","v":""},{"$f":"'Census match'!J393","v":""},{"$f":"IF($D394=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D394,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D394=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D394,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C393=\"\",D394=\"\"),\"\",'Facility data'!C393)","v":""},{"$f":"IF(ISNUMBER($G394),IF($G394<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G394)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G394)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),('Cost models'!$F$4+'Cost models'!$E$4*$G394)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),IF($G394<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G394)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G394)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),IF($G394<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G394)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G394)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),_xlfn.IFS(AND($G394<='Cost models'!$C$7,$G394>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G394)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G394<='Cost models'!$C$7,$G394<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G394)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G394>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G394)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),IF($G394<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G394)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G394)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),_xlfn.IFS($G394<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G394)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G394>'Cost models'!$C$9,$G394<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G394)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G394>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G394)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G394),IF($G394<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G394)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G394)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B394=\"\",\"\",IF(ISNUMBER('Facility data'!D393),'Facility data'!D393,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D394)*ISNUMBER('Facility data'!$C393))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D394,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D394,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D394,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W394=\"\",\"\",W394=1,\"Low impact\",W394=2,\"Mid-range impact\",W394=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U394=\"\",\"\",U394<0.01,1,AND(U394>=0.01,U394<=0.02),2,U394>0.02,3)","v":""},null,{"$f":"IF(T394=\"\",\"\",T394/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ394)+(0.0062454442*$Y394)+(-0.0005191748*($AQ394*$Y394))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ394)+(0.0062454442*$Y394)+(-0.0005191748*($AQ394*$Y394))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ394)+(0.0062454442*$Y394)+(-0.0005191748*($AQ394*$Y394))),\"\")","v":""},{"$f":"_xlfn.IFS(Z394=\"\",\"\",Z394<1.5,\"Weak\",AND(Z394>=1.5,Z394<=2.5),\"Mid-Range\",Z394>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z394=\"\",\"\",Z394<1.5,1,AND(Z394>=1.5,Z394<=2.5),2,Z394>2.5,3)","v":""},null,{"$f":"IF(OR(W394=\"\",AB394=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB394,W394))","v":""},{"$f":"_xlfn.IFS(AD394=\"\",\"\",AD394=\"Impact Not Likely to be Substantial\",1,AD394=\"Impact Unclear\",2,AD394=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D394=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D394,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG394=\"\",\"\",IF(AG394>National_B_tables[Column3]*1.25,3,IF(AG394<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D394=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D394,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D394,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI394=\"\",\"\",IF(AI394>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI394<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D394=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D394,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D394,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK394=\"\",\"\",IF(AK394>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK394<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D394=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D394,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D394,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM394=\"\",\"\",IF(AM394>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM394<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D394=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D394,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D394,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D394,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D394=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D394,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ394=\"\",\"\",IF(AQ394<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ394>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS394=\"\",\"\",AS394<1.5,\"High impact\",AS394>2.5,\"Low impact\",AND(AS394>=1.5,AS394<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS394=\"\",\"\",AS394>2.5,1,AND(AS394>=1.5,AS394<=2.5),2,AS394<1.5,3)","v":""},null,{"$f":"IF(B394=\"\",\"\",IF(OR(AE394=\"\",AT394=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE394,AU394)))","v":""}]
[{"$f":"IF('Census match'!A394=\"\",\"\",'Census match'!A394)","v":""},{"$f":"IF('Census match'!B394=\"\",\"\",'Census match'!B394)","v":""},{"$f":"IF(AND(NOT(A395=\"\"),'Census match'!E394=\"\"),\"No Census match\",'Census match'!E394)","v":""},{"$f":"'Census match'!J394","v":""},{"$f":"IF($D395=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D395,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D395=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D395,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C394=\"\",D395=\"\"),\"\",'Facility data'!C394)","v":""},{"$f":"IF(ISNUMBER($G395),IF($G395<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G395)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G395)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),('Cost models'!$F$4+'Cost models'!$E$4*$G395)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),IF($G395<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G395)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G395)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),IF($G395<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G395)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G395)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),_xlfn.IFS(AND($G395<='Cost models'!$C$7,$G395>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G395)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G395<='Cost models'!$C$7,$G395<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G395)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G395>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G395)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),IF($G395<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G395)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G395)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),_xlfn.IFS($G395<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G395)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G395>'Cost models'!$C$9,$G395<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G395)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G395>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G395)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G395),IF($G395<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G395)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G395)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B395=\"\",\"\",IF(ISNUMBER('Facility data'!D394),'Facility data'!D394,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D395)*ISNUMBER('Facility data'!$C394))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D395,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D395,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D395,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W395=\"\",\"\",W395=1,\"Low impact\",W395=2,\"Mid-range impact\",W395=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U395=\"\",\"\",U395<0.01,1,AND(U395>=0.01,U395<=0.02),2,U395>0.02,3)","v":""},null,{"$f":"IF(T395=\"\",\"\",T395/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ395)+(0.0062454442*$Y395)+(-0.0005191748*($AQ395*$Y395))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ395)+(0.0062454442*$Y395)+(-0.0005191748*($AQ395*$Y395))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ395)+(0.0062454442*$Y395)+(-0.0005191748*($AQ395*$Y395))),\"\")","v":""},{"$f":"_xlfn.IFS(Z395=\"\",\"\",Z395<1.5,\"Weak\",AND(Z395>=1.5,Z395<=2.5),\"Mid-Range\",Z395>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z395=\"\",\"\",Z395<1.5,1,AND(Z395>=1.5,Z395<=2.5),2,Z395>2.5,3)","v":""},null,{"$f":"IF(OR(W395=\"\",AB395=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB395,W395))","v":""},{"$f":"_xlfn.IFS(AD395=\"\",\"\",AD395=\"Impact Not Likely to be Substantial\",1,AD395=\"Impact Unclear\",2,AD395=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D395=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D395,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG395=\"\",\"\",IF(AG395>National_B_tables[Column3]*1.25,3,IF(AG395<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D395=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D395,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D395,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI395=\"\",\"\",IF(AI395>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI395<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D395=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D395,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D395,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK395=\"\",\"\",IF(AK395>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK395<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D395=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D395,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D395,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM395=\"\",\"\",IF(AM395>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM395<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D395=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D395,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D395,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D395,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D395=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D395,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ395=\"\",\"\",IF(AQ395<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ395>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS395=\"\",\"\",AS395<1.5,\"High impact\",AS395>2.5,\"Low impact\",AND(AS395>=1.5,AS395<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS395=\"\",\"\",AS395>2.5,1,AND(AS395>=1.5,AS395<=2.5),2,AS395<1.5,3)","v":""},null,{"$f":"IF(B395=\"\",\"\",IF(OR(AE395=\"\",AT395=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE395,AU395)))","v":""}]
[{"$f":"IF('Census match'!A395=\"\",\"\",'Census match'!A395)","v":""},{"$f":"IF('Census match'!B395=\"\",\"\",'Census match'!B395)","v":""},{"$f":"IF(AND(NOT(A396=\"\"),'Census match'!E395=\"\"),\"No Census match\",'Census match'!E395)","v":""},{"$f":"'Census match'!J395","v":""},{"$f":"IF($D396=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D396,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D396=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D396,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C395=\"\",D396=\"\"),\"\",'Facility data'!C395)","v":""},{"$f":"IF(ISNUMBER($G396),IF($G396<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G396)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G396)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),('Cost models'!$F$4+'Cost models'!$E$4*$G396)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),IF($G396<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G396)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G396)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),IF($G396<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G396)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G396)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),_xlfn.IFS(AND($G396<='Cost models'!$C$7,$G396>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G396)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G396<='Cost models'!$C$7,$G396<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G396)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G396>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G396)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),IF($G396<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G396)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G396)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),_xlfn.IFS($G396<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G396)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G396>'Cost models'!$C$9,$G396<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G396)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G396>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G396)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G396),IF($G396<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G396)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G396)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B396=\"\",\"\",IF(ISNUMBER('Facility data'!D395),'Facility data'!D395,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D396)*ISNUMBER('Facility data'!$C395))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D396,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D396,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D396,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W396=\"\",\"\",W396=1,\"Low impact\",W396=2,\"Mid-range impact\",W396=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U396=\"\",\"\",U396<0.01,1,AND(U396>=0.01,U396<=0.02),2,U396>0.02,3)","v":""},null,{"$f":"IF(T396=\"\",\"\",T396/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ396)+(0.0062454442*$Y396)+(-0.0005191748*($AQ396*$Y396))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ396)+(0.0062454442*$Y396)+(-0.0005191748*($AQ396*$Y396))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ396)+(0.0062454442*$Y396)+(-0.0005191748*($AQ396*$Y396))),\"\")","v":""},{"$f":"_xlfn.IFS(Z396=\"\",\"\",Z396<1.5,\"Weak\",AND(Z396>=1.5,Z396<=2.5),\"Mid-Range\",Z396>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z396=\"\",\"\",Z396<1.5,1,AND(Z396>=1.5,Z396<=2.5),2,Z396>2.5,3)","v":""},null,{"$f":"IF(OR(W396=\"\",AB396=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB396,W396))","v":""},{"$f":"_xlfn.IFS(AD396=\"\",\"\",AD396=\"Impact Not Likely to be Substantial\",1,AD396=\"Impact Unclear\",2,AD396=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D396=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D396,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG396=\"\",\"\",IF(AG396>National_B_tables[Column3]*1.25,3,IF(AG396<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D396=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D396,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D396,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI396=\"\",\"\",IF(AI396>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI396<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D396=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D396,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D396,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK396=\"\",\"\",IF(AK396>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK396<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D396=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D396,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D396,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM396=\"\",\"\",IF(AM396>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM396<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D396=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D396,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D396,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D396,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D396=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D396,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ396=\"\",\"\",IF(AQ396<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ396>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS396=\"\",\"\",AS396<1.5,\"High impact\",AS396>2.5,\"Low impact\",AND(AS396>=1.5,AS396<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS396=\"\",\"\",AS396>2.5,1,AND(AS396>=1.5,AS396<=2.5),2,AS396<1.5,3)","v":""},null,{"$f":"IF(B396=\"\",\"\",IF(OR(AE396=\"\",AT396=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE396,AU396)))","v":""}]
[{"$f":"IF('Census match'!A396=\"\",\"\",'Census match'!A396)","v":""},{"$f":"IF('Census match'!B396=\"\",\"\",'Census match'!B396)","v":""},{"$f":"IF(AND(NOT(A397=\"\"),'Census match'!E396=\"\"),\"No Census match\",'Census match'!E396)","v":""},{"$f":"'Census match'!J396","v":""},{"$f":"IF($D397=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D397,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D397=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D397,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C396=\"\",D397=\"\"),\"\",'Facility data'!C396)","v":""},{"$f":"IF(ISNUMBER($G397),IF($G397<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G397)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G397)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),('Cost models'!$F$4+'Cost models'!$E$4*$G397)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),IF($G397<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G397)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G397)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),IF($G397<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G397)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G397)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),_xlfn.IFS(AND($G397<='Cost models'!$C$7,$G397>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G397)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G397<='Cost models'!$C$7,$G397<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G397)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G397>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G397)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),IF($G397<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G397)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G397)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),_xlfn.IFS($G397<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G397)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G397>'Cost models'!$C$9,$G397<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G397)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G397>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G397)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G397),IF($G397<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G397)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G397)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B397=\"\",\"\",IF(ISNUMBER('Facility data'!D396),'Facility data'!D396,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D397)*ISNUMBER('Facility data'!$C396))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D397,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D397,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D397,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W397=\"\",\"\",W397=1,\"Low impact\",W397=2,\"Mid-range impact\",W397=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U397=\"\",\"\",U397<0.01,1,AND(U397>=0.01,U397<=0.02),2,U397>0.02,3)","v":""},null,{"$f":"IF(T397=\"\",\"\",T397/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ397)+(0.0062454442*$Y397)+(-0.0005191748*($AQ397*$Y397))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ397)+(0.0062454442*$Y397)+(-0.0005191748*($AQ397*$Y397))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ397)+(0.0062454442*$Y397)+(-0.0005191748*($AQ397*$Y397))),\"\")","v":""},{"$f":"_xlfn.IFS(Z397=\"\",\"\",Z397<1.5,\"Weak\",AND(Z397>=1.5,Z397<=2.5),\"Mid-Range\",Z397>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z397=\"\",\"\",Z397<1.5,1,AND(Z397>=1.5,Z397<=2.5),2,Z397>2.5,3)","v":""},null,{"$f":"IF(OR(W397=\"\",AB397=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB397,W397))","v":""},{"$f":"_xlfn.IFS(AD397=\"\",\"\",AD397=\"Impact Not Likely to be Substantial\",1,AD397=\"Impact Unclear\",2,AD397=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D397=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D397,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG397=\"\",\"\",IF(AG397>National_B_tables[Column3]*1.25,3,IF(AG397<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D397=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D397,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D397,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI397=\"\",\"\",IF(AI397>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI397<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D397=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D397,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D397,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK397=\"\",\"\",IF(AK397>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK397<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D397=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D397,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D397,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM397=\"\",\"\",IF(AM397>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM397<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D397=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D397,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D397,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D397,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D397=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D397,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ397=\"\",\"\",IF(AQ397<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ397>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS397=\"\",\"\",AS397<1.5,\"High impact\",AS397>2.5,\"Low impact\",AND(AS397>=1.5,AS397<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS397=\"\",\"\",AS397>2.5,1,AND(AS397>=1.5,AS397<=2.5),2,AS397<1.5,3)","v":""},null,{"$f":"IF(B397=\"\",\"\",IF(OR(AE397=\"\",AT397=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE397,AU397)))","v":""}]
[{"$f":"IF('Census match'!A397=\"\",\"\",'Census match'!A397)","v":""},{"$f":"IF('Census match'!B397=\"\",\"\",'Census match'!B397)","v":""},{"$f":"IF(AND(NOT(A398=\"\"),'Census match'!E397=\"\"),\"No Census match\",'Census match'!E397)","v":""},{"$f":"'Census match'!J397","v":""},{"$f":"IF($D398=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D398,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D398=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D398,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C397=\"\",D398=\"\"),\"\",'Facility data'!C397)","v":""},{"$f":"IF(ISNUMBER($G398),IF($G398<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G398)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G398)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),('Cost models'!$F$4+'Cost models'!$E$4*$G398)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),IF($G398<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G398)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G398)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),IF($G398<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G398)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G398)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),_xlfn.IFS(AND($G398<='Cost models'!$C$7,$G398>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G398)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G398<='Cost models'!$C$7,$G398<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G398)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G398>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G398)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),IF($G398<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G398)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G398)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),_xlfn.IFS($G398<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G398)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G398>'Cost models'!$C$9,$G398<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G398)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G398>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G398)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G398),IF($G398<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G398)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G398)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B398=\"\",\"\",IF(ISNUMBER('Facility data'!D397),'Facility data'!D397,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D398)*ISNUMBER('Facility data'!$C397))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D398,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D398,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D398,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W398=\"\",\"\",W398=1,\"Low impact\",W398=2,\"Mid-range impact\",W398=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U398=\"\",\"\",U398<0.01,1,AND(U398>=0.01,U398<=0.02),2,U398>0.02,3)","v":""},null,{"$f":"IF(T398=\"\",\"\",T398/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ398)+(0.0062454442*$Y398)+(-0.0005191748*($AQ398*$Y398))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ398)+(0.0062454442*$Y398)+(-0.0005191748*($AQ398*$Y398))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ398)+(0.0062454442*$Y398)+(-0.0005191748*($AQ398*$Y398))),\"\")","v":""},{"$f":"_xlfn.IFS(Z398=\"\",\"\",Z398<1.5,\"Weak\",AND(Z398>=1.5,Z398<=2.5),\"Mid-Range\",Z398>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z398=\"\",\"\",Z398<1.5,1,AND(Z398>=1.5,Z398<=2.5),2,Z398>2.5,3)","v":""},null,{"$f":"IF(OR(W398=\"\",AB398=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB398,W398))","v":""},{"$f":"_xlfn.IFS(AD398=\"\",\"\",AD398=\"Impact Not Likely to be Substantial\",1,AD398=\"Impact Unclear\",2,AD398=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D398=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D398,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG398=\"\",\"\",IF(AG398>National_B_tables[Column3]*1.25,3,IF(AG398<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D398=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D398,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D398,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI398=\"\",\"\",IF(AI398>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI398<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D398=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D398,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D398,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK398=\"\",\"\",IF(AK398>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK398<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D398=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D398,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D398,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM398=\"\",\"\",IF(AM398>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM398<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D398=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D398,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D398,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D398,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D398=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D398,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ398=\"\",\"\",IF(AQ398<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ398>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS398=\"\",\"\",AS398<1.5,\"High impact\",AS398>2.5,\"Low impact\",AND(AS398>=1.5,AS398<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS398=\"\",\"\",AS398>2.5,1,AND(AS398>=1.5,AS398<=2.5),2,AS398<1.5,3)","v":""},null,{"$f":"IF(B398=\"\",\"\",IF(OR(AE398=\"\",AT398=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE398,AU398)))","v":""}]
[{"$f":"IF('Census match'!A398=\"\",\"\",'Census match'!A398)","v":""},{"$f":"IF('Census match'!B398=\"\",\"\",'Census match'!B398)","v":""},{"$f":"IF(AND(NOT(A399=\"\"),'Census match'!E398=\"\"),\"No Census match\",'Census match'!E398)","v":""},{"$f":"'Census match'!J398","v":""},{"$f":"IF($D399=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D399,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D399=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D399,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C398=\"\",D399=\"\"),\"\",'Facility data'!C398)","v":""},{"$f":"IF(ISNUMBER($G399),IF($G399<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G399)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G399)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),('Cost models'!$F$4+'Cost models'!$E$4*$G399)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),IF($G399<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G399)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G399)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),IF($G399<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G399)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G399)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),_xlfn.IFS(AND($G399<='Cost models'!$C$7,$G399>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G399)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G399<='Cost models'!$C$7,$G399<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G399)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G399>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G399)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),IF($G399<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G399)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G399)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),_xlfn.IFS($G399<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G399)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G399>'Cost models'!$C$9,$G399<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G399)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G399>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G399)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G399),IF($G399<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G399)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G399)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B399=\"\",\"\",IF(ISNUMBER('Facility data'!D398),'Facility data'!D398,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D399)*ISNUMBER('Facility data'!$C398))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D399,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D399,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D399,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W399=\"\",\"\",W399=1,\"Low impact\",W399=2,\"Mid-range impact\",W399=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U399=\"\",\"\",U399<0.01,1,AND(U399>=0.01,U399<=0.02),2,U399>0.02,3)","v":""},null,{"$f":"IF(T399=\"\",\"\",T399/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ399)+(0.0062454442*$Y399)+(-0.0005191748*($AQ399*$Y399))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ399)+(0.0062454442*$Y399)+(-0.0005191748*($AQ399*$Y399))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ399)+(0.0062454442*$Y399)+(-0.0005191748*($AQ399*$Y399))),\"\")","v":""},{"$f":"_xlfn.IFS(Z399=\"\",\"\",Z399<1.5,\"Weak\",AND(Z399>=1.5,Z399<=2.5),\"Mid-Range\",Z399>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z399=\"\",\"\",Z399<1.5,1,AND(Z399>=1.5,Z399<=2.5),2,Z399>2.5,3)","v":""},null,{"$f":"IF(OR(W399=\"\",AB399=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB399,W399))","v":""},{"$f":"_xlfn.IFS(AD399=\"\",\"\",AD399=\"Impact Not Likely to be Substantial\",1,AD399=\"Impact Unclear\",2,AD399=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D399=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D399,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG399=\"\",\"\",IF(AG399>National_B_tables[Column3]*1.25,3,IF(AG399<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D399=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D399,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D399,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI399=\"\",\"\",IF(AI399>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI399<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D399=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D399,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D399,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK399=\"\",\"\",IF(AK399>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK399<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D399=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D399,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D399,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM399=\"\",\"\",IF(AM399>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM399<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D399=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D399,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D399,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D399,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D399=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D399,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ399=\"\",\"\",IF(AQ399<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ399>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS399=\"\",\"\",AS399<1.5,\"High impact\",AS399>2.5,\"Low impact\",AND(AS399>=1.5,AS399<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS399=\"\",\"\",AS399>2.5,1,AND(AS399>=1.5,AS399<=2.5),2,AS399<1.5,3)","v":""},null,{"$f":"IF(B399=\"\",\"\",IF(OR(AE399=\"\",AT399=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE399,AU399)))","v":""}]
[{"$f":"IF('Census match'!A399=\"\",\"\",'Census match'!A399)","v":""},{"$f":"IF('Census match'!B399=\"\",\"\",'Census match'!B399)","v":""},{"$f":"IF(AND(NOT(A400=\"\"),'Census match'!E399=\"\"),\"No Census match\",'Census match'!E399)","v":""},{"$f":"'Census match'!J399","v":""},{"$f":"IF($D400=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D400,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D400=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D400,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C399=\"\",D400=\"\"),\"\",'Facility data'!C399)","v":""},{"$f":"IF(ISNUMBER($G400),IF($G400<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G400)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G400)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),('Cost models'!$F$4+'Cost models'!$E$4*$G400)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),IF($G400<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G400)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G400)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),IF($G400<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G400)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G400)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),_xlfn.IFS(AND($G400<='Cost models'!$C$7,$G400>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G400)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G400<='Cost models'!$C$7,$G400<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G400)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G400>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G400)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),IF($G400<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G400)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G400)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),_xlfn.IFS($G400<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G400)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G400>'Cost models'!$C$9,$G400<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G400)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G400>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G400)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G400),IF($G400<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G400)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G400)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B400=\"\",\"\",IF(ISNUMBER('Facility data'!D399),'Facility data'!D399,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D400)*ISNUMBER('Facility data'!$C399))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D400,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D400,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D400,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W400=\"\",\"\",W400=1,\"Low impact\",W400=2,\"Mid-range impact\",W400=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U400=\"\",\"\",U400<0.01,1,AND(U400>=0.01,U400<=0.02),2,U400>0.02,3)","v":""},null,{"$f":"IF(T400=\"\",\"\",T400/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ400)+(0.0062454442*$Y400)+(-0.0005191748*($AQ400*$Y400))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ400)+(0.0062454442*$Y400)+(-0.0005191748*($AQ400*$Y400))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ400)+(0.0062454442*$Y400)+(-0.0005191748*($AQ400*$Y400))),\"\")","v":""},{"$f":"_xlfn.IFS(Z400=\"\",\"\",Z400<1.5,\"Weak\",AND(Z400>=1.5,Z400<=2.5),\"Mid-Range\",Z400>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z400=\"\",\"\",Z400<1.5,1,AND(Z400>=1.5,Z400<=2.5),2,Z400>2.5,3)","v":""},null,{"$f":"IF(OR(W400=\"\",AB400=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB400,W400))","v":""},{"$f":"_xlfn.IFS(AD400=\"\",\"\",AD400=\"Impact Not Likely to be Substantial\",1,AD400=\"Impact Unclear\",2,AD400=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D400=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D400,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG400=\"\",\"\",IF(AG400>National_B_tables[Column3]*1.25,3,IF(AG400<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D400=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D400,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D400,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI400=\"\",\"\",IF(AI400>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI400<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D400=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D400,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D400,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK400=\"\",\"\",IF(AK400>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK400<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D400=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D400,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D400,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM400=\"\",\"\",IF(AM400>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM400<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D400=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D400,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D400,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D400,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D400=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D400,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ400=\"\",\"\",IF(AQ400<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ400>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS400=\"\",\"\",AS400<1.5,\"High impact\",AS400>2.5,\"Low impact\",AND(AS400>=1.5,AS400<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS400=\"\",\"\",AS400>2.5,1,AND(AS400>=1.5,AS400<=2.5),2,AS400<1.5,3)","v":""},null,{"$f":"IF(B400=\"\",\"\",IF(OR(AE400=\"\",AT400=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE400,AU400)))","v":""}]
[{"$f":"IF('Census match'!A400=\"\",\"\",'Census match'!A400)","v":""},{"$f":"IF('Census match'!B400=\"\",\"\",'Census match'!B400)","v":""},{"$f":"IF(AND(NOT(A401=\"\"),'Census match'!E400=\"\"),\"No Census match\",'Census match'!E400)","v":""},{"$f":"'Census match'!J400","v":""},{"$f":"IF($D401=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D401,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D401=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D401,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C400=\"\",D401=\"\"),\"\",'Facility data'!C400)","v":""},{"$f":"IF(ISNUMBER($G401),IF($G401<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G401)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G401)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),('Cost models'!$F$4+'Cost models'!$E$4*$G401)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),IF($G401<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G401)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G401)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),IF($G401<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G401)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G401)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),_xlfn.IFS(AND($G401<='Cost models'!$C$7,$G401>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G401)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G401<='Cost models'!$C$7,$G401<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G401)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G401>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G401)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),IF($G401<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G401)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G401)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),_xlfn.IFS($G401<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G401)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G401>'Cost models'!$C$9,$G401<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G401)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G401>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G401)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G401),IF($G401<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G401)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G401)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B401=\"\",\"\",IF(ISNUMBER('Facility data'!D400),'Facility data'!D400,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D401)*ISNUMBER('Facility data'!$C400))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D401,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D401,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D401,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W401=\"\",\"\",W401=1,\"Low impact\",W401=2,\"Mid-range impact\",W401=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U401=\"\",\"\",U401<0.01,1,AND(U401>=0.01,U401<=0.02),2,U401>0.02,3)","v":""},null,{"$f":"IF(T401=\"\",\"\",T401/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ401)+(0.0062454442*$Y401)+(-0.0005191748*($AQ401*$Y401))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ401)+(0.0062454442*$Y401)+(-0.0005191748*($AQ401*$Y401))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ401)+(0.0062454442*$Y401)+(-0.0005191748*($AQ401*$Y401))),\"\")","v":""},{"$f":"_xlfn.IFS(Z401=\"\",\"\",Z401<1.5,\"Weak\",AND(Z401>=1.5,Z401<=2.5),\"Mid-Range\",Z401>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z401=\"\",\"\",Z401<1.5,1,AND(Z401>=1.5,Z401<=2.5),2,Z401>2.5,3)","v":""},null,{"$f":"IF(OR(W401=\"\",AB401=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB401,W401))","v":""},{"$f":"_xlfn.IFS(AD401=\"\",\"\",AD401=\"Impact Not Likely to be Substantial\",1,AD401=\"Impact Unclear\",2,AD401=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D401=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D401,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG401=\"\",\"\",IF(AG401>National_B_tables[Column3]*1.25,3,IF(AG401<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D401=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D401,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D401,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI401=\"\",\"\",IF(AI401>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI401<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D401=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D401,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D401,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK401=\"\",\"\",IF(AK401>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK401<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D401=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D401,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D401,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM401=\"\",\"\",IF(AM401>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM401<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D401=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D401,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D401,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D401,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D401=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D401,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ401=\"\",\"\",IF(AQ401<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ401>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS401=\"\",\"\",AS401<1.5,\"High impact\",AS401>2.5,\"Low impact\",AND(AS401>=1.5,AS401<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS401=\"\",\"\",AS401>2.5,1,AND(AS401>=1.5,AS401<=2.5),2,AS401<1.5,3)","v":""},null,{"$f":"IF(B401=\"\",\"\",IF(OR(AE401=\"\",AT401=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE401,AU401)))","v":""}]
[{"$f":"IF('Census match'!A401=\"\",\"\",'Census match'!A401)","v":""},{"$f":"IF('Census match'!B401=\"\",\"\",'Census match'!B401)","v":""},{"$f":"IF(AND(NOT(A402=\"\"),'Census match'!E401=\"\"),\"No Census match\",'Census match'!E401)","v":""},{"$f":"'Census match'!J401","v":""},{"$f":"IF($D402=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D402,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D402=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D402,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C401=\"\",D402=\"\"),\"\",'Facility data'!C401)","v":""},{"$f":"IF(ISNUMBER($G402),IF($G402<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G402)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G402)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),('Cost models'!$F$4+'Cost models'!$E$4*$G402)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),IF($G402<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G402)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G402)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),IF($G402<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G402)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G402)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),_xlfn.IFS(AND($G402<='Cost models'!$C$7,$G402>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G402)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G402<='Cost models'!$C$7,$G402<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G402)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G402>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G402)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),IF($G402<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G402)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G402)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),_xlfn.IFS($G402<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G402)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G402>'Cost models'!$C$9,$G402<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G402)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G402>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G402)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G402),IF($G402<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G402)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G402)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B402=\"\",\"\",IF(ISNUMBER('Facility data'!D401),'Facility data'!D401,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D402)*ISNUMBER('Facility data'!$C401))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D402,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D402,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D402,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W402=\"\",\"\",W402=1,\"Low impact\",W402=2,\"Mid-range impact\",W402=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U402=\"\",\"\",U402<0.01,1,AND(U402>=0.01,U402<=0.02),2,U402>0.02,3)","v":""},null,{"$f":"IF(T402=\"\",\"\",T402/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ402)+(0.0062454442*$Y402)+(-0.0005191748*($AQ402*$Y402))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ402)+(0.0062454442*$Y402)+(-0.0005191748*($AQ402*$Y402))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ402)+(0.0062454442*$Y402)+(-0.0005191748*($AQ402*$Y402))),\"\")","v":""},{"$f":"_xlfn.IFS(Z402=\"\",\"\",Z402<1.5,\"Weak\",AND(Z402>=1.5,Z402<=2.5),\"Mid-Range\",Z402>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z402=\"\",\"\",Z402<1.5,1,AND(Z402>=1.5,Z402<=2.5),2,Z402>2.5,3)","v":""},null,{"$f":"IF(OR(W402=\"\",AB402=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB402,W402))","v":""},{"$f":"_xlfn.IFS(AD402=\"\",\"\",AD402=\"Impact Not Likely to be Substantial\",1,AD402=\"Impact Unclear\",2,AD402=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D402=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D402,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG402=\"\",\"\",IF(AG402>National_B_tables[Column3]*1.25,3,IF(AG402<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D402=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D402,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D402,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI402=\"\",\"\",IF(AI402>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI402<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D402=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D402,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D402,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK402=\"\",\"\",IF(AK402>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK402<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D402=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D402,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D402,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM402=\"\",\"\",IF(AM402>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM402<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D402=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D402,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D402,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D402,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D402=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D402,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ402=\"\",\"\",IF(AQ402<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ402>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS402=\"\",\"\",AS402<1.5,\"High impact\",AS402>2.5,\"Low impact\",AND(AS402>=1.5,AS402<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS402=\"\",\"\",AS402>2.5,1,AND(AS402>=1.5,AS402<=2.5),2,AS402<1.5,3)","v":""},null,{"$f":"IF(B402=\"\",\"\",IF(OR(AE402=\"\",AT402=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE402,AU402)))","v":""}]
[{"$f":"IF('Census match'!A402=\"\",\"\",'Census match'!A402)","v":""},{"$f":"IF('Census match'!B402=\"\",\"\",'Census match'!B402)","v":""},{"$f":"IF(AND(NOT(A403=\"\"),'Census match'!E402=\"\"),\"No Census match\",'Census match'!E402)","v":""},{"$f":"'Census match'!J402","v":""},{"$f":"IF($D403=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D403,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D403=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D403,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C402=\"\",D403=\"\"),\"\",'Facility data'!C402)","v":""},{"$f":"IF(ISNUMBER($G403),IF($G403<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G403)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G403)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),('Cost models'!$F$4+'Cost models'!$E$4*$G403)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),IF($G403<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G403)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G403)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),IF($G403<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G403)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G403)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),_xlfn.IFS(AND($G403<='Cost models'!$C$7,$G403>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G403)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G403<='Cost models'!$C$7,$G403<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G403)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G403>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G403)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),IF($G403<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G403)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G403)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),_xlfn.IFS($G403<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G403)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G403>'Cost models'!$C$9,$G403<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G403)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G403>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G403)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G403),IF($G403<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G403)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G403)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B403=\"\",\"\",IF(ISNUMBER('Facility data'!D402),'Facility data'!D402,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D403)*ISNUMBER('Facility data'!$C402))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D403,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D403,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D403,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W403=\"\",\"\",W403=1,\"Low impact\",W403=2,\"Mid-range impact\",W403=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U403=\"\",\"\",U403<0.01,1,AND(U403>=0.01,U403<=0.02),2,U403>0.02,3)","v":""},null,{"$f":"IF(T403=\"\",\"\",T403/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ403)+(0.0062454442*$Y403)+(-0.0005191748*($AQ403*$Y403))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ403)+(0.0062454442*$Y403)+(-0.0005191748*($AQ403*$Y403))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ403)+(0.0062454442*$Y403)+(-0.0005191748*($AQ403*$Y403))),\"\")","v":""},{"$f":"_xlfn.IFS(Z403=\"\",\"\",Z403<1.5,\"Weak\",AND(Z403>=1.5,Z403<=2.5),\"Mid-Range\",Z403>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z403=\"\",\"\",Z403<1.5,1,AND(Z403>=1.5,Z403<=2.5),2,Z403>2.5,3)","v":""},null,{"$f":"IF(OR(W403=\"\",AB403=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB403,W403))","v":""},{"$f":"_xlfn.IFS(AD403=\"\",\"\",AD403=\"Impact Not Likely to be Substantial\",1,AD403=\"Impact Unclear\",2,AD403=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D403=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D403,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG403=\"\",\"\",IF(AG403>National_B_tables[Column3]*1.25,3,IF(AG403<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D403=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D403,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D403,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI403=\"\",\"\",IF(AI403>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI403<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D403=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D403,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D403,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK403=\"\",\"\",IF(AK403>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK403<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D403=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D403,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D403,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM403=\"\",\"\",IF(AM403>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM403<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D403=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D403,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D403,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D403,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D403=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D403,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ403=\"\",\"\",IF(AQ403<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ403>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS403=\"\",\"\",AS403<1.5,\"High impact\",AS403>2.5,\"Low impact\",AND(AS403>=1.5,AS403<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS403=\"\",\"\",AS403>2.5,1,AND(AS403>=1.5,AS403<=2.5),2,AS403<1.5,3)","v":""},null,{"$f":"IF(B403=\"\",\"\",IF(OR(AE403=\"\",AT403=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE403,AU403)))","v":""}]
[{"$f":"IF('Census match'!A403=\"\",\"\",'Census match'!A403)","v":""},{"$f":"IF('Census match'!B403=\"\",\"\",'Census match'!B403)","v":""},{"$f":"IF(AND(NOT(A404=\"\"),'Census match'!E403=\"\"),\"No Census match\",'Census match'!E403)","v":""},{"$f":"'Census match'!J403","v":""},{"$f":"IF($D404=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D404,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D404=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D404,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C403=\"\",D404=\"\"),\"\",'Facility data'!C403)","v":""},{"$f":"IF(ISNUMBER($G404),IF($G404<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G404)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G404)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),('Cost models'!$F$4+'Cost models'!$E$4*$G404)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),IF($G404<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G404)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G404)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),IF($G404<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G404)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G404)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),_xlfn.IFS(AND($G404<='Cost models'!$C$7,$G404>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G404)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G404<='Cost models'!$C$7,$G404<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G404)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G404>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G404)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),IF($G404<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G404)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G404)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),_xlfn.IFS($G404<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G404)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G404>'Cost models'!$C$9,$G404<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G404)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G404>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G404)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G404),IF($G404<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G404)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G404)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B404=\"\",\"\",IF(ISNUMBER('Facility data'!D403),'Facility data'!D403,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D404)*ISNUMBER('Facility data'!$C403))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D404,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D404,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D404,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W404=\"\",\"\",W404=1,\"Low impact\",W404=2,\"Mid-range impact\",W404=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U404=\"\",\"\",U404<0.01,1,AND(U404>=0.01,U404<=0.02),2,U404>0.02,3)","v":""},null,{"$f":"IF(T404=\"\",\"\",T404/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ404)+(0.0062454442*$Y404)+(-0.0005191748*($AQ404*$Y404))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ404)+(0.0062454442*$Y404)+(-0.0005191748*($AQ404*$Y404))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ404)+(0.0062454442*$Y404)+(-0.0005191748*($AQ404*$Y404))),\"\")","v":""},{"$f":"_xlfn.IFS(Z404=\"\",\"\",Z404<1.5,\"Weak\",AND(Z404>=1.5,Z404<=2.5),\"Mid-Range\",Z404>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z404=\"\",\"\",Z404<1.5,1,AND(Z404>=1.5,Z404<=2.5),2,Z404>2.5,3)","v":""},null,{"$f":"IF(OR(W404=\"\",AB404=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB404,W404))","v":""},{"$f":"_xlfn.IFS(AD404=\"\",\"\",AD404=\"Impact Not Likely to be Substantial\",1,AD404=\"Impact Unclear\",2,AD404=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D404=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D404,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG404=\"\",\"\",IF(AG404>National_B_tables[Column3]*1.25,3,IF(AG404<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D404=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D404,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D404,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI404=\"\",\"\",IF(AI404>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI404<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D404=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D404,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D404,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK404=\"\",\"\",IF(AK404>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK404<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D404=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D404,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D404,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM404=\"\",\"\",IF(AM404>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM404<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D404=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D404,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D404,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D404,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D404=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D404,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ404=\"\",\"\",IF(AQ404<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ404>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS404=\"\",\"\",AS404<1.5,\"High impact\",AS404>2.5,\"Low impact\",AND(AS404>=1.5,AS404<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS404=\"\",\"\",AS404>2.5,1,AND(AS404>=1.5,AS404<=2.5),2,AS404<1.5,3)","v":""},null,{"$f":"IF(B404=\"\",\"\",IF(OR(AE404=\"\",AT404=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE404,AU404)))","v":""}]
[{"$f":"IF('Census match'!A404=\"\",\"\",'Census match'!A404)","v":""},{"$f":"IF('Census match'!B404=\"\",\"\",'Census match'!B404)","v":""},{"$f":"IF(AND(NOT(A405=\"\"),'Census match'!E404=\"\"),\"No Census match\",'Census match'!E404)","v":""},{"$f":"'Census match'!J404","v":""},{"$f":"IF($D405=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D405,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D405=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D405,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C404=\"\",D405=\"\"),\"\",'Facility data'!C404)","v":""},{"$f":"IF(ISNUMBER($G405),IF($G405<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G405)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G405)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),('Cost models'!$F$4+'Cost models'!$E$4*$G405)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),IF($G405<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G405)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G405)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),IF($G405<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G405)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G405)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),_xlfn.IFS(AND($G405<='Cost models'!$C$7,$G405>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G405)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G405<='Cost models'!$C$7,$G405<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G405)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G405>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G405)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),IF($G405<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G405)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G405)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),_xlfn.IFS($G405<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G405)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G405>'Cost models'!$C$9,$G405<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G405)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G405>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G405)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G405),IF($G405<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G405)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G405)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B405=\"\",\"\",IF(ISNUMBER('Facility data'!D404),'Facility data'!D404,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D405)*ISNUMBER('Facility data'!$C404))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D405,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D405,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D405,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W405=\"\",\"\",W405=1,\"Low impact\",W405=2,\"Mid-range impact\",W405=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U405=\"\",\"\",U405<0.01,1,AND(U405>=0.01,U405<=0.02),2,U405>0.02,3)","v":""},null,{"$f":"IF(T405=\"\",\"\",T405/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ405)+(0.0062454442*$Y405)+(-0.0005191748*($AQ405*$Y405))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ405)+(0.0062454442*$Y405)+(-0.0005191748*($AQ405*$Y405))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ405)+(0.0062454442*$Y405)+(-0.0005191748*($AQ405*$Y405))),\"\")","v":""},{"$f":"_xlfn.IFS(Z405=\"\",\"\",Z405<1.5,\"Weak\",AND(Z405>=1.5,Z405<=2.5),\"Mid-Range\",Z405>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z405=\"\",\"\",Z405<1.5,1,AND(Z405>=1.5,Z405<=2.5),2,Z405>2.5,3)","v":""},null,{"$f":"IF(OR(W405=\"\",AB405=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB405,W405))","v":""},{"$f":"_xlfn.IFS(AD405=\"\",\"\",AD405=\"Impact Not Likely to be Substantial\",1,AD405=\"Impact Unclear\",2,AD405=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D405=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D405,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG405=\"\",\"\",IF(AG405>National_B_tables[Column3]*1.25,3,IF(AG405<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D405=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D405,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D405,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI405=\"\",\"\",IF(AI405>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI405<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D405=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D405,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D405,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK405=\"\",\"\",IF(AK405>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK405<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D405=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D405,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D405,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM405=\"\",\"\",IF(AM405>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM405<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D405=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D405,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D405,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D405,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D405=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D405,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ405=\"\",\"\",IF(AQ405<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ405>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS405=\"\",\"\",AS405<1.5,\"High impact\",AS405>2.5,\"Low impact\",AND(AS405>=1.5,AS405<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS405=\"\",\"\",AS405>2.5,1,AND(AS405>=1.5,AS405<=2.5),2,AS405<1.5,3)","v":""},null,{"$f":"IF(B405=\"\",\"\",IF(OR(AE405=\"\",AT405=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE405,AU405)))","v":""}]
[{"$f":"IF('Census match'!A405=\"\",\"\",'Census match'!A405)","v":""},{"$f":"IF('Census match'!B405=\"\",\"\",'Census match'!B405)","v":""},{"$f":"IF(AND(NOT(A406=\"\"),'Census match'!E405=\"\"),\"No Census match\",'Census match'!E405)","v":""},{"$f":"'Census match'!J405","v":""},{"$f":"IF($D406=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D406,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D406=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D406,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C405=\"\",D406=\"\"),\"\",'Facility data'!C405)","v":""},{"$f":"IF(ISNUMBER($G406),IF($G406<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G406)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G406)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),('Cost models'!$F$4+'Cost models'!$E$4*$G406)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),IF($G406<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G406)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G406)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),IF($G406<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G406)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G406)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),_xlfn.IFS(AND($G406<='Cost models'!$C$7,$G406>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G406)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G406<='Cost models'!$C$7,$G406<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G406)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G406>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G406)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),IF($G406<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G406)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G406)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),_xlfn.IFS($G406<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G406)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G406>'Cost models'!$C$9,$G406<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G406)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G406>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G406)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G406),IF($G406<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G406)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G406)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B406=\"\",\"\",IF(ISNUMBER('Facility data'!D405),'Facility data'!D405,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D406)*ISNUMBER('Facility data'!$C405))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D406,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D406,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D406,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W406=\"\",\"\",W406=1,\"Low impact\",W406=2,\"Mid-range impact\",W406=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U406=\"\",\"\",U406<0.01,1,AND(U406>=0.01,U406<=0.02),2,U406>0.02,3)","v":""},null,{"$f":"IF(T406=\"\",\"\",T406/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ406)+(0.0062454442*$Y406)+(-0.0005191748*($AQ406*$Y406))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ406)+(0.0062454442*$Y406)+(-0.0005191748*($AQ406*$Y406))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ406)+(0.0062454442*$Y406)+(-0.0005191748*($AQ406*$Y406))),\"\")","v":""},{"$f":"_xlfn.IFS(Z406=\"\",\"\",Z406<1.5,\"Weak\",AND(Z406>=1.5,Z406<=2.5),\"Mid-Range\",Z406>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z406=\"\",\"\",Z406<1.5,1,AND(Z406>=1.5,Z406<=2.5),2,Z406>2.5,3)","v":""},null,{"$f":"IF(OR(W406=\"\",AB406=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB406,W406))","v":""},{"$f":"_xlfn.IFS(AD406=\"\",\"\",AD406=\"Impact Not Likely to be Substantial\",1,AD406=\"Impact Unclear\",2,AD406=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D406=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D406,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG406=\"\",\"\",IF(AG406>National_B_tables[Column3]*1.25,3,IF(AG406<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D406=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D406,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D406,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI406=\"\",\"\",IF(AI406>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI406<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D406=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D406,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D406,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK406=\"\",\"\",IF(AK406>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK406<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D406=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D406,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D406,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM406=\"\",\"\",IF(AM406>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM406<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D406=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D406,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D406,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D406,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D406=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D406,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ406=\"\",\"\",IF(AQ406<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ406>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS406=\"\",\"\",AS406<1.5,\"High impact\",AS406>2.5,\"Low impact\",AND(AS406>=1.5,AS406<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS406=\"\",\"\",AS406>2.5,1,AND(AS406>=1.5,AS406<=2.5),2,AS406<1.5,3)","v":""},null,{"$f":"IF(B406=\"\",\"\",IF(OR(AE406=\"\",AT406=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE406,AU406)))","v":""}]
[{"$f":"IF('Census match'!A406=\"\",\"\",'Census match'!A406)","v":""},{"$f":"IF('Census match'!B406=\"\",\"\",'Census match'!B406)","v":""},{"$f":"IF(AND(NOT(A407=\"\"),'Census match'!E406=\"\"),\"No Census match\",'Census match'!E406)","v":""},{"$f":"'Census match'!J406","v":""},{"$f":"IF($D407=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D407,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D407=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D407,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C406=\"\",D407=\"\"),\"\",'Facility data'!C406)","v":""},{"$f":"IF(ISNUMBER($G407),IF($G407<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G407)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G407)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),('Cost models'!$F$4+'Cost models'!$E$4*$G407)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),IF($G407<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G407)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G407)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),IF($G407<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G407)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G407)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),_xlfn.IFS(AND($G407<='Cost models'!$C$7,$G407>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G407)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G407<='Cost models'!$C$7,$G407<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G407)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G407>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G407)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),IF($G407<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G407)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G407)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),_xlfn.IFS($G407<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G407)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G407>'Cost models'!$C$9,$G407<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G407)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G407>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G407)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G407),IF($G407<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G407)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G407)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B407=\"\",\"\",IF(ISNUMBER('Facility data'!D406),'Facility data'!D406,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D407)*ISNUMBER('Facility data'!$C406))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D407,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D407,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D407,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W407=\"\",\"\",W407=1,\"Low impact\",W407=2,\"Mid-range impact\",W407=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U407=\"\",\"\",U407<0.01,1,AND(U407>=0.01,U407<=0.02),2,U407>0.02,3)","v":""},null,{"$f":"IF(T407=\"\",\"\",T407/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ407)+(0.0062454442*$Y407)+(-0.0005191748*($AQ407*$Y407))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ407)+(0.0062454442*$Y407)+(-0.0005191748*($AQ407*$Y407))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ407)+(0.0062454442*$Y407)+(-0.0005191748*($AQ407*$Y407))),\"\")","v":""},{"$f":"_xlfn.IFS(Z407=\"\",\"\",Z407<1.5,\"Weak\",AND(Z407>=1.5,Z407<=2.5),\"Mid-Range\",Z407>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z407=\"\",\"\",Z407<1.5,1,AND(Z407>=1.5,Z407<=2.5),2,Z407>2.5,3)","v":""},null,{"$f":"IF(OR(W407=\"\",AB407=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB407,W407))","v":""},{"$f":"_xlfn.IFS(AD407=\"\",\"\",AD407=\"Impact Not Likely to be Substantial\",1,AD407=\"Impact Unclear\",2,AD407=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D407=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D407,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG407=\"\",\"\",IF(AG407>National_B_tables[Column3]*1.25,3,IF(AG407<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D407=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D407,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D407,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI407=\"\",\"\",IF(AI407>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI407<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D407=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D407,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D407,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK407=\"\",\"\",IF(AK407>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK407<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D407=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D407,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D407,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM407=\"\",\"\",IF(AM407>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM407<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D407=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D407,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D407,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D407,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D407=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D407,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ407=\"\",\"\",IF(AQ407<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ407>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS407=\"\",\"\",AS407<1.5,\"High impact\",AS407>2.5,\"Low impact\",AND(AS407>=1.5,AS407<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS407=\"\",\"\",AS407>2.5,1,AND(AS407>=1.5,AS407<=2.5),2,AS407<1.5,3)","v":""},null,{"$f":"IF(B407=\"\",\"\",IF(OR(AE407=\"\",AT407=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE407,AU407)))","v":""}]
[{"$f":"IF('Census match'!A407=\"\",\"\",'Census match'!A407)","v":""},{"$f":"IF('Census match'!B407=\"\",\"\",'Census match'!B407)","v":""},{"$f":"IF(AND(NOT(A408=\"\"),'Census match'!E407=\"\"),\"No Census match\",'Census match'!E407)","v":""},{"$f":"'Census match'!J407","v":""},{"$f":"IF($D408=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D408,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D408=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D408,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C407=\"\",D408=\"\"),\"\",'Facility data'!C407)","v":""},{"$f":"IF(ISNUMBER($G408),IF($G408<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G408)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G408)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),('Cost models'!$F$4+'Cost models'!$E$4*$G408)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),IF($G408<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G408)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G408)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),IF($G408<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G408)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G408)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),_xlfn.IFS(AND($G408<='Cost models'!$C$7,$G408>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G408)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G408<='Cost models'!$C$7,$G408<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G408)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G408>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G408)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),IF($G408<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G408)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G408)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),_xlfn.IFS($G408<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G408)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G408>'Cost models'!$C$9,$G408<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G408)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G408>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G408)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G408),IF($G408<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G408)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G408)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B408=\"\",\"\",IF(ISNUMBER('Facility data'!D407),'Facility data'!D407,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D408)*ISNUMBER('Facility data'!$C407))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D408,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D408,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D408,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W408=\"\",\"\",W408=1,\"Low impact\",W408=2,\"Mid-range impact\",W408=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U408=\"\",\"\",U408<0.01,1,AND(U408>=0.01,U408<=0.02),2,U408>0.02,3)","v":""},null,{"$f":"IF(T408=\"\",\"\",T408/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ408)+(0.0062454442*$Y408)+(-0.0005191748*($AQ408*$Y408))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ408)+(0.0062454442*$Y408)+(-0.0005191748*($AQ408*$Y408))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ408)+(0.0062454442*$Y408)+(-0.0005191748*($AQ408*$Y408))),\"\")","v":""},{"$f":"_xlfn.IFS(Z408=\"\",\"\",Z408<1.5,\"Weak\",AND(Z408>=1.5,Z408<=2.5),\"Mid-Range\",Z408>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z408=\"\",\"\",Z408<1.5,1,AND(Z408>=1.5,Z408<=2.5),2,Z408>2.5,3)","v":""},null,{"$f":"IF(OR(W408=\"\",AB408=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB408,W408))","v":""},{"$f":"_xlfn.IFS(AD408=\"\",\"\",AD408=\"Impact Not Likely to be Substantial\",1,AD408=\"Impact Unclear\",2,AD408=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D408=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D408,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG408=\"\",\"\",IF(AG408>National_B_tables[Column3]*1.25,3,IF(AG408<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D408=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D408,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D408,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI408=\"\",\"\",IF(AI408>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI408<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D408=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D408,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D408,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK408=\"\",\"\",IF(AK408>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK408<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D408=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D408,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D408,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM408=\"\",\"\",IF(AM408>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM408<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D408=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D408,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D408,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D408,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D408=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D408,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ408=\"\",\"\",IF(AQ408<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ408>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS408=\"\",\"\",AS408<1.5,\"High impact\",AS408>2.5,\"Low impact\",AND(AS408>=1.5,AS408<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS408=\"\",\"\",AS408>2.5,1,AND(AS408>=1.5,AS408<=2.5),2,AS408<1.5,3)","v":""},null,{"$f":"IF(B408=\"\",\"\",IF(OR(AE408=\"\",AT408=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE408,AU408)))","v":""}]
[{"$f":"IF('Census match'!A408=\"\",\"\",'Census match'!A408)","v":""},{"$f":"IF('Census match'!B408=\"\",\"\",'Census match'!B408)","v":""},{"$f":"IF(AND(NOT(A409=\"\"),'Census match'!E408=\"\"),\"No Census match\",'Census match'!E408)","v":""},{"$f":"'Census match'!J408","v":""},{"$f":"IF($D409=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D409,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D409=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D409,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C408=\"\",D409=\"\"),\"\",'Facility data'!C408)","v":""},{"$f":"IF(ISNUMBER($G409),IF($G409<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G409)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G409)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),('Cost models'!$F$4+'Cost models'!$E$4*$G409)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),IF($G409<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G409)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G409)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),IF($G409<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G409)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G409)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),_xlfn.IFS(AND($G409<='Cost models'!$C$7,$G409>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G409)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G409<='Cost models'!$C$7,$G409<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G409)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G409>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G409)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),IF($G409<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G409)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G409)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),_xlfn.IFS($G409<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G409)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G409>'Cost models'!$C$9,$G409<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G409)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G409>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G409)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G409),IF($G409<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G409)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G409)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G409),SUM(H409:O409),\"\")","v":""},"",null,{"$f":"IF(B409=\"\",\"\",IF(ISNUMBER('Facility data'!D408),'Facility data'!D408,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D409)*ISNUMBER('Facility data'!$C408))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D409,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D409,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D409,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W409=\"\",\"\",W409=1,\"Low impact\",W409=2,\"Mid-range impact\",W409=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U409=\"\",\"\",U409<0.01,1,AND(U409>=0.01,U409<=0.02),2,U409>0.02,3)","v":""},null,{"$f":"IF(T409=\"\",\"\",T409/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ409)+(0.0062454442*$Y409)+(-0.0005191748*($AQ409*$Y409))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ409)+(0.0062454442*$Y409)+(-0.0005191748*($AQ409*$Y409))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ409)+(0.0062454442*$Y409)+(-0.0005191748*($AQ409*$Y409))),\"\")","v":""},{"$f":"_xlfn.IFS(Z409=\"\",\"\",Z409<1.5,\"Weak\",AND(Z409>=1.5,Z409<=2.5),\"Mid-Range\",Z409>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z409=\"\",\"\",Z409<1.5,1,AND(Z409>=1.5,Z409<=2.5),2,Z409>2.5,3)","v":""},null,{"$f":"IF(OR(W409=\"\",AB409=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB409,W409))","v":""},{"$f":"_xlfn.IFS(AD409=\"\",\"\",AD409=\"Impact Not Likely to be Substantial\",1,AD409=\"Impact Unclear\",2,AD409=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D409=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D409,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG409=\"\",\"\",IF(AG409>National_B_tables[Column3]*1.25,3,IF(AG409<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D409=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D409,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D409,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI409=\"\",\"\",IF(AI409>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI409<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D409=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D409,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D409,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK409=\"\",\"\",IF(AK409>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK409<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D409=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D409,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D409,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM409=\"\",\"\",IF(AM409>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM409<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D409=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D409,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D409,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D409,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D409=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D409,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ409=\"\",\"\",IF(AQ409<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ409>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS409=\"\",\"\",AS409<1.5,\"High impact\",AS409>2.5,\"Low impact\",AND(AS409>=1.5,AS409<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS409=\"\",\"\",AS409>2.5,1,AND(AS409>=1.5,AS409<=2.5),2,AS409<1.5,3)","v":""},null,{"$f":"IF(B409=\"\",\"\",IF(OR(AE409=\"\",AT409=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE409,AU409)))","v":""}]
[{"$f":"IF('Census match'!A409=\"\",\"\",'Census match'!A409)","v":""},{"$f":"IF('Census match'!B409=\"\",\"\",'Census match'!B409)","v":""},{"$f":"IF(AND(NOT(A410=\"\"),'Census match'!E409=\"\"),\"No Census match\",'Census match'!E409)","v":""},{"$f":"'Census match'!J409","v":""},{"$f":"IF($D410=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D410,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D410=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D410,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C409=\"\",D410=\"\"),\"\",'Facility data'!C409)","v":""},{"$f":"IF(ISNUMBER($G410),IF($G410<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G410)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G410)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),('Cost models'!$F$4+'Cost models'!$E$4*$G410)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),IF($G410<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G410)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G410)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),IF($G410<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G410)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G410)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),_xlfn.IFS(AND($G410<='Cost models'!$C$7,$G410>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G410)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G410<='Cost models'!$C$7,$G410<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G410)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G410>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G410)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),IF($G410<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G410)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G410)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),_xlfn.IFS($G410<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G410)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G410>'Cost models'!$C$9,$G410<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G410)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G410>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G410)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G410),IF($G410<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G410)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G410)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B410=\"\",\"\",IF(ISNUMBER('Facility data'!D409),'Facility data'!D409,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D410)*ISNUMBER('Facility data'!$C409))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D410,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D410,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D410,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W410=\"\",\"\",W410=1,\"Low impact\",W410=2,\"Mid-range impact\",W410=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U410=\"\",\"\",U410<0.01,1,AND(U410>=0.01,U410<=0.02),2,U410>0.02,3)","v":""},null,{"$f":"IF(T410=\"\",\"\",T410/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ410)+(0.0062454442*$Y410)+(-0.0005191748*($AQ410*$Y410))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ410)+(0.0062454442*$Y410)+(-0.0005191748*($AQ410*$Y410))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ410)+(0.0062454442*$Y410)+(-0.0005191748*($AQ410*$Y410))),\"\")","v":""},{"$f":"_xlfn.IFS(Z410=\"\",\"\",Z410<1.5,\"Weak\",AND(Z410>=1.5,Z410<=2.5),\"Mid-Range\",Z410>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z410=\"\",\"\",Z410<1.5,1,AND(Z410>=1.5,Z410<=2.5),2,Z410>2.5,3)","v":""},null,{"$f":"IF(OR(W410=\"\",AB410=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB410,W410))","v":""},{"$f":"_xlfn.IFS(AD410=\"\",\"\",AD410=\"Impact Not Likely to be Substantial\",1,AD410=\"Impact Unclear\",2,AD410=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D410=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D410,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG410=\"\",\"\",IF(AG410>National_B_tables[Column3]*1.25,3,IF(AG410<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D410=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D410,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D410,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI410=\"\",\"\",IF(AI410>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI410<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D410=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D410,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D410,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK410=\"\",\"\",IF(AK410>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK410<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D410=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D410,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D410,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM410=\"\",\"\",IF(AM410>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM410<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D410=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D410,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D410,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D410,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D410=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D410,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ410=\"\",\"\",IF(AQ410<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ410>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS410=\"\",\"\",AS410<1.5,\"High impact\",AS410>2.5,\"Low impact\",AND(AS410>=1.5,AS410<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS410=\"\",\"\",AS410>2.5,1,AND(AS410>=1.5,AS410<=2.5),2,AS410<1.5,3)","v":""},null,{"$f":"IF(B410=\"\",\"\",IF(OR(AE410=\"\",AT410=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE410,AU410)))","v":""}]
[{"$f":"IF('Census match'!A410=\"\",\"\",'Census match'!A410)","v":""},{"$f":"IF('Census match'!B410=\"\",\"\",'Census match'!B410)","v":""},{"$f":"IF(AND(NOT(A411=\"\"),'Census match'!E410=\"\"),\"No Census match\",'Census match'!E410)","v":""},{"$f":"'Census match'!J410","v":""},{"$f":"IF($D411=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D411,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D411=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D411,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C410=\"\",D411=\"\"),\"\",'Facility data'!C410)","v":""},{"$f":"IF(ISNUMBER($G411),IF($G411<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G411)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G411)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),('Cost models'!$F$4+'Cost models'!$E$4*$G411)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),IF($G411<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G411)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G411)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),IF($G411<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G411)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G411)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),_xlfn.IFS(AND($G411<='Cost models'!$C$7,$G411>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G411)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G411<='Cost models'!$C$7,$G411<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G411)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G411>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G411)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),IF($G411<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G411)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G411)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),_xlfn.IFS($G411<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G411)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G411>'Cost models'!$C$9,$G411<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G411)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G411>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G411)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G411),IF($G411<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G411)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G411)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B411=\"\",\"\",IF(ISNUMBER('Facility data'!D410),'Facility data'!D410,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D411)*ISNUMBER('Facility data'!$C410))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D411,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D411,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D411,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W411=\"\",\"\",W411=1,\"Low impact\",W411=2,\"Mid-range impact\",W411=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U411=\"\",\"\",U411<0.01,1,AND(U411>=0.01,U411<=0.02),2,U411>0.02,3)","v":""},null,{"$f":"IF(T411=\"\",\"\",T411/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ411)+(0.0062454442*$Y411)+(-0.0005191748*($AQ411*$Y411))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ411)+(0.0062454442*$Y411)+(-0.0005191748*($AQ411*$Y411))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ411)+(0.0062454442*$Y411)+(-0.0005191748*($AQ411*$Y411))),\"\")","v":""},{"$f":"_xlfn.IFS(Z411=\"\",\"\",Z411<1.5,\"Weak\",AND(Z411>=1.5,Z411<=2.5),\"Mid-Range\",Z411>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z411=\"\",\"\",Z411<1.5,1,AND(Z411>=1.5,Z411<=2.5),2,Z411>2.5,3)","v":""},null,{"$f":"IF(OR(W411=\"\",AB411=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB411,W411))","v":""},{"$f":"_xlfn.IFS(AD411=\"\",\"\",AD411=\"Impact Not Likely to be Substantial\",1,AD411=\"Impact Unclear\",2,AD411=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D411=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D411,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG411=\"\",\"\",IF(AG411>National_B_tables[Column3]*1.25,3,IF(AG411<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D411=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D411,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D411,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI411=\"\",\"\",IF(AI411>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI411<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D411=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D411,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D411,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK411=\"\",\"\",IF(AK411>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK411<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D411=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D411,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D411,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM411=\"\",\"\",IF(AM411>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM411<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D411=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D411,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D411,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D411,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D411=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D411,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ411=\"\",\"\",IF(AQ411<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ411>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS411=\"\",\"\",AS411<1.5,\"High impact\",AS411>2.5,\"Low impact\",AND(AS411>=1.5,AS411<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS411=\"\",\"\",AS411>2.5,1,AND(AS411>=1.5,AS411<=2.5),2,AS411<1.5,3)","v":""},null,{"$f":"IF(B411=\"\",\"\",IF(OR(AE411=\"\",AT411=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE411,AU411)))","v":""}]
[{"$f":"IF('Census match'!A411=\"\",\"\",'Census match'!A411)","v":""},{"$f":"IF('Census match'!B411=\"\",\"\",'Census match'!B411)","v":""},{"$f":"IF(AND(NOT(A412=\"\"),'Census match'!E411=\"\"),\"No Census match\",'Census match'!E411)","v":""},{"$f":"'Census match'!J411","v":""},{"$f":"IF($D412=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D412,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D412=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D412,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C411=\"\",D412=\"\"),\"\",'Facility data'!C411)","v":""},{"$f":"IF(ISNUMBER($G412),IF($G412<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G412)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G412)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),('Cost models'!$F$4+'Cost models'!$E$4*$G412)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),IF($G412<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G412)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G412)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),IF($G412<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G412)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G412)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),_xlfn.IFS(AND($G412<='Cost models'!$C$7,$G412>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G412)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G412<='Cost models'!$C$7,$G412<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G412)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G412>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G412)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),IF($G412<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G412)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G412)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),_xlfn.IFS($G412<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G412)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G412>'Cost models'!$C$9,$G412<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G412)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G412>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G412)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G412),IF($G412<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G412)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G412)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B412=\"\",\"\",IF(ISNUMBER('Facility data'!D411),'Facility data'!D411,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D412)*ISNUMBER('Facility data'!$C411))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D412,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D412,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D412,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W412=\"\",\"\",W412=1,\"Low impact\",W412=2,\"Mid-range impact\",W412=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U412=\"\",\"\",U412<0.01,1,AND(U412>=0.01,U412<=0.02),2,U412>0.02,3)","v":""},null,{"$f":"IF(T412=\"\",\"\",T412/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ412)+(0.0062454442*$Y412)+(-0.0005191748*($AQ412*$Y412))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ412)+(0.0062454442*$Y412)+(-0.0005191748*($AQ412*$Y412))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ412)+(0.0062454442*$Y412)+(-0.0005191748*($AQ412*$Y412))),\"\")","v":""},{"$f":"_xlfn.IFS(Z412=\"\",\"\",Z412<1.5,\"Weak\",AND(Z412>=1.5,Z412<=2.5),\"Mid-Range\",Z412>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z412=\"\",\"\",Z412<1.5,1,AND(Z412>=1.5,Z412<=2.5),2,Z412>2.5,3)","v":""},null,{"$f":"IF(OR(W412=\"\",AB412=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB412,W412))","v":""},{"$f":"_xlfn.IFS(AD412=\"\",\"\",AD412=\"Impact Not Likely to be Substantial\",1,AD412=\"Impact Unclear\",2,AD412=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D412=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D412,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG412=\"\",\"\",IF(AG412>National_B_tables[Column3]*1.25,3,IF(AG412<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D412=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D412,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D412,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI412=\"\",\"\",IF(AI412>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI412<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D412=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D412,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D412,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK412=\"\",\"\",IF(AK412>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK412<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D412=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D412,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D412,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM412=\"\",\"\",IF(AM412>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM412<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D412=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D412,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D412,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D412,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D412=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D412,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ412=\"\",\"\",IF(AQ412<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ412>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS412=\"\",\"\",AS412<1.5,\"High impact\",AS412>2.5,\"Low impact\",AND(AS412>=1.5,AS412<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS412=\"\",\"\",AS412>2.5,1,AND(AS412>=1.5,AS412<=2.5),2,AS412<1.5,3)","v":""},null,{"$f":"IF(B412=\"\",\"\",IF(OR(AE412=\"\",AT412=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE412,AU412)))","v":""}]
[{"$f":"IF('Census match'!A412=\"\",\"\",'Census match'!A412)","v":""},{"$f":"IF('Census match'!B412=\"\",\"\",'Census match'!B412)","v":""},{"$f":"IF(AND(NOT(A413=\"\"),'Census match'!E412=\"\"),\"No Census match\",'Census match'!E412)","v":""},{"$f":"'Census match'!J412","v":""},{"$f":"IF($D413=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D413,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D413=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D413,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C412=\"\",D413=\"\"),\"\",'Facility data'!C412)","v":""},{"$f":"IF(ISNUMBER($G413),IF($G413<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G413)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G413)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),('Cost models'!$F$4+'Cost models'!$E$4*$G413)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),IF($G413<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G413)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G413)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),IF($G413<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G413)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G413)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),_xlfn.IFS(AND($G413<='Cost models'!$C$7,$G413>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G413)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G413<='Cost models'!$C$7,$G413<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G413)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G413>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G413)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),IF($G413<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G413)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G413)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),_xlfn.IFS($G413<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G413)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G413>'Cost models'!$C$9,$G413<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G413)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G413>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G413)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G413),IF($G413<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G413)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G413)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B413=\"\",\"\",IF(ISNUMBER('Facility data'!D412),'Facility data'!D412,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D413)*ISNUMBER('Facility data'!$C412))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D413,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D413,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D413,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W413=\"\",\"\",W413=1,\"Low impact\",W413=2,\"Mid-range impact\",W413=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U413=\"\",\"\",U413<0.01,1,AND(U413>=0.01,U413<=0.02),2,U413>0.02,3)","v":""},null,{"$f":"IF(T413=\"\",\"\",T413/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ413)+(0.0062454442*$Y413)+(-0.0005191748*($AQ413*$Y413))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ413)+(0.0062454442*$Y413)+(-0.0005191748*($AQ413*$Y413))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ413)+(0.0062454442*$Y413)+(-0.0005191748*($AQ413*$Y413))),\"\")","v":""},{"$f":"_xlfn.IFS(Z413=\"\",\"\",Z413<1.5,\"Weak\",AND(Z413>=1.5,Z413<=2.5),\"Mid-Range\",Z413>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z413=\"\",\"\",Z413<1.5,1,AND(Z413>=1.5,Z413<=2.5),2,Z413>2.5,3)","v":""},null,{"$f":"IF(OR(W413=\"\",AB413=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB413,W413))","v":""},{"$f":"_xlfn.IFS(AD413=\"\",\"\",AD413=\"Impact Not Likely to be Substantial\",1,AD413=\"Impact Unclear\",2,AD413=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D413=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D413,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG413=\"\",\"\",IF(AG413>National_B_tables[Column3]*1.25,3,IF(AG413<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D413=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D413,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D413,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI413=\"\",\"\",IF(AI413>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI413<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D413=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D413,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D413,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK413=\"\",\"\",IF(AK413>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK413<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D413=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D413,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D413,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM413=\"\",\"\",IF(AM413>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM413<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D413=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D413,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D413,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D413,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D413=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D413,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ413=\"\",\"\",IF(AQ413<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ413>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS413=\"\",\"\",AS413<1.5,\"High impact\",AS413>2.5,\"Low impact\",AND(AS413>=1.5,AS413<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS413=\"\",\"\",AS413>2.5,1,AND(AS413>=1.5,AS413<=2.5),2,AS413<1.5,3)","v":""},null,{"$f":"IF(B413=\"\",\"\",IF(OR(AE413=\"\",AT413=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE413,AU413)))","v":""}]
[{"$f":"IF('Census match'!A413=\"\",\"\",'Census match'!A413)","v":""},{"$f":"IF('Census match'!B413=\"\",\"\",'Census match'!B413)","v":""},{"$f":"IF(AND(NOT(A414=\"\"),'Census match'!E413=\"\"),\"No Census match\",'Census match'!E413)","v":""},{"$f":"'Census match'!J413","v":""},{"$f":"IF($D414=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D414,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D414=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D414,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C413=\"\",D414=\"\"),\"\",'Facility data'!C413)","v":""},{"$f":"IF(ISNUMBER($G414),IF($G414<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G414)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G414)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),('Cost models'!$F$4+'Cost models'!$E$4*$G414)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),IF($G414<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G414)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G414)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),IF($G414<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G414)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G414)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),_xlfn.IFS(AND($G414<='Cost models'!$C$7,$G414>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G414)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G414<='Cost models'!$C$7,$G414<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G414)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G414>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G414)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),IF($G414<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G414)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G414)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),_xlfn.IFS($G414<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G414)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G414>'Cost models'!$C$9,$G414<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G414)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G414>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G414)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G414),IF($G414<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G414)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G414)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B414=\"\",\"\",IF(ISNUMBER('Facility data'!D413),'Facility data'!D413,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D414)*ISNUMBER('Facility data'!$C413))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D414,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D414,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D414,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W414=\"\",\"\",W414=1,\"Low impact\",W414=2,\"Mid-range impact\",W414=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U414=\"\",\"\",U414<0.01,1,AND(U414>=0.01,U414<=0.02),2,U414>0.02,3)","v":""},null,{"$f":"IF(T414=\"\",\"\",T414/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ414)+(0.0062454442*$Y414)+(-0.0005191748*($AQ414*$Y414))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ414)+(0.0062454442*$Y414)+(-0.0005191748*($AQ414*$Y414))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ414)+(0.0062454442*$Y414)+(-0.0005191748*($AQ414*$Y414))),\"\")","v":""},{"$f":"_xlfn.IFS(Z414=\"\",\"\",Z414<1.5,\"Weak\",AND(Z414>=1.5,Z414<=2.5),\"Mid-Range\",Z414>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z414=\"\",\"\",Z414<1.5,1,AND(Z414>=1.5,Z414<=2.5),2,Z414>2.5,3)","v":""},null,{"$f":"IF(OR(W414=\"\",AB414=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB414,W414))","v":""},{"$f":"_xlfn.IFS(AD414=\"\",\"\",AD414=\"Impact Not Likely to be Substantial\",1,AD414=\"Impact Unclear\",2,AD414=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D414=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D414,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG414=\"\",\"\",IF(AG414>National_B_tables[Column3]*1.25,3,IF(AG414<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D414=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D414,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D414,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI414=\"\",\"\",IF(AI414>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI414<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D414=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D414,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D414,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK414=\"\",\"\",IF(AK414>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK414<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D414=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D414,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D414,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM414=\"\",\"\",IF(AM414>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM414<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D414=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D414,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D414,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D414,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D414=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D414,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ414=\"\",\"\",IF(AQ414<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ414>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS414=\"\",\"\",AS414<1.5,\"High impact\",AS414>2.5,\"Low impact\",AND(AS414>=1.5,AS414<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS414=\"\",\"\",AS414>2.5,1,AND(AS414>=1.5,AS414<=2.5),2,AS414<1.5,3)","v":""},null,{"$f":"IF(B414=\"\",\"\",IF(OR(AE414=\"\",AT414=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE414,AU414)))","v":""}]
[{"$f":"IF('Census match'!A414=\"\",\"\",'Census match'!A414)","v":""},{"$f":"IF('Census match'!B414=\"\",\"\",'Census match'!B414)","v":""},{"$f":"IF(AND(NOT(A415=\"\"),'Census match'!E414=\"\"),\"No Census match\",'Census match'!E414)","v":""},{"$f":"'Census match'!J414","v":""},{"$f":"IF($D415=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D415,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D415=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D415,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C414=\"\",D415=\"\"),\"\",'Facility data'!C414)","v":""},{"$f":"IF(ISNUMBER($G415),IF($G415<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G415)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G415)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),('Cost models'!$F$4+'Cost models'!$E$4*$G415)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),IF($G415<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G415)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G415)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),IF($G415<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G415)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G415)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),_xlfn.IFS(AND($G415<='Cost models'!$C$7,$G415>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G415)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G415<='Cost models'!$C$7,$G415<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G415)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G415>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G415)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),IF($G415<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G415)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G415)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),_xlfn.IFS($G415<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G415)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G415>'Cost models'!$C$9,$G415<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G415)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G415>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G415)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G415),IF($G415<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G415)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G415)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B415=\"\",\"\",IF(ISNUMBER('Facility data'!D414),'Facility data'!D414,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D415)*ISNUMBER('Facility data'!$C414))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D415,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D415,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D415,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W415=\"\",\"\",W415=1,\"Low impact\",W415=2,\"Mid-range impact\",W415=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U415=\"\",\"\",U415<0.01,1,AND(U415>=0.01,U415<=0.02),2,U415>0.02,3)","v":""},null,{"$f":"IF(T415=\"\",\"\",T415/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ415)+(0.0062454442*$Y415)+(-0.0005191748*($AQ415*$Y415))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ415)+(0.0062454442*$Y415)+(-0.0005191748*($AQ415*$Y415))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ415)+(0.0062454442*$Y415)+(-0.0005191748*($AQ415*$Y415))),\"\")","v":""},{"$f":"_xlfn.IFS(Z415=\"\",\"\",Z415<1.5,\"Weak\",AND(Z415>=1.5,Z415<=2.5),\"Mid-Range\",Z415>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z415=\"\",\"\",Z415<1.5,1,AND(Z415>=1.5,Z415<=2.5),2,Z415>2.5,3)","v":""},null,{"$f":"IF(OR(W415=\"\",AB415=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB415,W415))","v":""},{"$f":"_xlfn.IFS(AD415=\"\",\"\",AD415=\"Impact Not Likely to be Substantial\",1,AD415=\"Impact Unclear\",2,AD415=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D415=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D415,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG415=\"\",\"\",IF(AG415>National_B_tables[Column3]*1.25,3,IF(AG415<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D415=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D415,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D415,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI415=\"\",\"\",IF(AI415>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI415<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D415=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D415,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D415,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK415=\"\",\"\",IF(AK415>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK415<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D415=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D415,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D415,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM415=\"\",\"\",IF(AM415>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM415<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D415=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D415,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D415,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D415,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D415=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D415,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ415=\"\",\"\",IF(AQ415<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ415>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS415=\"\",\"\",AS415<1.5,\"High impact\",AS415>2.5,\"Low impact\",AND(AS415>=1.5,AS415<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS415=\"\",\"\",AS415>2.5,1,AND(AS415>=1.5,AS415<=2.5),2,AS415<1.5,3)","v":""},null,{"$f":"IF(B415=\"\",\"\",IF(OR(AE415=\"\",AT415=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE415,AU415)))","v":""}]
[{"$f":"IF('Census match'!A415=\"\",\"\",'Census match'!A415)","v":""},{"$f":"IF('Census match'!B415=\"\",\"\",'Census match'!B415)","v":""},{"$f":"IF(AND(NOT(A416=\"\"),'Census match'!E415=\"\"),\"No Census match\",'Census match'!E415)","v":""},{"$f":"'Census match'!J415","v":""},{"$f":"IF($D416=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D416,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D416=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D416,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C415=\"\",D416=\"\"),\"\",'Facility data'!C415)","v":""},{"$f":"IF(ISNUMBER($G416),IF($G416<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G416)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G416)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),('Cost models'!$F$4+'Cost models'!$E$4*$G416)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),IF($G416<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G416)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G416)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),IF($G416<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G416)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G416)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),_xlfn.IFS(AND($G416<='Cost models'!$C$7,$G416>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G416)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G416<='Cost models'!$C$7,$G416<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G416)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G416>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G416)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),IF($G416<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G416)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G416)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),_xlfn.IFS($G416<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G416)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G416>'Cost models'!$C$9,$G416<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G416)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G416>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G416)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G416),IF($G416<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G416)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G416)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B416=\"\",\"\",IF(ISNUMBER('Facility data'!D415),'Facility data'!D415,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D416)*ISNUMBER('Facility data'!$C415))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D416,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D416,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D416,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W416=\"\",\"\",W416=1,\"Low impact\",W416=2,\"Mid-range impact\",W416=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U416=\"\",\"\",U416<0.01,1,AND(U416>=0.01,U416<=0.02),2,U416>0.02,3)","v":""},null,{"$f":"IF(T416=\"\",\"\",T416/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ416)+(0.0062454442*$Y416)+(-0.0005191748*($AQ416*$Y416))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ416)+(0.0062454442*$Y416)+(-0.0005191748*($AQ416*$Y416))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ416)+(0.0062454442*$Y416)+(-0.0005191748*($AQ416*$Y416))),\"\")","v":""},{"$f":"_xlfn.IFS(Z416=\"\",\"\",Z416<1.5,\"Weak\",AND(Z416>=1.5,Z416<=2.5),\"Mid-Range\",Z416>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z416=\"\",\"\",Z416<1.5,1,AND(Z416>=1.5,Z416<=2.5),2,Z416>2.5,3)","v":""},null,{"$f":"IF(OR(W416=\"\",AB416=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB416,W416))","v":""},{"$f":"_xlfn.IFS(AD416=\"\",\"\",AD416=\"Impact Not Likely to be Substantial\",1,AD416=\"Impact Unclear\",2,AD416=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D416=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D416,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG416=\"\",\"\",IF(AG416>National_B_tables[Column3]*1.25,3,IF(AG416<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D416=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D416,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D416,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI416=\"\",\"\",IF(AI416>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI416<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D416=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D416,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D416,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK416=\"\",\"\",IF(AK416>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK416<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D416=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D416,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D416,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM416=\"\",\"\",IF(AM416>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM416<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D416=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D416,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D416,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D416,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D416=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D416,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ416=\"\",\"\",IF(AQ416<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ416>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS416=\"\",\"\",AS416<1.5,\"High impact\",AS416>2.5,\"Low impact\",AND(AS416>=1.5,AS416<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS416=\"\",\"\",AS416>2.5,1,AND(AS416>=1.5,AS416<=2.5),2,AS416<1.5,3)","v":""},null,{"$f":"IF(B416=\"\",\"\",IF(OR(AE416=\"\",AT416=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE416,AU416)))","v":""}]
[{"$f":"IF('Census match'!A416=\"\",\"\",'Census match'!A416)","v":""},{"$f":"IF('Census match'!B416=\"\",\"\",'Census match'!B416)","v":""},{"$f":"IF(AND(NOT(A417=\"\"),'Census match'!E416=\"\"),\"No Census match\",'Census match'!E416)","v":""},{"$f":"'Census match'!J416","v":""},{"$f":"IF($D417=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D417,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D417=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D417,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C416=\"\",D417=\"\"),\"\",'Facility data'!C416)","v":""},{"$f":"IF(ISNUMBER($G417),IF($G417<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G417)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G417)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),('Cost models'!$F$4+'Cost models'!$E$4*$G417)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),IF($G417<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G417)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G417)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),IF($G417<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G417)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G417)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),_xlfn.IFS(AND($G417<='Cost models'!$C$7,$G417>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G417)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G417<='Cost models'!$C$7,$G417<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G417)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G417>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G417)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),IF($G417<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G417)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G417)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),_xlfn.IFS($G417<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G417)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G417>'Cost models'!$C$9,$G417<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G417)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G417>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G417)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G417),IF($G417<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G417)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G417)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B417=\"\",\"\",IF(ISNUMBER('Facility data'!D416),'Facility data'!D416,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D417)*ISNUMBER('Facility data'!$C416))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D417,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D417,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D417,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W417=\"\",\"\",W417=1,\"Low impact\",W417=2,\"Mid-range impact\",W417=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U417=\"\",\"\",U417<0.01,1,AND(U417>=0.01,U417<=0.02),2,U417>0.02,3)","v":""},null,{"$f":"IF(T417=\"\",\"\",T417/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ417)+(0.0062454442*$Y417)+(-0.0005191748*($AQ417*$Y417))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ417)+(0.0062454442*$Y417)+(-0.0005191748*($AQ417*$Y417))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ417)+(0.0062454442*$Y417)+(-0.0005191748*($AQ417*$Y417))),\"\")","v":""},{"$f":"_xlfn.IFS(Z417=\"\",\"\",Z417<1.5,\"Weak\",AND(Z417>=1.5,Z417<=2.5),\"Mid-Range\",Z417>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z417=\"\",\"\",Z417<1.5,1,AND(Z417>=1.5,Z417<=2.5),2,Z417>2.5,3)","v":""},null,{"$f":"IF(OR(W417=\"\",AB417=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB417,W417))","v":""},{"$f":"_xlfn.IFS(AD417=\"\",\"\",AD417=\"Impact Not Likely to be Substantial\",1,AD417=\"Impact Unclear\",2,AD417=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D417=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D417,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG417=\"\",\"\",IF(AG417>National_B_tables[Column3]*1.25,3,IF(AG417<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D417=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D417,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D417,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI417=\"\",\"\",IF(AI417>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI417<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D417=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D417,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D417,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK417=\"\",\"\",IF(AK417>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK417<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D417=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D417,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D417,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM417=\"\",\"\",IF(AM417>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM417<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D417=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D417,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D417,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D417,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D417=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D417,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ417=\"\",\"\",IF(AQ417<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ417>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS417=\"\",\"\",AS417<1.5,\"High impact\",AS417>2.5,\"Low impact\",AND(AS417>=1.5,AS417<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS417=\"\",\"\",AS417>2.5,1,AND(AS417>=1.5,AS417<=2.5),2,AS417<1.5,3)","v":""},null,{"$f":"IF(B417=\"\",\"\",IF(OR(AE417=\"\",AT417=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE417,AU417)))","v":""}]
[{"$f":"IF('Census match'!A417=\"\",\"\",'Census match'!A417)","v":""},{"$f":"IF('Census match'!B417=\"\",\"\",'Census match'!B417)","v":""},{"$f":"IF(AND(NOT(A418=\"\"),'Census match'!E417=\"\"),\"No Census match\",'Census match'!E417)","v":""},{"$f":"'Census match'!J417","v":""},{"$f":"IF($D418=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D418,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D418=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D418,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C417=\"\",D418=\"\"),\"\",'Facility data'!C417)","v":""},{"$f":"IF(ISNUMBER($G418),IF($G418<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G418)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G418)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),('Cost models'!$F$4+'Cost models'!$E$4*$G418)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),IF($G418<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G418)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G418)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),IF($G418<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G418)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G418)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),_xlfn.IFS(AND($G418<='Cost models'!$C$7,$G418>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G418)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G418<='Cost models'!$C$7,$G418<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G418)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G418>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G418)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),IF($G418<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G418)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G418)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),_xlfn.IFS($G418<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G418)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G418>'Cost models'!$C$9,$G418<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G418)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G418>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G418)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G418),IF($G418<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G418)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G418)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B418=\"\",\"\",IF(ISNUMBER('Facility data'!D417),'Facility data'!D417,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D418)*ISNUMBER('Facility data'!$C417))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D418,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D418,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D418,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W418=\"\",\"\",W418=1,\"Low impact\",W418=2,\"Mid-range impact\",W418=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U418=\"\",\"\",U418<0.01,1,AND(U418>=0.01,U418<=0.02),2,U418>0.02,3)","v":""},null,{"$f":"IF(T418=\"\",\"\",T418/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ418)+(0.0062454442*$Y418)+(-0.0005191748*($AQ418*$Y418))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ418)+(0.0062454442*$Y418)+(-0.0005191748*($AQ418*$Y418))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ418)+(0.0062454442*$Y418)+(-0.0005191748*($AQ418*$Y418))),\"\")","v":""},{"$f":"_xlfn.IFS(Z418=\"\",\"\",Z418<1.5,\"Weak\",AND(Z418>=1.5,Z418<=2.5),\"Mid-Range\",Z418>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z418=\"\",\"\",Z418<1.5,1,AND(Z418>=1.5,Z418<=2.5),2,Z418>2.5,3)","v":""},null,{"$f":"IF(OR(W418=\"\",AB418=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB418,W418))","v":""},{"$f":"_xlfn.IFS(AD418=\"\",\"\",AD418=\"Impact Not Likely to be Substantial\",1,AD418=\"Impact Unclear\",2,AD418=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D418=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D418,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG418=\"\",\"\",IF(AG418>National_B_tables[Column3]*1.25,3,IF(AG418<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D418=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D418,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D418,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI418=\"\",\"\",IF(AI418>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI418<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D418=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D418,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D418,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK418=\"\",\"\",IF(AK418>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK418<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D418=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D418,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D418,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM418=\"\",\"\",IF(AM418>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM418<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D418=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D418,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D418,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D418,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D418=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D418,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ418=\"\",\"\",IF(AQ418<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ418>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS418=\"\",\"\",AS418<1.5,\"High impact\",AS418>2.5,\"Low impact\",AND(AS418>=1.5,AS418<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS418=\"\",\"\",AS418>2.5,1,AND(AS418>=1.5,AS418<=2.5),2,AS418<1.5,3)","v":""},null,{"$f":"IF(B418=\"\",\"\",IF(OR(AE418=\"\",AT418=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE418,AU418)))","v":""}]
[{"$f":"IF('Census match'!A418=\"\",\"\",'Census match'!A418)","v":""},{"$f":"IF('Census match'!B418=\"\",\"\",'Census match'!B418)","v":""},{"$f":"IF(AND(NOT(A419=\"\"),'Census match'!E418=\"\"),\"No Census match\",'Census match'!E418)","v":""},{"$f":"'Census match'!J418","v":""},{"$f":"IF($D419=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D419,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D419=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D419,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C418=\"\",D419=\"\"),\"\",'Facility data'!C418)","v":""},{"$f":"IF(ISNUMBER($G419),IF($G419<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G419)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G419)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),('Cost models'!$F$4+'Cost models'!$E$4*$G419)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),IF($G419<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G419)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G419)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),IF($G419<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G419)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G419)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),_xlfn.IFS(AND($G419<='Cost models'!$C$7,$G419>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G419)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G419<='Cost models'!$C$7,$G419<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G419)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G419>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G419)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),IF($G419<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G419)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G419)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),_xlfn.IFS($G419<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G419)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G419>'Cost models'!$C$9,$G419<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G419)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G419>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G419)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G419),IF($G419<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G419)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G419)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B419=\"\",\"\",IF(ISNUMBER('Facility data'!D418),'Facility data'!D418,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D419)*ISNUMBER('Facility data'!$C418))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D419,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D419,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D419,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W419=\"\",\"\",W419=1,\"Low impact\",W419=2,\"Mid-range impact\",W419=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U419=\"\",\"\",U419<0.01,1,AND(U419>=0.01,U419<=0.02),2,U419>0.02,3)","v":""},null,{"$f":"IF(T419=\"\",\"\",T419/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ419)+(0.0062454442*$Y419)+(-0.0005191748*($AQ419*$Y419))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ419)+(0.0062454442*$Y419)+(-0.0005191748*($AQ419*$Y419))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ419)+(0.0062454442*$Y419)+(-0.0005191748*($AQ419*$Y419))),\"\")","v":""},{"$f":"_xlfn.IFS(Z419=\"\",\"\",Z419<1.5,\"Weak\",AND(Z419>=1.5,Z419<=2.5),\"Mid-Range\",Z419>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z419=\"\",\"\",Z419<1.5,1,AND(Z419>=1.5,Z419<=2.5),2,Z419>2.5,3)","v":""},null,{"$f":"IF(OR(W419=\"\",AB419=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB419,W419))","v":""},{"$f":"_xlfn.IFS(AD419=\"\",\"\",AD419=\"Impact Not Likely to be Substantial\",1,AD419=\"Impact Unclear\",2,AD419=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D419=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D419,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG419=\"\",\"\",IF(AG419>National_B_tables[Column3]*1.25,3,IF(AG419<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D419=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D419,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D419,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI419=\"\",\"\",IF(AI419>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI419<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D419=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D419,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D419,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK419=\"\",\"\",IF(AK419>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK419<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D419=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D419,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D419,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM419=\"\",\"\",IF(AM419>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM419<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D419=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D419,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D419,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D419,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D419=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D419,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ419=\"\",\"\",IF(AQ419<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ419>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS419=\"\",\"\",AS419<1.5,\"High impact\",AS419>2.5,\"Low impact\",AND(AS419>=1.5,AS419<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS419=\"\",\"\",AS419>2.5,1,AND(AS419>=1.5,AS419<=2.5),2,AS419<1.5,3)","v":""},null,{"$f":"IF(B419=\"\",\"\",IF(OR(AE419=\"\",AT419=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE419,AU419)))","v":""}]
[{"$f":"IF('Census match'!A419=\"\",\"\",'Census match'!A419)","v":""},{"$f":"IF('Census match'!B419=\"\",\"\",'Census match'!B419)","v":""},{"$f":"IF(AND(NOT(A420=\"\"),'Census match'!E419=\"\"),\"No Census match\",'Census match'!E419)","v":""},{"$f":"'Census match'!J419","v":""},{"$f":"IF($D420=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D420,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D420=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D420,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C419=\"\",D420=\"\"),\"\",'Facility data'!C419)","v":""},{"$f":"IF(ISNUMBER($G420),IF($G420<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G420)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G420)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),('Cost models'!$F$4+'Cost models'!$E$4*$G420)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),IF($G420<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G420)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G420)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),IF($G420<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G420)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G420)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),_xlfn.IFS(AND($G420<='Cost models'!$C$7,$G420>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G420)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G420<='Cost models'!$C$7,$G420<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G420)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G420>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G420)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),IF($G420<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G420)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G420)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),_xlfn.IFS($G420<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G420)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G420>'Cost models'!$C$9,$G420<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G420)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G420>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G420)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G420),IF($G420<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G420)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G420)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B420=\"\",\"\",IF(ISNUMBER('Facility data'!D419),'Facility data'!D419,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D420)*ISNUMBER('Facility data'!$C419))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D420,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D420,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D420,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W420=\"\",\"\",W420=1,\"Low impact\",W420=2,\"Mid-range impact\",W420=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U420=\"\",\"\",U420<0.01,1,AND(U420>=0.01,U420<=0.02),2,U420>0.02,3)","v":""},null,{"$f":"IF(T420=\"\",\"\",T420/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ420)+(0.0062454442*$Y420)+(-0.0005191748*($AQ420*$Y420))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ420)+(0.0062454442*$Y420)+(-0.0005191748*($AQ420*$Y420))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ420)+(0.0062454442*$Y420)+(-0.0005191748*($AQ420*$Y420))),\"\")","v":""},{"$f":"_xlfn.IFS(Z420=\"\",\"\",Z420<1.5,\"Weak\",AND(Z420>=1.5,Z420<=2.5),\"Mid-Range\",Z420>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z420=\"\",\"\",Z420<1.5,1,AND(Z420>=1.5,Z420<=2.5),2,Z420>2.5,3)","v":""},null,{"$f":"IF(OR(W420=\"\",AB420=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB420,W420))","v":""},{"$f":"_xlfn.IFS(AD420=\"\",\"\",AD420=\"Impact Not Likely to be Substantial\",1,AD420=\"Impact Unclear\",2,AD420=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D420=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D420,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG420=\"\",\"\",IF(AG420>National_B_tables[Column3]*1.25,3,IF(AG420<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D420=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D420,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D420,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI420=\"\",\"\",IF(AI420>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI420<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D420=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D420,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D420,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK420=\"\",\"\",IF(AK420>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK420<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D420=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D420,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D420,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM420=\"\",\"\",IF(AM420>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM420<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D420=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D420,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D420,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D420,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D420=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D420,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ420=\"\",\"\",IF(AQ420<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ420>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS420=\"\",\"\",AS420<1.5,\"High impact\",AS420>2.5,\"Low impact\",AND(AS420>=1.5,AS420<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS420=\"\",\"\",AS420>2.5,1,AND(AS420>=1.5,AS420<=2.5),2,AS420<1.5,3)","v":""},null,{"$f":"IF(B420=\"\",\"\",IF(OR(AE420=\"\",AT420=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE420,AU420)))","v":""}]
[{"$f":"IF('Census match'!A420=\"\",\"\",'Census match'!A420)","v":""},{"$f":"IF('Census match'!B420=\"\",\"\",'Census match'!B420)","v":""},{"$f":"IF(AND(NOT(A421=\"\"),'Census match'!E420=\"\"),\"No Census match\",'Census match'!E420)","v":""},{"$f":"'Census match'!J420","v":""},{"$f":"IF($D421=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D421,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D421=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D421,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C420=\"\",D421=\"\"),\"\",'Facility data'!C420)","v":""},{"$f":"IF(ISNUMBER($G421),IF($G421<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G421)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G421)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),('Cost models'!$F$4+'Cost models'!$E$4*$G421)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),IF($G421<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G421)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G421)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),IF($G421<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G421)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G421)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),_xlfn.IFS(AND($G421<='Cost models'!$C$7,$G421>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G421)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G421<='Cost models'!$C$7,$G421<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G421)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G421>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G421)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),IF($G421<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G421)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G421)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),_xlfn.IFS($G421<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G421)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G421>'Cost models'!$C$9,$G421<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G421)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G421>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G421)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G421),IF($G421<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G421)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G421)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B421=\"\",\"\",IF(ISNUMBER('Facility data'!D420),'Facility data'!D420,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D421)*ISNUMBER('Facility data'!$C420))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D421,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D421,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D421,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W421=\"\",\"\",W421=1,\"Low impact\",W421=2,\"Mid-range impact\",W421=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U421=\"\",\"\",U421<0.01,1,AND(U421>=0.01,U421<=0.02),2,U421>0.02,3)","v":""},null,{"$f":"IF(T421=\"\",\"\",T421/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ421)+(0.0062454442*$Y421)+(-0.0005191748*($AQ421*$Y421))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ421)+(0.0062454442*$Y421)+(-0.0005191748*($AQ421*$Y421))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ421)+(0.0062454442*$Y421)+(-0.0005191748*($AQ421*$Y421))),\"\")","v":""},{"$f":"_xlfn.IFS(Z421=\"\",\"\",Z421<1.5,\"Weak\",AND(Z421>=1.5,Z421<=2.5),\"Mid-Range\",Z421>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z421=\"\",\"\",Z421<1.5,1,AND(Z421>=1.5,Z421<=2.5),2,Z421>2.5,3)","v":""},null,{"$f":"IF(OR(W421=\"\",AB421=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB421,W421))","v":""},{"$f":"_xlfn.IFS(AD421=\"\",\"\",AD421=\"Impact Not Likely to be Substantial\",1,AD421=\"Impact Unclear\",2,AD421=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D421=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D421,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG421=\"\",\"\",IF(AG421>National_B_tables[Column3]*1.25,3,IF(AG421<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D421=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D421,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D421,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI421=\"\",\"\",IF(AI421>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI421<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D421=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D421,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D421,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK421=\"\",\"\",IF(AK421>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK421<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D421=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D421,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D421,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM421=\"\",\"\",IF(AM421>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM421<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D421=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D421,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D421,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D421,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D421=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D421,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ421=\"\",\"\",IF(AQ421<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ421>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS421=\"\",\"\",AS421<1.5,\"High impact\",AS421>2.5,\"Low impact\",AND(AS421>=1.5,AS421<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS421=\"\",\"\",AS421>2.5,1,AND(AS421>=1.5,AS421<=2.5),2,AS421<1.5,3)","v":""},null,{"$f":"IF(B421=\"\",\"\",IF(OR(AE421=\"\",AT421=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE421,AU421)))","v":""}]
[{"$f":"IF('Census match'!A421=\"\",\"\",'Census match'!A421)","v":""},{"$f":"IF('Census match'!B421=\"\",\"\",'Census match'!B421)","v":""},{"$f":"IF(AND(NOT(A422=\"\"),'Census match'!E421=\"\"),\"No Census match\",'Census match'!E421)","v":""},{"$f":"'Census match'!J421","v":""},{"$f":"IF($D422=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D422,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D422=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D422,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C421=\"\",D422=\"\"),\"\",'Facility data'!C421)","v":""},{"$f":"IF(ISNUMBER($G422),IF($G422<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G422)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G422)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),('Cost models'!$F$4+'Cost models'!$E$4*$G422)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),IF($G422<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G422)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G422)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),IF($G422<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G422)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G422)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),_xlfn.IFS(AND($G422<='Cost models'!$C$7,$G422>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G422)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G422<='Cost models'!$C$7,$G422<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G422)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G422>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G422)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),IF($G422<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G422)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G422)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),_xlfn.IFS($G422<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G422)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G422>'Cost models'!$C$9,$G422<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G422)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G422>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G422)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G422),IF($G422<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G422)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G422)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B422=\"\",\"\",IF(ISNUMBER('Facility data'!D421),'Facility data'!D421,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D422)*ISNUMBER('Facility data'!$C421))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D422,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D422,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D422,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W422=\"\",\"\",W422=1,\"Low impact\",W422=2,\"Mid-range impact\",W422=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U422=\"\",\"\",U422<0.01,1,AND(U422>=0.01,U422<=0.02),2,U422>0.02,3)","v":""},null,{"$f":"IF(T422=\"\",\"\",T422/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ422)+(0.0062454442*$Y422)+(-0.0005191748*($AQ422*$Y422))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ422)+(0.0062454442*$Y422)+(-0.0005191748*($AQ422*$Y422))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ422)+(0.0062454442*$Y422)+(-0.0005191748*($AQ422*$Y422))),\"\")","v":""},{"$f":"_xlfn.IFS(Z422=\"\",\"\",Z422<1.5,\"Weak\",AND(Z422>=1.5,Z422<=2.5),\"Mid-Range\",Z422>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z422=\"\",\"\",Z422<1.5,1,AND(Z422>=1.5,Z422<=2.5),2,Z422>2.5,3)","v":""},null,{"$f":"IF(OR(W422=\"\",AB422=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB422,W422))","v":""},{"$f":"_xlfn.IFS(AD422=\"\",\"\",AD422=\"Impact Not Likely to be Substantial\",1,AD422=\"Impact Unclear\",2,AD422=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D422=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D422,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG422=\"\",\"\",IF(AG422>National_B_tables[Column3]*1.25,3,IF(AG422<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D422=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D422,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D422,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI422=\"\",\"\",IF(AI422>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI422<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D422=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D422,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D422,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK422=\"\",\"\",IF(AK422>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK422<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D422=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D422,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D422,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM422=\"\",\"\",IF(AM422>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM422<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D422=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D422,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D422,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D422,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D422=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D422,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ422=\"\",\"\",IF(AQ422<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ422>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS422=\"\",\"\",AS422<1.5,\"High impact\",AS422>2.5,\"Low impact\",AND(AS422>=1.5,AS422<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS422=\"\",\"\",AS422>2.5,1,AND(AS422>=1.5,AS422<=2.5),2,AS422<1.5,3)","v":""},null,{"$f":"IF(B422=\"\",\"\",IF(OR(AE422=\"\",AT422=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE422,AU422)))","v":""}]
[{"$f":"IF('Census match'!A422=\"\",\"\",'Census match'!A422)","v":""},{"$f":"IF('Census match'!B422=\"\",\"\",'Census match'!B422)","v":""},{"$f":"IF(AND(NOT(A423=\"\"),'Census match'!E422=\"\"),\"No Census match\",'Census match'!E422)","v":""},{"$f":"'Census match'!J422","v":""},{"$f":"IF($D423=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D423,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D423=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D423,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C422=\"\",D423=\"\"),\"\",'Facility data'!C422)","v":""},{"$f":"IF(ISNUMBER($G423),IF($G423<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G423)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G423)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),('Cost models'!$F$4+'Cost models'!$E$4*$G423)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),IF($G423<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G423)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G423)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),IF($G423<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G423)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G423)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),_xlfn.IFS(AND($G423<='Cost models'!$C$7,$G423>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G423)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G423<='Cost models'!$C$7,$G423<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G423)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G423>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G423)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),IF($G423<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G423)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G423)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),_xlfn.IFS($G423<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G423)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G423>'Cost models'!$C$9,$G423<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G423)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G423>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G423)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G423),IF($G423<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G423)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G423)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B423=\"\",\"\",IF(ISNUMBER('Facility data'!D422),'Facility data'!D422,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D423)*ISNUMBER('Facility data'!$C422))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D423,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D423,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D423,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W423=\"\",\"\",W423=1,\"Low impact\",W423=2,\"Mid-range impact\",W423=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U423=\"\",\"\",U423<0.01,1,AND(U423>=0.01,U423<=0.02),2,U423>0.02,3)","v":""},null,{"$f":"IF(T423=\"\",\"\",T423/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ423)+(0.0062454442*$Y423)+(-0.0005191748*($AQ423*$Y423))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ423)+(0.0062454442*$Y423)+(-0.0005191748*($AQ423*$Y423))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ423)+(0.0062454442*$Y423)+(-0.0005191748*($AQ423*$Y423))),\"\")","v":""},{"$f":"_xlfn.IFS(Z423=\"\",\"\",Z423<1.5,\"Weak\",AND(Z423>=1.5,Z423<=2.5),\"Mid-Range\",Z423>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z423=\"\",\"\",Z423<1.5,1,AND(Z423>=1.5,Z423<=2.5),2,Z423>2.5,3)","v":""},null,{"$f":"IF(OR(W423=\"\",AB423=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB423,W423))","v":""},{"$f":"_xlfn.IFS(AD423=\"\",\"\",AD423=\"Impact Not Likely to be Substantial\",1,AD423=\"Impact Unclear\",2,AD423=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D423=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D423,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG423=\"\",\"\",IF(AG423>National_B_tables[Column3]*1.25,3,IF(AG423<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D423=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D423,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D423,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI423=\"\",\"\",IF(AI423>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI423<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D423=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D423,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D423,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK423=\"\",\"\",IF(AK423>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK423<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D423=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D423,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D423,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM423=\"\",\"\",IF(AM423>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM423<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D423=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D423,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D423,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D423,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D423=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D423,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ423=\"\",\"\",IF(AQ423<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ423>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS423=\"\",\"\",AS423<1.5,\"High impact\",AS423>2.5,\"Low impact\",AND(AS423>=1.5,AS423<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS423=\"\",\"\",AS423>2.5,1,AND(AS423>=1.5,AS423<=2.5),2,AS423<1.5,3)","v":""},null,{"$f":"IF(B423=\"\",\"\",IF(OR(AE423=\"\",AT423=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE423,AU423)))","v":""}]
[{"$f":"IF('Census match'!A423=\"\",\"\",'Census match'!A423)","v":""},{"$f":"IF('Census match'!B423=\"\",\"\",'Census match'!B423)","v":""},{"$f":"IF(AND(NOT(A424=\"\"),'Census match'!E423=\"\"),\"No Census match\",'Census match'!E423)","v":""},{"$f":"'Census match'!J423","v":""},{"$f":"IF($D424=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D424,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D424=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D424,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C423=\"\",D424=\"\"),\"\",'Facility data'!C423)","v":""},{"$f":"IF(ISNUMBER($G424),IF($G424<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G424)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G424)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),('Cost models'!$F$4+'Cost models'!$E$4*$G424)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),IF($G424<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G424)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G424)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),IF($G424<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G424)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G424)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),_xlfn.IFS(AND($G424<='Cost models'!$C$7,$G424>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G424)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G424<='Cost models'!$C$7,$G424<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G424)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G424>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G424)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),IF($G424<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G424)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G424)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),_xlfn.IFS($G424<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G424)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G424>'Cost models'!$C$9,$G424<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G424)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G424>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G424)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G424),IF($G424<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G424)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G424)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B424=\"\",\"\",IF(ISNUMBER('Facility data'!D423),'Facility data'!D423,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D424)*ISNUMBER('Facility data'!$C423))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D424,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D424,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D424,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W424=\"\",\"\",W424=1,\"Low impact\",W424=2,\"Mid-range impact\",W424=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U424=\"\",\"\",U424<0.01,1,AND(U424>=0.01,U424<=0.02),2,U424>0.02,3)","v":""},null,{"$f":"IF(T424=\"\",\"\",T424/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ424)+(0.0062454442*$Y424)+(-0.0005191748*($AQ424*$Y424))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ424)+(0.0062454442*$Y424)+(-0.0005191748*($AQ424*$Y424))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ424)+(0.0062454442*$Y424)+(-0.0005191748*($AQ424*$Y424))),\"\")","v":""},{"$f":"_xlfn.IFS(Z424=\"\",\"\",Z424<1.5,\"Weak\",AND(Z424>=1.5,Z424<=2.5),\"Mid-Range\",Z424>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z424=\"\",\"\",Z424<1.5,1,AND(Z424>=1.5,Z424<=2.5),2,Z424>2.5,3)","v":""},null,{"$f":"IF(OR(W424=\"\",AB424=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB424,W424))","v":""},{"$f":"_xlfn.IFS(AD424=\"\",\"\",AD424=\"Impact Not Likely to be Substantial\",1,AD424=\"Impact Unclear\",2,AD424=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D424=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D424,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG424=\"\",\"\",IF(AG424>National_B_tables[Column3]*1.25,3,IF(AG424<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D424=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D424,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D424,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI424=\"\",\"\",IF(AI424>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI424<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D424=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D424,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D424,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK424=\"\",\"\",IF(AK424>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK424<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D424=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D424,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D424,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM424=\"\",\"\",IF(AM424>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM424<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D424=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D424,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D424,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D424,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D424=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D424,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ424=\"\",\"\",IF(AQ424<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ424>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS424=\"\",\"\",AS424<1.5,\"High impact\",AS424>2.5,\"Low impact\",AND(AS424>=1.5,AS424<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS424=\"\",\"\",AS424>2.5,1,AND(AS424>=1.5,AS424<=2.5),2,AS424<1.5,3)","v":""},null,{"$f":"IF(B424=\"\",\"\",IF(OR(AE424=\"\",AT424=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE424,AU424)))","v":""}]
[{"$f":"IF('Census match'!A424=\"\",\"\",'Census match'!A424)","v":""},{"$f":"IF('Census match'!B424=\"\",\"\",'Census match'!B424)","v":""},{"$f":"IF(AND(NOT(A425=\"\"),'Census match'!E424=\"\"),\"No Census match\",'Census match'!E424)","v":""},{"$f":"'Census match'!J424","v":""},{"$f":"IF($D425=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D425,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D425=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D425,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C424=\"\",D425=\"\"),\"\",'Facility data'!C424)","v":""},{"$f":"IF(ISNUMBER($G425),IF($G425<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G425)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G425)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),('Cost models'!$F$4+'Cost models'!$E$4*$G425)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),IF($G425<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G425)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G425)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),IF($G425<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G425)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G425)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),_xlfn.IFS(AND($G425<='Cost models'!$C$7,$G425>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G425)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G425<='Cost models'!$C$7,$G425<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G425)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G425>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G425)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),IF($G425<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G425)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G425)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),_xlfn.IFS($G425<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G425)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G425>'Cost models'!$C$9,$G425<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G425)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G425>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G425)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G425),IF($G425<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G425)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G425)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B425=\"\",\"\",IF(ISNUMBER('Facility data'!D424),'Facility data'!D424,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D425)*ISNUMBER('Facility data'!$C424))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D425,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D425,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D425,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W425=\"\",\"\",W425=1,\"Low impact\",W425=2,\"Mid-range impact\",W425=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U425=\"\",\"\",U425<0.01,1,AND(U425>=0.01,U425<=0.02),2,U425>0.02,3)","v":""},null,{"$f":"IF(T425=\"\",\"\",T425/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ425)+(0.0062454442*$Y425)+(-0.0005191748*($AQ425*$Y425))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ425)+(0.0062454442*$Y425)+(-0.0005191748*($AQ425*$Y425))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ425)+(0.0062454442*$Y425)+(-0.0005191748*($AQ425*$Y425))),\"\")","v":""},{"$f":"_xlfn.IFS(Z425=\"\",\"\",Z425<1.5,\"Weak\",AND(Z425>=1.5,Z425<=2.5),\"Mid-Range\",Z425>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z425=\"\",\"\",Z425<1.5,1,AND(Z425>=1.5,Z425<=2.5),2,Z425>2.5,3)","v":""},null,{"$f":"IF(OR(W425=\"\",AB425=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB425,W425))","v":""},{"$f":"_xlfn.IFS(AD425=\"\",\"\",AD425=\"Impact Not Likely to be Substantial\",1,AD425=\"Impact Unclear\",2,AD425=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D425=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D425,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG425=\"\",\"\",IF(AG425>National_B_tables[Column3]*1.25,3,IF(AG425<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D425=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D425,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D425,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI425=\"\",\"\",IF(AI425>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI425<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D425=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D425,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D425,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK425=\"\",\"\",IF(AK425>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK425<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D425=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D425,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D425,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM425=\"\",\"\",IF(AM425>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM425<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D425=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D425,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D425,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D425,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D425=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D425,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ425=\"\",\"\",IF(AQ425<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ425>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS425=\"\",\"\",AS425<1.5,\"High impact\",AS425>2.5,\"Low impact\",AND(AS425>=1.5,AS425<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS425=\"\",\"\",AS425>2.5,1,AND(AS425>=1.5,AS425<=2.5),2,AS425<1.5,3)","v":""},null,{"$f":"IF(B425=\"\",\"\",IF(OR(AE425=\"\",AT425=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE425,AU425)))","v":""}]
[{"$f":"IF('Census match'!A425=\"\",\"\",'Census match'!A425)","v":""},{"$f":"IF('Census match'!B425=\"\",\"\",'Census match'!B425)","v":""},{"$f":"IF(AND(NOT(A426=\"\"),'Census match'!E425=\"\"),\"No Census match\",'Census match'!E425)","v":""},{"$f":"'Census match'!J425","v":""},{"$f":"IF($D426=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D426,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D426=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D426,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C425=\"\",D426=\"\"),\"\",'Facility data'!C425)","v":""},{"$f":"IF(ISNUMBER($G426),IF($G426<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G426)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G426)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),('Cost models'!$F$4+'Cost models'!$E$4*$G426)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),IF($G426<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G426)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G426)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),IF($G426<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G426)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G426)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),_xlfn.IFS(AND($G426<='Cost models'!$C$7,$G426>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G426)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G426<='Cost models'!$C$7,$G426<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G426)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G426>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G426)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),IF($G426<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G426)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G426)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),_xlfn.IFS($G426<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G426)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G426>'Cost models'!$C$9,$G426<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G426)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G426>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G426)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G426),IF($G426<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G426)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G426)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B426=\"\",\"\",IF(ISNUMBER('Facility data'!D425),'Facility data'!D425,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D426)*ISNUMBER('Facility data'!$C425))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D426,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D426,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D426,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W426=\"\",\"\",W426=1,\"Low impact\",W426=2,\"Mid-range impact\",W426=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U426=\"\",\"\",U426<0.01,1,AND(U426>=0.01,U426<=0.02),2,U426>0.02,3)","v":""},null,{"$f":"IF(T426=\"\",\"\",T426/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ426)+(0.0062454442*$Y426)+(-0.0005191748*($AQ426*$Y426))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ426)+(0.0062454442*$Y426)+(-0.0005191748*($AQ426*$Y426))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ426)+(0.0062454442*$Y426)+(-0.0005191748*($AQ426*$Y426))),\"\")","v":""},{"$f":"_xlfn.IFS(Z426=\"\",\"\",Z426<1.5,\"Weak\",AND(Z426>=1.5,Z426<=2.5),\"Mid-Range\",Z426>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z426=\"\",\"\",Z426<1.5,1,AND(Z426>=1.5,Z426<=2.5),2,Z426>2.5,3)","v":""},null,{"$f":"IF(OR(W426=\"\",AB426=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB426,W426))","v":""},{"$f":"_xlfn.IFS(AD426=\"\",\"\",AD426=\"Impact Not Likely to be Substantial\",1,AD426=\"Impact Unclear\",2,AD426=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D426=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D426,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG426=\"\",\"\",IF(AG426>National_B_tables[Column3]*1.25,3,IF(AG426<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D426=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D426,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D426,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI426=\"\",\"\",IF(AI426>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI426<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D426=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D426,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D426,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK426=\"\",\"\",IF(AK426>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK426<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D426=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D426,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D426,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM426=\"\",\"\",IF(AM426>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM426<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D426=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D426,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D426,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D426,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D426=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D426,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ426=\"\",\"\",IF(AQ426<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ426>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS426=\"\",\"\",AS426<1.5,\"High impact\",AS426>2.5,\"Low impact\",AND(AS426>=1.5,AS426<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS426=\"\",\"\",AS426>2.5,1,AND(AS426>=1.5,AS426<=2.5),2,AS426<1.5,3)","v":""},null,{"$f":"IF(B426=\"\",\"\",IF(OR(AE426=\"\",AT426=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE426,AU426)))","v":""}]
[{"$f":"IF('Census match'!A426=\"\",\"\",'Census match'!A426)","v":""},{"$f":"IF('Census match'!B426=\"\",\"\",'Census match'!B426)","v":""},{"$f":"IF(AND(NOT(A427=\"\"),'Census match'!E426=\"\"),\"No Census match\",'Census match'!E426)","v":""},{"$f":"'Census match'!J426","v":""},{"$f":"IF($D427=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D427,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D427=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D427,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C426=\"\",D427=\"\"),\"\",'Facility data'!C426)","v":""},{"$f":"IF(ISNUMBER($G427),IF($G427<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G427)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G427)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),('Cost models'!$F$4+'Cost models'!$E$4*$G427)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),IF($G427<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G427)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G427)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),IF($G427<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G427)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G427)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),_xlfn.IFS(AND($G427<='Cost models'!$C$7,$G427>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G427)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G427<='Cost models'!$C$7,$G427<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G427)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G427>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G427)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),IF($G427<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G427)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G427)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),_xlfn.IFS($G427<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G427)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G427>'Cost models'!$C$9,$G427<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G427)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G427>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G427)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G427),IF($G427<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G427)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G427)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B427=\"\",\"\",IF(ISNUMBER('Facility data'!D426),'Facility data'!D426,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D427)*ISNUMBER('Facility data'!$C426))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D427,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D427,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D427,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W427=\"\",\"\",W427=1,\"Low impact\",W427=2,\"Mid-range impact\",W427=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U427=\"\",\"\",U427<0.01,1,AND(U427>=0.01,U427<=0.02),2,U427>0.02,3)","v":""},null,{"$f":"IF(T427=\"\",\"\",T427/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ427)+(0.0062454442*$Y427)+(-0.0005191748*($AQ427*$Y427))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ427)+(0.0062454442*$Y427)+(-0.0005191748*($AQ427*$Y427))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ427)+(0.0062454442*$Y427)+(-0.0005191748*($AQ427*$Y427))),\"\")","v":""},{"$f":"_xlfn.IFS(Z427=\"\",\"\",Z427<1.5,\"Weak\",AND(Z427>=1.5,Z427<=2.5),\"Mid-Range\",Z427>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z427=\"\",\"\",Z427<1.5,1,AND(Z427>=1.5,Z427<=2.5),2,Z427>2.5,3)","v":""},null,{"$f":"IF(OR(W427=\"\",AB427=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB427,W427))","v":""},{"$f":"_xlfn.IFS(AD427=\"\",\"\",AD427=\"Impact Not Likely to be Substantial\",1,AD427=\"Impact Unclear\",2,AD427=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D427=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D427,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG427=\"\",\"\",IF(AG427>National_B_tables[Column3]*1.25,3,IF(AG427<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D427=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D427,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D427,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI427=\"\",\"\",IF(AI427>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI427<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D427=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D427,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D427,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK427=\"\",\"\",IF(AK427>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK427<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D427=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D427,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D427,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM427=\"\",\"\",IF(AM427>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM427<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D427=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D427,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D427,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D427,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D427=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D427,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ427=\"\",\"\",IF(AQ427<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ427>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS427=\"\",\"\",AS427<1.5,\"High impact\",AS427>2.5,\"Low impact\",AND(AS427>=1.5,AS427<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS427=\"\",\"\",AS427>2.5,1,AND(AS427>=1.5,AS427<=2.5),2,AS427<1.5,3)","v":""},null,{"$f":"IF(B427=\"\",\"\",IF(OR(AE427=\"\",AT427=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE427,AU427)))","v":""}]
[{"$f":"IF('Census match'!A427=\"\",\"\",'Census match'!A427)","v":""},{"$f":"IF('Census match'!B427=\"\",\"\",'Census match'!B427)","v":""},{"$f":"IF(AND(NOT(A428=\"\"),'Census match'!E427=\"\"),\"No Census match\",'Census match'!E427)","v":""},{"$f":"'Census match'!J427","v":""},{"$f":"IF($D428=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D428,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D428=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D428,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C427=\"\",D428=\"\"),\"\",'Facility data'!C427)","v":""},{"$f":"IF(ISNUMBER($G428),IF($G428<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G428)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G428)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),('Cost models'!$F$4+'Cost models'!$E$4*$G428)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),IF($G428<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G428)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G428)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),IF($G428<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G428)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G428)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),_xlfn.IFS(AND($G428<='Cost models'!$C$7,$G428>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G428)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G428<='Cost models'!$C$7,$G428<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G428)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G428>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G428)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),IF($G428<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G428)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G428)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),_xlfn.IFS($G428<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G428)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G428>'Cost models'!$C$9,$G428<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G428)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G428>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G428)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G428),IF($G428<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G428)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G428)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B428=\"\",\"\",IF(ISNUMBER('Facility data'!D427),'Facility data'!D427,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D428)*ISNUMBER('Facility data'!$C427))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D428,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D428,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D428,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W428=\"\",\"\",W428=1,\"Low impact\",W428=2,\"Mid-range impact\",W428=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U428=\"\",\"\",U428<0.01,1,AND(U428>=0.01,U428<=0.02),2,U428>0.02,3)","v":""},null,{"$f":"IF(T428=\"\",\"\",T428/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ428)+(0.0062454442*$Y428)+(-0.0005191748*($AQ428*$Y428))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ428)+(0.0062454442*$Y428)+(-0.0005191748*($AQ428*$Y428))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ428)+(0.0062454442*$Y428)+(-0.0005191748*($AQ428*$Y428))),\"\")","v":""},{"$f":"_xlfn.IFS(Z428=\"\",\"\",Z428<1.5,\"Weak\",AND(Z428>=1.5,Z428<=2.5),\"Mid-Range\",Z428>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z428=\"\",\"\",Z428<1.5,1,AND(Z428>=1.5,Z428<=2.5),2,Z428>2.5,3)","v":""},null,{"$f":"IF(OR(W428=\"\",AB428=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB428,W428))","v":""},{"$f":"_xlfn.IFS(AD428=\"\",\"\",AD428=\"Impact Not Likely to be Substantial\",1,AD428=\"Impact Unclear\",2,AD428=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D428=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D428,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG428=\"\",\"\",IF(AG428>National_B_tables[Column3]*1.25,3,IF(AG428<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D428=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D428,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D428,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI428=\"\",\"\",IF(AI428>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI428<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D428=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D428,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D428,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK428=\"\",\"\",IF(AK428>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK428<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D428=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D428,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D428,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM428=\"\",\"\",IF(AM428>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM428<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D428=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D428,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D428,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D428,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D428=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D428,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ428=\"\",\"\",IF(AQ428<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ428>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS428=\"\",\"\",AS428<1.5,\"High impact\",AS428>2.5,\"Low impact\",AND(AS428>=1.5,AS428<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS428=\"\",\"\",AS428>2.5,1,AND(AS428>=1.5,AS428<=2.5),2,AS428<1.5,3)","v":""},null,{"$f":"IF(B428=\"\",\"\",IF(OR(AE428=\"\",AT428=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE428,AU428)))","v":""}]
[{"$f":"IF('Census match'!A428=\"\",\"\",'Census match'!A428)","v":""},{"$f":"IF('Census match'!B428=\"\",\"\",'Census match'!B428)","v":""},{"$f":"IF(AND(NOT(A429=\"\"),'Census match'!E428=\"\"),\"No Census match\",'Census match'!E428)","v":""},{"$f":"'Census match'!J428","v":""},{"$f":"IF($D429=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D429,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D429=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D429,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C428=\"\",D429=\"\"),\"\",'Facility data'!C428)","v":""},{"$f":"IF(ISNUMBER($G429),IF($G429<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G429)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G429)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),('Cost models'!$F$4+'Cost models'!$E$4*$G429)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),IF($G429<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G429)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G429)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),IF($G429<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G429)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G429)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),_xlfn.IFS(AND($G429<='Cost models'!$C$7,$G429>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G429)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G429<='Cost models'!$C$7,$G429<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G429)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G429>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G429)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),IF($G429<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G429)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G429)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),_xlfn.IFS($G429<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G429)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G429>'Cost models'!$C$9,$G429<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G429)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G429>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G429)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G429),IF($G429<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G429)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G429)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B429=\"\",\"\",IF(ISNUMBER('Facility data'!D428),'Facility data'!D428,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D429)*ISNUMBER('Facility data'!$C428))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D429,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D429,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D429,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W429=\"\",\"\",W429=1,\"Low impact\",W429=2,\"Mid-range impact\",W429=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U429=\"\",\"\",U429<0.01,1,AND(U429>=0.01,U429<=0.02),2,U429>0.02,3)","v":""},null,{"$f":"IF(T429=\"\",\"\",T429/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ429)+(0.0062454442*$Y429)+(-0.0005191748*($AQ429*$Y429))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ429)+(0.0062454442*$Y429)+(-0.0005191748*($AQ429*$Y429))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ429)+(0.0062454442*$Y429)+(-0.0005191748*($AQ429*$Y429))),\"\")","v":""},{"$f":"_xlfn.IFS(Z429=\"\",\"\",Z429<1.5,\"Weak\",AND(Z429>=1.5,Z429<=2.5),\"Mid-Range\",Z429>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z429=\"\",\"\",Z429<1.5,1,AND(Z429>=1.5,Z429<=2.5),2,Z429>2.5,3)","v":""},null,{"$f":"IF(OR(W429=\"\",AB429=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB429,W429))","v":""},{"$f":"_xlfn.IFS(AD429=\"\",\"\",AD429=\"Impact Not Likely to be Substantial\",1,AD429=\"Impact Unclear\",2,AD429=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D429=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D429,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG429=\"\",\"\",IF(AG429>National_B_tables[Column3]*1.25,3,IF(AG429<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D429=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D429,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D429,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI429=\"\",\"\",IF(AI429>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI429<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D429=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D429,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D429,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK429=\"\",\"\",IF(AK429>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK429<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D429=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D429,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D429,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM429=\"\",\"\",IF(AM429>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM429<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D429=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D429,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D429,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D429,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D429=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D429,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ429=\"\",\"\",IF(AQ429<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ429>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS429=\"\",\"\",AS429<1.5,\"High impact\",AS429>2.5,\"Low impact\",AND(AS429>=1.5,AS429<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS429=\"\",\"\",AS429>2.5,1,AND(AS429>=1.5,AS429<=2.5),2,AS429<1.5,3)","v":""},null,{"$f":"IF(B429=\"\",\"\",IF(OR(AE429=\"\",AT429=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE429,AU429)))","v":""}]
[{"$f":"IF('Census match'!A429=\"\",\"\",'Census match'!A429)","v":""},{"$f":"IF('Census match'!B429=\"\",\"\",'Census match'!B429)","v":""},{"$f":"IF(AND(NOT(A430=\"\"),'Census match'!E429=\"\"),\"No Census match\",'Census match'!E429)","v":""},{"$f":"'Census match'!J429","v":""},{"$f":"IF($D430=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D430,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D430=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D430,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C429=\"\",D430=\"\"),\"\",'Facility data'!C429)","v":""},{"$f":"IF(ISNUMBER($G430),IF($G430<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G430)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G430)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),('Cost models'!$F$4+'Cost models'!$E$4*$G430)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),IF($G430<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G430)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G430)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),IF($G430<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G430)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G430)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),_xlfn.IFS(AND($G430<='Cost models'!$C$7,$G430>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G430)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G430<='Cost models'!$C$7,$G430<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G430)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G430>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G430)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),IF($G430<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G430)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G430)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),_xlfn.IFS($G430<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G430)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G430>'Cost models'!$C$9,$G430<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G430)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G430>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G430)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G430),IF($G430<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G430)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G430)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B430=\"\",\"\",IF(ISNUMBER('Facility data'!D429),'Facility data'!D429,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D430)*ISNUMBER('Facility data'!$C429))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D430,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D430,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D430,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W430=\"\",\"\",W430=1,\"Low impact\",W430=2,\"Mid-range impact\",W430=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U430=\"\",\"\",U430<0.01,1,AND(U430>=0.01,U430<=0.02),2,U430>0.02,3)","v":""},null,{"$f":"IF(T430=\"\",\"\",T430/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ430)+(0.0062454442*$Y430)+(-0.0005191748*($AQ430*$Y430))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ430)+(0.0062454442*$Y430)+(-0.0005191748*($AQ430*$Y430))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ430)+(0.0062454442*$Y430)+(-0.0005191748*($AQ430*$Y430))),\"\")","v":""},{"$f":"_xlfn.IFS(Z430=\"\",\"\",Z430<1.5,\"Weak\",AND(Z430>=1.5,Z430<=2.5),\"Mid-Range\",Z430>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z430=\"\",\"\",Z430<1.5,1,AND(Z430>=1.5,Z430<=2.5),2,Z430>2.5,3)","v":""},null,{"$f":"IF(OR(W430=\"\",AB430=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB430,W430))","v":""},{"$f":"_xlfn.IFS(AD430=\"\",\"\",AD430=\"Impact Not Likely to be Substantial\",1,AD430=\"Impact Unclear\",2,AD430=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D430=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D430,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG430=\"\",\"\",IF(AG430>National_B_tables[Column3]*1.25,3,IF(AG430<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D430=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D430,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D430,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI430=\"\",\"\",IF(AI430>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI430<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D430=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D430,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D430,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK430=\"\",\"\",IF(AK430>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK430<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D430=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D430,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D430,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM430=\"\",\"\",IF(AM430>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM430<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D430=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D430,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D430,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D430,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D430=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D430,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ430=\"\",\"\",IF(AQ430<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ430>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS430=\"\",\"\",AS430<1.5,\"High impact\",AS430>2.5,\"Low impact\",AND(AS430>=1.5,AS430<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS430=\"\",\"\",AS430>2.5,1,AND(AS430>=1.5,AS430<=2.5),2,AS430<1.5,3)","v":""},null,{"$f":"IF(B430=\"\",\"\",IF(OR(AE430=\"\",AT430=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE430,AU430)))","v":""}]
[{"$f":"IF('Census match'!A430=\"\",\"\",'Census match'!A430)","v":""},{"$f":"IF('Census match'!B430=\"\",\"\",'Census match'!B430)","v":""},{"$f":"IF(AND(NOT(A431=\"\"),'Census match'!E430=\"\"),\"No Census match\",'Census match'!E430)","v":""},{"$f":"'Census match'!J430","v":""},{"$f":"IF($D431=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D431,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D431=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D431,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C430=\"\",D431=\"\"),\"\",'Facility data'!C430)","v":""},{"$f":"IF(ISNUMBER($G431),IF($G431<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G431)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G431)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),('Cost models'!$F$4+'Cost models'!$E$4*$G431)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),IF($G431<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G431)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G431)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),IF($G431<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G431)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G431)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),_xlfn.IFS(AND($G431<='Cost models'!$C$7,$G431>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G431)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G431<='Cost models'!$C$7,$G431<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G431)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G431>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G431)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),IF($G431<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G431)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G431)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),_xlfn.IFS($G431<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G431)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G431>'Cost models'!$C$9,$G431<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G431)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G431>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G431)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G431),IF($G431<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G431)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G431)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B431=\"\",\"\",IF(ISNUMBER('Facility data'!D430),'Facility data'!D430,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D431)*ISNUMBER('Facility data'!$C430))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D431,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D431,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D431,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W431=\"\",\"\",W431=1,\"Low impact\",W431=2,\"Mid-range impact\",W431=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U431=\"\",\"\",U431<0.01,1,AND(U431>=0.01,U431<=0.02),2,U431>0.02,3)","v":""},null,{"$f":"IF(T431=\"\",\"\",T431/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ431)+(0.0062454442*$Y431)+(-0.0005191748*($AQ431*$Y431))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ431)+(0.0062454442*$Y431)+(-0.0005191748*($AQ431*$Y431))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ431)+(0.0062454442*$Y431)+(-0.0005191748*($AQ431*$Y431))),\"\")","v":""},{"$f":"_xlfn.IFS(Z431=\"\",\"\",Z431<1.5,\"Weak\",AND(Z431>=1.5,Z431<=2.5),\"Mid-Range\",Z431>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z431=\"\",\"\",Z431<1.5,1,AND(Z431>=1.5,Z431<=2.5),2,Z431>2.5,3)","v":""},null,{"$f":"IF(OR(W431=\"\",AB431=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB431,W431))","v":""},{"$f":"_xlfn.IFS(AD431=\"\",\"\",AD431=\"Impact Not Likely to be Substantial\",1,AD431=\"Impact Unclear\",2,AD431=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D431=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D431,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG431=\"\",\"\",IF(AG431>National_B_tables[Column3]*1.25,3,IF(AG431<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D431=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D431,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D431,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI431=\"\",\"\",IF(AI431>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI431<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D431=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D431,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D431,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK431=\"\",\"\",IF(AK431>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK431<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D431=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D431,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D431,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM431=\"\",\"\",IF(AM431>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM431<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D431=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D431,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D431,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D431,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D431=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D431,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ431=\"\",\"\",IF(AQ431<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ431>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS431=\"\",\"\",AS431<1.5,\"High impact\",AS431>2.5,\"Low impact\",AND(AS431>=1.5,AS431<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS431=\"\",\"\",AS431>2.5,1,AND(AS431>=1.5,AS431<=2.5),2,AS431<1.5,3)","v":""},null,{"$f":"IF(B431=\"\",\"\",IF(OR(AE431=\"\",AT431=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE431,AU431)))","v":""}]
[{"$f":"IF('Census match'!A431=\"\",\"\",'Census match'!A431)","v":""},{"$f":"IF('Census match'!B431=\"\",\"\",'Census match'!B431)","v":""},{"$f":"IF(AND(NOT(A432=\"\"),'Census match'!E431=\"\"),\"No Census match\",'Census match'!E431)","v":""},{"$f":"'Census match'!J431","v":""},{"$f":"IF($D432=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D432,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D432=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D432,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C431=\"\",D432=\"\"),\"\",'Facility data'!C431)","v":""},{"$f":"IF(ISNUMBER($G432),IF($G432<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G432)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G432)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),('Cost models'!$F$4+'Cost models'!$E$4*$G432)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),IF($G432<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G432)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G432)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),IF($G432<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G432)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G432)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),_xlfn.IFS(AND($G432<='Cost models'!$C$7,$G432>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G432)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G432<='Cost models'!$C$7,$G432<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G432)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G432>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G432)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),IF($G432<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G432)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G432)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),_xlfn.IFS($G432<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G432)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G432>'Cost models'!$C$9,$G432<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G432)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G432>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G432)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G432),IF($G432<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G432)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G432)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B432=\"\",\"\",IF(ISNUMBER('Facility data'!D431),'Facility data'!D431,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D432)*ISNUMBER('Facility data'!$C431))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D432,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D432,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D432,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W432=\"\",\"\",W432=1,\"Low impact\",W432=2,\"Mid-range impact\",W432=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U432=\"\",\"\",U432<0.01,1,AND(U432>=0.01,U432<=0.02),2,U432>0.02,3)","v":""},null,{"$f":"IF(T432=\"\",\"\",T432/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ432)+(0.0062454442*$Y432)+(-0.0005191748*($AQ432*$Y432))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ432)+(0.0062454442*$Y432)+(-0.0005191748*($AQ432*$Y432))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ432)+(0.0062454442*$Y432)+(-0.0005191748*($AQ432*$Y432))),\"\")","v":""},{"$f":"_xlfn.IFS(Z432=\"\",\"\",Z432<1.5,\"Weak\",AND(Z432>=1.5,Z432<=2.5),\"Mid-Range\",Z432>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z432=\"\",\"\",Z432<1.5,1,AND(Z432>=1.5,Z432<=2.5),2,Z432>2.5,3)","v":""},null,{"$f":"IF(OR(W432=\"\",AB432=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB432,W432))","v":""},{"$f":"_xlfn.IFS(AD432=\"\",\"\",AD432=\"Impact Not Likely to be Substantial\",1,AD432=\"Impact Unclear\",2,AD432=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D432=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D432,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG432=\"\",\"\",IF(AG432>National_B_tables[Column3]*1.25,3,IF(AG432<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D432=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D432,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D432,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI432=\"\",\"\",IF(AI432>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI432<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D432=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D432,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D432,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK432=\"\",\"\",IF(AK432>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK432<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D432=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D432,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D432,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM432=\"\",\"\",IF(AM432>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM432<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D432=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D432,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D432,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D432,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D432=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D432,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ432=\"\",\"\",IF(AQ432<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ432>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS432=\"\",\"\",AS432<1.5,\"High impact\",AS432>2.5,\"Low impact\",AND(AS432>=1.5,AS432<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS432=\"\",\"\",AS432>2.5,1,AND(AS432>=1.5,AS432<=2.5),2,AS432<1.5,3)","v":""},null,{"$f":"IF(B432=\"\",\"\",IF(OR(AE432=\"\",AT432=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE432,AU432)))","v":""}]
[{"$f":"IF('Census match'!A432=\"\",\"\",'Census match'!A432)","v":""},{"$f":"IF('Census match'!B432=\"\",\"\",'Census match'!B432)","v":""},{"$f":"IF(AND(NOT(A433=\"\"),'Census match'!E432=\"\"),\"No Census match\",'Census match'!E432)","v":""},{"$f":"'Census match'!J432","v":""},{"$f":"IF($D433=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D433,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D433=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D433,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C432=\"\",D433=\"\"),\"\",'Facility data'!C432)","v":""},{"$f":"IF(ISNUMBER($G433),IF($G433<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G433)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G433)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),('Cost models'!$F$4+'Cost models'!$E$4*$G433)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),IF($G433<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G433)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G433)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),IF($G433<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G433)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G433)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),_xlfn.IFS(AND($G433<='Cost models'!$C$7,$G433>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G433)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G433<='Cost models'!$C$7,$G433<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G433)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G433>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G433)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),IF($G433<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G433)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G433)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),_xlfn.IFS($G433<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G433)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G433>'Cost models'!$C$9,$G433<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G433)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G433>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G433)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G433),IF($G433<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G433)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G433)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B433=\"\",\"\",IF(ISNUMBER('Facility data'!D432),'Facility data'!D432,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D433)*ISNUMBER('Facility data'!$C432))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D433,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D433,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D433,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W433=\"\",\"\",W433=1,\"Low impact\",W433=2,\"Mid-range impact\",W433=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U433=\"\",\"\",U433<0.01,1,AND(U433>=0.01,U433<=0.02),2,U433>0.02,3)","v":""},null,{"$f":"IF(T433=\"\",\"\",T433/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ433)+(0.0062454442*$Y433)+(-0.0005191748*($AQ433*$Y433))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ433)+(0.0062454442*$Y433)+(-0.0005191748*($AQ433*$Y433))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ433)+(0.0062454442*$Y433)+(-0.0005191748*($AQ433*$Y433))),\"\")","v":""},{"$f":"_xlfn.IFS(Z433=\"\",\"\",Z433<1.5,\"Weak\",AND(Z433>=1.5,Z433<=2.5),\"Mid-Range\",Z433>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z433=\"\",\"\",Z433<1.5,1,AND(Z433>=1.5,Z433<=2.5),2,Z433>2.5,3)","v":""},null,{"$f":"IF(OR(W433=\"\",AB433=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB433,W433))","v":""},{"$f":"_xlfn.IFS(AD433=\"\",\"\",AD433=\"Impact Not Likely to be Substantial\",1,AD433=\"Impact Unclear\",2,AD433=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D433=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D433,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG433=\"\",\"\",IF(AG433>National_B_tables[Column3]*1.25,3,IF(AG433<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D433=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D433,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D433,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI433=\"\",\"\",IF(AI433>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI433<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D433=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D433,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D433,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK433=\"\",\"\",IF(AK433>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK433<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D433=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D433,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D433,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM433=\"\",\"\",IF(AM433>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM433<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D433=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D433,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D433,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D433,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D433=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D433,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ433=\"\",\"\",IF(AQ433<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ433>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS433=\"\",\"\",AS433<1.5,\"High impact\",AS433>2.5,\"Low impact\",AND(AS433>=1.5,AS433<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS433=\"\",\"\",AS433>2.5,1,AND(AS433>=1.5,AS433<=2.5),2,AS433<1.5,3)","v":""},null,{"$f":"IF(B433=\"\",\"\",IF(OR(AE433=\"\",AT433=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE433,AU433)))","v":""}]
[{"$f":"IF('Census match'!A433=\"\",\"\",'Census match'!A433)","v":""},{"$f":"IF('Census match'!B433=\"\",\"\",'Census match'!B433)","v":""},{"$f":"IF(AND(NOT(A434=\"\"),'Census match'!E433=\"\"),\"No Census match\",'Census match'!E433)","v":""},{"$f":"'Census match'!J433","v":""},{"$f":"IF($D434=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D434,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D434=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D434,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C433=\"\",D434=\"\"),\"\",'Facility data'!C433)","v":""},{"$f":"IF(ISNUMBER($G434),IF($G434<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G434)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G434)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),('Cost models'!$F$4+'Cost models'!$E$4*$G434)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),IF($G434<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G434)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G434)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),IF($G434<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G434)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G434)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),_xlfn.IFS(AND($G434<='Cost models'!$C$7,$G434>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G434)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G434<='Cost models'!$C$7,$G434<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G434)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G434>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G434)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),IF($G434<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G434)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G434)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),_xlfn.IFS($G434<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G434)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G434>'Cost models'!$C$9,$G434<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G434)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G434>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G434)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G434),IF($G434<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G434)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G434)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B434=\"\",\"\",IF(ISNUMBER('Facility data'!D433),'Facility data'!D433,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D434)*ISNUMBER('Facility data'!$C433))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D434,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D434,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D434,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W434=\"\",\"\",W434=1,\"Low impact\",W434=2,\"Mid-range impact\",W434=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U434=\"\",\"\",U434<0.01,1,AND(U434>=0.01,U434<=0.02),2,U434>0.02,3)","v":""},null,{"$f":"IF(T434=\"\",\"\",T434/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ434)+(0.0062454442*$Y434)+(-0.0005191748*($AQ434*$Y434))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ434)+(0.0062454442*$Y434)+(-0.0005191748*($AQ434*$Y434))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ434)+(0.0062454442*$Y434)+(-0.0005191748*($AQ434*$Y434))),\"\")","v":""},{"$f":"_xlfn.IFS(Z434=\"\",\"\",Z434<1.5,\"Weak\",AND(Z434>=1.5,Z434<=2.5),\"Mid-Range\",Z434>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z434=\"\",\"\",Z434<1.5,1,AND(Z434>=1.5,Z434<=2.5),2,Z434>2.5,3)","v":""},null,{"$f":"IF(OR(W434=\"\",AB434=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB434,W434))","v":""},{"$f":"_xlfn.IFS(AD434=\"\",\"\",AD434=\"Impact Not Likely to be Substantial\",1,AD434=\"Impact Unclear\",2,AD434=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D434=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D434,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG434=\"\",\"\",IF(AG434>National_B_tables[Column3]*1.25,3,IF(AG434<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D434=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D434,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D434,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI434=\"\",\"\",IF(AI434>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI434<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D434=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D434,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D434,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK434=\"\",\"\",IF(AK434>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK434<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D434=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D434,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D434,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM434=\"\",\"\",IF(AM434>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM434<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D434=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D434,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D434,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D434,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D434=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D434,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ434=\"\",\"\",IF(AQ434<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ434>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS434=\"\",\"\",AS434<1.5,\"High impact\",AS434>2.5,\"Low impact\",AND(AS434>=1.5,AS434<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS434=\"\",\"\",AS434>2.5,1,AND(AS434>=1.5,AS434<=2.5),2,AS434<1.5,3)","v":""},null,{"$f":"IF(B434=\"\",\"\",IF(OR(AE434=\"\",AT434=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE434,AU434)))","v":""}]
[{"$f":"IF('Census match'!A434=\"\",\"\",'Census match'!A434)","v":""},{"$f":"IF('Census match'!B434=\"\",\"\",'Census match'!B434)","v":""},{"$f":"IF(AND(NOT(A435=\"\"),'Census match'!E434=\"\"),\"No Census match\",'Census match'!E434)","v":""},{"$f":"'Census match'!J434","v":""},{"$f":"IF($D435=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D435,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D435=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D435,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C434=\"\",D435=\"\"),\"\",'Facility data'!C434)","v":""},{"$f":"IF(ISNUMBER($G435),IF($G435<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G435)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G435)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),('Cost models'!$F$4+'Cost models'!$E$4*$G435)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),IF($G435<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G435)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G435)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),IF($G435<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G435)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G435)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),_xlfn.IFS(AND($G435<='Cost models'!$C$7,$G435>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G435)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G435<='Cost models'!$C$7,$G435<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G435)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G435>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G435)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),IF($G435<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G435)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G435)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),_xlfn.IFS($G435<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G435)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G435>'Cost models'!$C$9,$G435<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G435)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G435>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G435)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G435),IF($G435<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G435)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G435)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B435=\"\",\"\",IF(ISNUMBER('Facility data'!D434),'Facility data'!D434,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D435)*ISNUMBER('Facility data'!$C434))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D435,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D435,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D435,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W435=\"\",\"\",W435=1,\"Low impact\",W435=2,\"Mid-range impact\",W435=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U435=\"\",\"\",U435<0.01,1,AND(U435>=0.01,U435<=0.02),2,U435>0.02,3)","v":""},null,{"$f":"IF(T435=\"\",\"\",T435/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ435)+(0.0062454442*$Y435)+(-0.0005191748*($AQ435*$Y435))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ435)+(0.0062454442*$Y435)+(-0.0005191748*($AQ435*$Y435))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ435)+(0.0062454442*$Y435)+(-0.0005191748*($AQ435*$Y435))),\"\")","v":""},{"$f":"_xlfn.IFS(Z435=\"\",\"\",Z435<1.5,\"Weak\",AND(Z435>=1.5,Z435<=2.5),\"Mid-Range\",Z435>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z435=\"\",\"\",Z435<1.5,1,AND(Z435>=1.5,Z435<=2.5),2,Z435>2.5,3)","v":""},null,{"$f":"IF(OR(W435=\"\",AB435=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB435,W435))","v":""},{"$f":"_xlfn.IFS(AD435=\"\",\"\",AD435=\"Impact Not Likely to be Substantial\",1,AD435=\"Impact Unclear\",2,AD435=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D435=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D435,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG435=\"\",\"\",IF(AG435>National_B_tables[Column3]*1.25,3,IF(AG435<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D435=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D435,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D435,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI435=\"\",\"\",IF(AI435>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI435<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D435=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D435,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D435,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK435=\"\",\"\",IF(AK435>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK435<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D435=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D435,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D435,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM435=\"\",\"\",IF(AM435>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM435<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D435=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D435,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D435,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D435,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D435=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D435,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ435=\"\",\"\",IF(AQ435<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ435>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS435=\"\",\"\",AS435<1.5,\"High impact\",AS435>2.5,\"Low impact\",AND(AS435>=1.5,AS435<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS435=\"\",\"\",AS435>2.5,1,AND(AS435>=1.5,AS435<=2.5),2,AS435<1.5,3)","v":""},null,{"$f":"IF(B435=\"\",\"\",IF(OR(AE435=\"\",AT435=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE435,AU435)))","v":""}]
[{"$f":"IF('Census match'!A435=\"\",\"\",'Census match'!A435)","v":""},{"$f":"IF('Census match'!B435=\"\",\"\",'Census match'!B435)","v":""},{"$f":"IF(AND(NOT(A436=\"\"),'Census match'!E435=\"\"),\"No Census match\",'Census match'!E435)","v":""},{"$f":"'Census match'!J435","v":""},{"$f":"IF($D436=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D436,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D436=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D436,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C435=\"\",D436=\"\"),\"\",'Facility data'!C435)","v":""},{"$f":"IF(ISNUMBER($G436),IF($G436<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G436)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G436)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),('Cost models'!$F$4+'Cost models'!$E$4*$G436)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),IF($G436<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G436)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G436)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),IF($G436<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G436)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G436)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),_xlfn.IFS(AND($G436<='Cost models'!$C$7,$G436>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G436)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G436<='Cost models'!$C$7,$G436<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G436)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G436>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G436)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),IF($G436<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G436)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G436)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),_xlfn.IFS($G436<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G436)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G436>'Cost models'!$C$9,$G436<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G436)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G436>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G436)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G436),IF($G436<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G436)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G436)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B436=\"\",\"\",IF(ISNUMBER('Facility data'!D435),'Facility data'!D435,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D436)*ISNUMBER('Facility data'!$C435))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D436,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D436,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D436,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W436=\"\",\"\",W436=1,\"Low impact\",W436=2,\"Mid-range impact\",W436=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U436=\"\",\"\",U436<0.01,1,AND(U436>=0.01,U436<=0.02),2,U436>0.02,3)","v":""},null,{"$f":"IF(T436=\"\",\"\",T436/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ436)+(0.0062454442*$Y436)+(-0.0005191748*($AQ436*$Y436))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ436)+(0.0062454442*$Y436)+(-0.0005191748*($AQ436*$Y436))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ436)+(0.0062454442*$Y436)+(-0.0005191748*($AQ436*$Y436))),\"\")","v":""},{"$f":"_xlfn.IFS(Z436=\"\",\"\",Z436<1.5,\"Weak\",AND(Z436>=1.5,Z436<=2.5),\"Mid-Range\",Z436>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z436=\"\",\"\",Z436<1.5,1,AND(Z436>=1.5,Z436<=2.5),2,Z436>2.5,3)","v":""},null,{"$f":"IF(OR(W436=\"\",AB436=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB436,W436))","v":""},{"$f":"_xlfn.IFS(AD436=\"\",\"\",AD436=\"Impact Not Likely to be Substantial\",1,AD436=\"Impact Unclear\",2,AD436=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D436=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D436,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG436=\"\",\"\",IF(AG436>National_B_tables[Column3]*1.25,3,IF(AG436<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D436=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D436,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D436,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI436=\"\",\"\",IF(AI436>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI436<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D436=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D436,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D436,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK436=\"\",\"\",IF(AK436>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK436<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D436=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D436,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D436,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM436=\"\",\"\",IF(AM436>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM436<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D436=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D436,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D436,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D436,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D436=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D436,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ436=\"\",\"\",IF(AQ436<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ436>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS436=\"\",\"\",AS436<1.5,\"High impact\",AS436>2.5,\"Low impact\",AND(AS436>=1.5,AS436<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS436=\"\",\"\",AS436>2.5,1,AND(AS436>=1.5,AS436<=2.5),2,AS436<1.5,3)","v":""},null,{"$f":"IF(B436=\"\",\"\",IF(OR(AE436=\"\",AT436=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE436,AU436)))","v":""}]
[{"$f":"IF('Census match'!A436=\"\",\"\",'Census match'!A436)","v":""},{"$f":"IF('Census match'!B436=\"\",\"\",'Census match'!B436)","v":""},{"$f":"IF(AND(NOT(A437=\"\"),'Census match'!E436=\"\"),\"No Census match\",'Census match'!E436)","v":""},{"$f":"'Census match'!J436","v":""},{"$f":"IF($D437=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D437,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D437=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D437,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C436=\"\",D437=\"\"),\"\",'Facility data'!C436)","v":""},{"$f":"IF(ISNUMBER($G437),IF($G437<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G437)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G437)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),('Cost models'!$F$4+'Cost models'!$E$4*$G437)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),IF($G437<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G437)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G437)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),IF($G437<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G437)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G437)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),_xlfn.IFS(AND($G437<='Cost models'!$C$7,$G437>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G437)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G437<='Cost models'!$C$7,$G437<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G437)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G437>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G437)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),IF($G437<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G437)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G437)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),_xlfn.IFS($G437<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G437)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G437>'Cost models'!$C$9,$G437<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G437)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G437>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G437)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G437),IF($G437<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G437)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G437)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B437=\"\",\"\",IF(ISNUMBER('Facility data'!D436),'Facility data'!D436,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D437)*ISNUMBER('Facility data'!$C436))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D437,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D437,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D437,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W437=\"\",\"\",W437=1,\"Low impact\",W437=2,\"Mid-range impact\",W437=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U437=\"\",\"\",U437<0.01,1,AND(U437>=0.01,U437<=0.02),2,U437>0.02,3)","v":""},null,{"$f":"IF(T437=\"\",\"\",T437/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ437)+(0.0062454442*$Y437)+(-0.0005191748*($AQ437*$Y437))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ437)+(0.0062454442*$Y437)+(-0.0005191748*($AQ437*$Y437))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ437)+(0.0062454442*$Y437)+(-0.0005191748*($AQ437*$Y437))),\"\")","v":""},{"$f":"_xlfn.IFS(Z437=\"\",\"\",Z437<1.5,\"Weak\",AND(Z437>=1.5,Z437<=2.5),\"Mid-Range\",Z437>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z437=\"\",\"\",Z437<1.5,1,AND(Z437>=1.5,Z437<=2.5),2,Z437>2.5,3)","v":""},null,{"$f":"IF(OR(W437=\"\",AB437=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB437,W437))","v":""},{"$f":"_xlfn.IFS(AD437=\"\",\"\",AD437=\"Impact Not Likely to be Substantial\",1,AD437=\"Impact Unclear\",2,AD437=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D437=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D437,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG437=\"\",\"\",IF(AG437>National_B_tables[Column3]*1.25,3,IF(AG437<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D437=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D437,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D437,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI437=\"\",\"\",IF(AI437>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI437<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D437=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D437,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D437,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK437=\"\",\"\",IF(AK437>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK437<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D437=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D437,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D437,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM437=\"\",\"\",IF(AM437>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM437<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D437=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D437,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D437,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D437,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D437=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D437,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ437=\"\",\"\",IF(AQ437<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ437>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS437=\"\",\"\",AS437<1.5,\"High impact\",AS437>2.5,\"Low impact\",AND(AS437>=1.5,AS437<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS437=\"\",\"\",AS437>2.5,1,AND(AS437>=1.5,AS437<=2.5),2,AS437<1.5,3)","v":""},null,{"$f":"IF(B437=\"\",\"\",IF(OR(AE437=\"\",AT437=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE437,AU437)))","v":""}]
[{"$f":"IF('Census match'!A437=\"\",\"\",'Census match'!A437)","v":""},{"$f":"IF('Census match'!B437=\"\",\"\",'Census match'!B437)","v":""},{"$f":"IF(AND(NOT(A438=\"\"),'Census match'!E437=\"\"),\"No Census match\",'Census match'!E437)","v":""},{"$f":"'Census match'!J437","v":""},{"$f":"IF($D438=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D438,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D438=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D438,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C437=\"\",D438=\"\"),\"\",'Facility data'!C437)","v":""},{"$f":"IF(ISNUMBER($G438),IF($G438<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G438)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G438)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),('Cost models'!$F$4+'Cost models'!$E$4*$G438)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),IF($G438<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G438)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G438)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),IF($G438<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G438)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G438)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),_xlfn.IFS(AND($G438<='Cost models'!$C$7,$G438>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G438)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G438<='Cost models'!$C$7,$G438<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G438)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G438>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G438)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),IF($G438<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G438)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G438)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),_xlfn.IFS($G438<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G438)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G438>'Cost models'!$C$9,$G438<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G438)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G438>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G438)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G438),IF($G438<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G438)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G438)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B438=\"\",\"\",IF(ISNUMBER('Facility data'!D437),'Facility data'!D437,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D438)*ISNUMBER('Facility data'!$C437))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D438,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D438,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D438,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W438=\"\",\"\",W438=1,\"Low impact\",W438=2,\"Mid-range impact\",W438=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U438=\"\",\"\",U438<0.01,1,AND(U438>=0.01,U438<=0.02),2,U438>0.02,3)","v":""},null,{"$f":"IF(T438=\"\",\"\",T438/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ438)+(0.0062454442*$Y438)+(-0.0005191748*($AQ438*$Y438))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ438)+(0.0062454442*$Y438)+(-0.0005191748*($AQ438*$Y438))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ438)+(0.0062454442*$Y438)+(-0.0005191748*($AQ438*$Y438))),\"\")","v":""},{"$f":"_xlfn.IFS(Z438=\"\",\"\",Z438<1.5,\"Weak\",AND(Z438>=1.5,Z438<=2.5),\"Mid-Range\",Z438>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z438=\"\",\"\",Z438<1.5,1,AND(Z438>=1.5,Z438<=2.5),2,Z438>2.5,3)","v":""},null,{"$f":"IF(OR(W438=\"\",AB438=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB438,W438))","v":""},{"$f":"_xlfn.IFS(AD438=\"\",\"\",AD438=\"Impact Not Likely to be Substantial\",1,AD438=\"Impact Unclear\",2,AD438=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D438=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D438,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG438=\"\",\"\",IF(AG438>National_B_tables[Column3]*1.25,3,IF(AG438<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D438=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D438,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D438,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI438=\"\",\"\",IF(AI438>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI438<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D438=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D438,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D438,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK438=\"\",\"\",IF(AK438>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK438<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D438=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D438,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D438,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM438=\"\",\"\",IF(AM438>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM438<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D438=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D438,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D438,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D438,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D438=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D438,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ438=\"\",\"\",IF(AQ438<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ438>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS438=\"\",\"\",AS438<1.5,\"High impact\",AS438>2.5,\"Low impact\",AND(AS438>=1.5,AS438<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS438=\"\",\"\",AS438>2.5,1,AND(AS438>=1.5,AS438<=2.5),2,AS438<1.5,3)","v":""},null,{"$f":"IF(B438=\"\",\"\",IF(OR(AE438=\"\",AT438=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE438,AU438)))","v":""}]
[{"$f":"IF('Census match'!A438=\"\",\"\",'Census match'!A438)","v":""},{"$f":"IF('Census match'!B438=\"\",\"\",'Census match'!B438)","v":""},{"$f":"IF(AND(NOT(A439=\"\"),'Census match'!E438=\"\"),\"No Census match\",'Census match'!E438)","v":""},{"$f":"'Census match'!J438","v":""},{"$f":"IF($D439=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D439,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D439=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D439,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C438=\"\",D439=\"\"),\"\",'Facility data'!C438)","v":""},{"$f":"IF(ISNUMBER($G439),IF($G439<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G439)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G439)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),('Cost models'!$F$4+'Cost models'!$E$4*$G439)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),IF($G439<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G439)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G439)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),IF($G439<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G439)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G439)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),_xlfn.IFS(AND($G439<='Cost models'!$C$7,$G439>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G439)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G439<='Cost models'!$C$7,$G439<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G439)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G439>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G439)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),IF($G439<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G439)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G439)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),_xlfn.IFS($G439<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G439)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G439>'Cost models'!$C$9,$G439<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G439)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G439>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G439)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G439),IF($G439<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G439)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G439)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B439=\"\",\"\",IF(ISNUMBER('Facility data'!D438),'Facility data'!D438,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D439)*ISNUMBER('Facility data'!$C438))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D439,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D439,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D439,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W439=\"\",\"\",W439=1,\"Low impact\",W439=2,\"Mid-range impact\",W439=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U439=\"\",\"\",U439<0.01,1,AND(U439>=0.01,U439<=0.02),2,U439>0.02,3)","v":""},null,{"$f":"IF(T439=\"\",\"\",T439/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ439)+(0.0062454442*$Y439)+(-0.0005191748*($AQ439*$Y439))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ439)+(0.0062454442*$Y439)+(-0.0005191748*($AQ439*$Y439))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ439)+(0.0062454442*$Y439)+(-0.0005191748*($AQ439*$Y439))),\"\")","v":""},{"$f":"_xlfn.IFS(Z439=\"\",\"\",Z439<1.5,\"Weak\",AND(Z439>=1.5,Z439<=2.5),\"Mid-Range\",Z439>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z439=\"\",\"\",Z439<1.5,1,AND(Z439>=1.5,Z439<=2.5),2,Z439>2.5,3)","v":""},null,{"$f":"IF(OR(W439=\"\",AB439=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB439,W439))","v":""},{"$f":"_xlfn.IFS(AD439=\"\",\"\",AD439=\"Impact Not Likely to be Substantial\",1,AD439=\"Impact Unclear\",2,AD439=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D439=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D439,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG439=\"\",\"\",IF(AG439>National_B_tables[Column3]*1.25,3,IF(AG439<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D439=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D439,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D439,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI439=\"\",\"\",IF(AI439>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI439<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D439=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D439,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D439,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK439=\"\",\"\",IF(AK439>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK439<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D439=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D439,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D439,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM439=\"\",\"\",IF(AM439>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM439<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D439=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D439,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D439,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D439,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D439=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D439,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ439=\"\",\"\",IF(AQ439<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ439>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS439=\"\",\"\",AS439<1.5,\"High impact\",AS439>2.5,\"Low impact\",AND(AS439>=1.5,AS439<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS439=\"\",\"\",AS439>2.5,1,AND(AS439>=1.5,AS439<=2.5),2,AS439<1.5,3)","v":""},null,{"$f":"IF(B439=\"\",\"\",IF(OR(AE439=\"\",AT439=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE439,AU439)))","v":""}]
[{"$f":"IF('Census match'!A439=\"\",\"\",'Census match'!A439)","v":""},{"$f":"IF('Census match'!B439=\"\",\"\",'Census match'!B439)","v":""},{"$f":"IF(AND(NOT(A440=\"\"),'Census match'!E439=\"\"),\"No Census match\",'Census match'!E439)","v":""},{"$f":"'Census match'!J439","v":""},{"$f":"IF($D440=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D440,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D440=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D440,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C439=\"\",D440=\"\"),\"\",'Facility data'!C439)","v":""},{"$f":"IF(ISNUMBER($G440),IF($G440<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G440)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G440)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),('Cost models'!$F$4+'Cost models'!$E$4*$G440)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),IF($G440<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G440)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G440)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),IF($G440<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G440)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G440)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),_xlfn.IFS(AND($G440<='Cost models'!$C$7,$G440>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G440)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G440<='Cost models'!$C$7,$G440<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G440)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G440>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G440)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),IF($G440<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G440)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G440)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),_xlfn.IFS($G440<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G440)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G440>'Cost models'!$C$9,$G440<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G440)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G440>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G440)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G440),IF($G440<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G440)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G440)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B440=\"\",\"\",IF(ISNUMBER('Facility data'!D439),'Facility data'!D439,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D440)*ISNUMBER('Facility data'!$C439))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D440,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D440,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D440,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W440=\"\",\"\",W440=1,\"Low impact\",W440=2,\"Mid-range impact\",W440=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U440=\"\",\"\",U440<0.01,1,AND(U440>=0.01,U440<=0.02),2,U440>0.02,3)","v":""},null,{"$f":"IF(T440=\"\",\"\",T440/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ440)+(0.0062454442*$Y440)+(-0.0005191748*($AQ440*$Y440))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ440)+(0.0062454442*$Y440)+(-0.0005191748*($AQ440*$Y440))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ440)+(0.0062454442*$Y440)+(-0.0005191748*($AQ440*$Y440))),\"\")","v":""},{"$f":"_xlfn.IFS(Z440=\"\",\"\",Z440<1.5,\"Weak\",AND(Z440>=1.5,Z440<=2.5),\"Mid-Range\",Z440>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z440=\"\",\"\",Z440<1.5,1,AND(Z440>=1.5,Z440<=2.5),2,Z440>2.5,3)","v":""},null,{"$f":"IF(OR(W440=\"\",AB440=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB440,W440))","v":""},{"$f":"_xlfn.IFS(AD440=\"\",\"\",AD440=\"Impact Not Likely to be Substantial\",1,AD440=\"Impact Unclear\",2,AD440=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D440=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D440,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG440=\"\",\"\",IF(AG440>National_B_tables[Column3]*1.25,3,IF(AG440<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D440=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D440,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D440,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI440=\"\",\"\",IF(AI440>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI440<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D440=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D440,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D440,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK440=\"\",\"\",IF(AK440>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK440<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D440=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D440,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D440,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM440=\"\",\"\",IF(AM440>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM440<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D440=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D440,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D440,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D440,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D440=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D440,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ440=\"\",\"\",IF(AQ440<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ440>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS440=\"\",\"\",AS440<1.5,\"High impact\",AS440>2.5,\"Low impact\",AND(AS440>=1.5,AS440<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS440=\"\",\"\",AS440>2.5,1,AND(AS440>=1.5,AS440<=2.5),2,AS440<1.5,3)","v":""},null,{"$f":"IF(B440=\"\",\"\",IF(OR(AE440=\"\",AT440=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE440,AU440)))","v":""}]
[{"$f":"IF('Census match'!A440=\"\",\"\",'Census match'!A440)","v":""},{"$f":"IF('Census match'!B440=\"\",\"\",'Census match'!B440)","v":""},{"$f":"IF(AND(NOT(A441=\"\"),'Census match'!E440=\"\"),\"No Census match\",'Census match'!E440)","v":""},{"$f":"'Census match'!J440","v":""},{"$f":"IF($D441=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D441,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D441=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D441,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C440=\"\",D441=\"\"),\"\",'Facility data'!C440)","v":""},{"$f":"IF(ISNUMBER($G441),IF($G441<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G441)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G441)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),('Cost models'!$F$4+'Cost models'!$E$4*$G441)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),IF($G441<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G441)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G441)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),IF($G441<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G441)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G441)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),_xlfn.IFS(AND($G441<='Cost models'!$C$7,$G441>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G441)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G441<='Cost models'!$C$7,$G441<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G441)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G441>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G441)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),IF($G441<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G441)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G441)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),_xlfn.IFS($G441<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G441)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G441>'Cost models'!$C$9,$G441<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G441)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G441>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G441)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G441),IF($G441<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G441)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G441)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B441=\"\",\"\",IF(ISNUMBER('Facility data'!D440),'Facility data'!D440,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D441)*ISNUMBER('Facility data'!$C440))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D441,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D441,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D441,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W441=\"\",\"\",W441=1,\"Low impact\",W441=2,\"Mid-range impact\",W441=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U441=\"\",\"\",U441<0.01,1,AND(U441>=0.01,U441<=0.02),2,U441>0.02,3)","v":""},null,{"$f":"IF(T441=\"\",\"\",T441/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ441)+(0.0062454442*$Y441)+(-0.0005191748*($AQ441*$Y441))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ441)+(0.0062454442*$Y441)+(-0.0005191748*($AQ441*$Y441))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ441)+(0.0062454442*$Y441)+(-0.0005191748*($AQ441*$Y441))),\"\")","v":""},{"$f":"_xlfn.IFS(Z441=\"\",\"\",Z441<1.5,\"Weak\",AND(Z441>=1.5,Z441<=2.5),\"Mid-Range\",Z441>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z441=\"\",\"\",Z441<1.5,1,AND(Z441>=1.5,Z441<=2.5),2,Z441>2.5,3)","v":""},null,{"$f":"IF(OR(W441=\"\",AB441=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB441,W441))","v":""},{"$f":"_xlfn.IFS(AD441=\"\",\"\",AD441=\"Impact Not Likely to be Substantial\",1,AD441=\"Impact Unclear\",2,AD441=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D441=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D441,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG441=\"\",\"\",IF(AG441>National_B_tables[Column3]*1.25,3,IF(AG441<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D441=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D441,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D441,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI441=\"\",\"\",IF(AI441>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI441<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D441=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D441,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D441,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK441=\"\",\"\",IF(AK441>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK441<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D441=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D441,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D441,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM441=\"\",\"\",IF(AM441>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM441<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D441=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D441,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D441,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D441,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D441=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D441,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ441=\"\",\"\",IF(AQ441<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ441>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS441=\"\",\"\",AS441<1.5,\"High impact\",AS441>2.5,\"Low impact\",AND(AS441>=1.5,AS441<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS441=\"\",\"\",AS441>2.5,1,AND(AS441>=1.5,AS441<=2.5),2,AS441<1.5,3)","v":""},null,{"$f":"IF(B441=\"\",\"\",IF(OR(AE441=\"\",AT441=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE441,AU441)))","v":""}]
[{"$f":"IF('Census match'!A441=\"\",\"\",'Census match'!A441)","v":""},{"$f":"IF('Census match'!B441=\"\",\"\",'Census match'!B441)","v":""},{"$f":"IF(AND(NOT(A442=\"\"),'Census match'!E441=\"\"),\"No Census match\",'Census match'!E441)","v":""},{"$f":"'Census match'!J441","v":""},{"$f":"IF($D442=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D442,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D442=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D442,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C441=\"\",D442=\"\"),\"\",'Facility data'!C441)","v":""},{"$f":"IF(ISNUMBER($G442),IF($G442<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G442)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G442)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),('Cost models'!$F$4+'Cost models'!$E$4*$G442)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),IF($G442<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G442)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G442)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),IF($G442<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G442)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G442)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),_xlfn.IFS(AND($G442<='Cost models'!$C$7,$G442>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G442)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G442<='Cost models'!$C$7,$G442<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G442)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G442>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G442)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),IF($G442<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G442)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G442)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),_xlfn.IFS($G442<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G442)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G442>'Cost models'!$C$9,$G442<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G442)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G442>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G442)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G442),IF($G442<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G442)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G442)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B442=\"\",\"\",IF(ISNUMBER('Facility data'!D441),'Facility data'!D441,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D442)*ISNUMBER('Facility data'!$C441))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D442,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D442,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D442,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W442=\"\",\"\",W442=1,\"Low impact\",W442=2,\"Mid-range impact\",W442=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U442=\"\",\"\",U442<0.01,1,AND(U442>=0.01,U442<=0.02),2,U442>0.02,3)","v":""},null,{"$f":"IF(T442=\"\",\"\",T442/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ442)+(0.0062454442*$Y442)+(-0.0005191748*($AQ442*$Y442))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ442)+(0.0062454442*$Y442)+(-0.0005191748*($AQ442*$Y442))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ442)+(0.0062454442*$Y442)+(-0.0005191748*($AQ442*$Y442))),\"\")","v":""},{"$f":"_xlfn.IFS(Z442=\"\",\"\",Z442<1.5,\"Weak\",AND(Z442>=1.5,Z442<=2.5),\"Mid-Range\",Z442>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z442=\"\",\"\",Z442<1.5,1,AND(Z442>=1.5,Z442<=2.5),2,Z442>2.5,3)","v":""},null,{"$f":"IF(OR(W442=\"\",AB442=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB442,W442))","v":""},{"$f":"_xlfn.IFS(AD442=\"\",\"\",AD442=\"Impact Not Likely to be Substantial\",1,AD442=\"Impact Unclear\",2,AD442=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D442=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D442,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG442=\"\",\"\",IF(AG442>National_B_tables[Column3]*1.25,3,IF(AG442<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D442=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D442,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D442,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI442=\"\",\"\",IF(AI442>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI442<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D442=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D442,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D442,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK442=\"\",\"\",IF(AK442>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK442<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D442=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D442,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D442,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM442=\"\",\"\",IF(AM442>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM442<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D442=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D442,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D442,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D442,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D442=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D442,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ442=\"\",\"\",IF(AQ442<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ442>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS442=\"\",\"\",AS442<1.5,\"High impact\",AS442>2.5,\"Low impact\",AND(AS442>=1.5,AS442<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS442=\"\",\"\",AS442>2.5,1,AND(AS442>=1.5,AS442<=2.5),2,AS442<1.5,3)","v":""},null,{"$f":"IF(B442=\"\",\"\",IF(OR(AE442=\"\",AT442=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE442,AU442)))","v":""}]
[{"$f":"IF('Census match'!A442=\"\",\"\",'Census match'!A442)","v":""},{"$f":"IF('Census match'!B442=\"\",\"\",'Census match'!B442)","v":""},{"$f":"IF(AND(NOT(A443=\"\"),'Census match'!E442=\"\"),\"No Census match\",'Census match'!E442)","v":""},{"$f":"'Census match'!J442","v":""},{"$f":"IF($D443=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D443,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D443=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D443,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C442=\"\",D443=\"\"),\"\",'Facility data'!C442)","v":""},{"$f":"IF(ISNUMBER($G443),IF($G443<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G443)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G443)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),('Cost models'!$F$4+'Cost models'!$E$4*$G443)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),IF($G443<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G443)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G443)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),IF($G443<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G443)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G443)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),_xlfn.IFS(AND($G443<='Cost models'!$C$7,$G443>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G443)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G443<='Cost models'!$C$7,$G443<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G443)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G443>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G443)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),IF($G443<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G443)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G443)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),_xlfn.IFS($G443<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G443)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G443>'Cost models'!$C$9,$G443<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G443)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G443>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G443)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G443),IF($G443<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G443)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G443)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B443=\"\",\"\",IF(ISNUMBER('Facility data'!D442),'Facility data'!D442,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D443)*ISNUMBER('Facility data'!$C442))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D443,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D443,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D443,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W443=\"\",\"\",W443=1,\"Low impact\",W443=2,\"Mid-range impact\",W443=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U443=\"\",\"\",U443<0.01,1,AND(U443>=0.01,U443<=0.02),2,U443>0.02,3)","v":""},null,{"$f":"IF(T443=\"\",\"\",T443/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ443)+(0.0062454442*$Y443)+(-0.0005191748*($AQ443*$Y443))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ443)+(0.0062454442*$Y443)+(-0.0005191748*($AQ443*$Y443))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ443)+(0.0062454442*$Y443)+(-0.0005191748*($AQ443*$Y443))),\"\")","v":""},{"$f":"_xlfn.IFS(Z443=\"\",\"\",Z443<1.5,\"Weak\",AND(Z443>=1.5,Z443<=2.5),\"Mid-Range\",Z443>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z443=\"\",\"\",Z443<1.5,1,AND(Z443>=1.5,Z443<=2.5),2,Z443>2.5,3)","v":""},null,{"$f":"IF(OR(W443=\"\",AB443=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB443,W443))","v":""},{"$f":"_xlfn.IFS(AD443=\"\",\"\",AD443=\"Impact Not Likely to be Substantial\",1,AD443=\"Impact Unclear\",2,AD443=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D443=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D443,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG443=\"\",\"\",IF(AG443>National_B_tables[Column3]*1.25,3,IF(AG443<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D443=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D443,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D443,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI443=\"\",\"\",IF(AI443>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI443<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D443=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D443,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D443,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK443=\"\",\"\",IF(AK443>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK443<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D443=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D443,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D443,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM443=\"\",\"\",IF(AM443>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM443<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D443=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D443,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D443,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D443,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D443=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D443,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ443=\"\",\"\",IF(AQ443<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ443>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS443=\"\",\"\",AS443<1.5,\"High impact\",AS443>2.5,\"Low impact\",AND(AS443>=1.5,AS443<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS443=\"\",\"\",AS443>2.5,1,AND(AS443>=1.5,AS443<=2.5),2,AS443<1.5,3)","v":""},null,{"$f":"IF(B443=\"\",\"\",IF(OR(AE443=\"\",AT443=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE443,AU443)))","v":""}]
[{"$f":"IF('Census match'!A443=\"\",\"\",'Census match'!A443)","v":""},{"$f":"IF('Census match'!B443=\"\",\"\",'Census match'!B443)","v":""},{"$f":"IF(AND(NOT(A444=\"\"),'Census match'!E443=\"\"),\"No Census match\",'Census match'!E443)","v":""},{"$f":"'Census match'!J443","v":""},{"$f":"IF($D444=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D444,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D444=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D444,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C443=\"\",D444=\"\"),\"\",'Facility data'!C443)","v":""},{"$f":"IF(ISNUMBER($G444),IF($G444<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G444)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G444)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),('Cost models'!$F$4+'Cost models'!$E$4*$G444)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),IF($G444<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G444)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G444)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),IF($G444<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G444)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G444)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),_xlfn.IFS(AND($G444<='Cost models'!$C$7,$G444>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G444)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G444<='Cost models'!$C$7,$G444<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G444)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G444>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G444)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),IF($G444<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G444)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G444)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),_xlfn.IFS($G444<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G444)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G444>'Cost models'!$C$9,$G444<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G444)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G444>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G444)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G444),IF($G444<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G444)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G444)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B444=\"\",\"\",IF(ISNUMBER('Facility data'!D443),'Facility data'!D443,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D444)*ISNUMBER('Facility data'!$C443))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D444,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D444,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D444,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W444=\"\",\"\",W444=1,\"Low impact\",W444=2,\"Mid-range impact\",W444=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U444=\"\",\"\",U444<0.01,1,AND(U444>=0.01,U444<=0.02),2,U444>0.02,3)","v":""},null,{"$f":"IF(T444=\"\",\"\",T444/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ444)+(0.0062454442*$Y444)+(-0.0005191748*($AQ444*$Y444))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ444)+(0.0062454442*$Y444)+(-0.0005191748*($AQ444*$Y444))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ444)+(0.0062454442*$Y444)+(-0.0005191748*($AQ444*$Y444))),\"\")","v":""},{"$f":"_xlfn.IFS(Z444=\"\",\"\",Z444<1.5,\"Weak\",AND(Z444>=1.5,Z444<=2.5),\"Mid-Range\",Z444>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z444=\"\",\"\",Z444<1.5,1,AND(Z444>=1.5,Z444<=2.5),2,Z444>2.5,3)","v":""},null,{"$f":"IF(OR(W444=\"\",AB444=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB444,W444))","v":""},{"$f":"_xlfn.IFS(AD444=\"\",\"\",AD444=\"Impact Not Likely to be Substantial\",1,AD444=\"Impact Unclear\",2,AD444=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D444=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D444,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG444=\"\",\"\",IF(AG444>National_B_tables[Column3]*1.25,3,IF(AG444<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D444=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D444,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D444,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI444=\"\",\"\",IF(AI444>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI444<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D444=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D444,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D444,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK444=\"\",\"\",IF(AK444>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK444<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D444=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D444,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D444,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM444=\"\",\"\",IF(AM444>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM444<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D444=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D444,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D444,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D444,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D444=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D444,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ444=\"\",\"\",IF(AQ444<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ444>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS444=\"\",\"\",AS444<1.5,\"High impact\",AS444>2.5,\"Low impact\",AND(AS444>=1.5,AS444<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS444=\"\",\"\",AS444>2.5,1,AND(AS444>=1.5,AS444<=2.5),2,AS444<1.5,3)","v":""},null,{"$f":"IF(B444=\"\",\"\",IF(OR(AE444=\"\",AT444=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE444,AU444)))","v":""}]
[{"$f":"IF('Census match'!A444=\"\",\"\",'Census match'!A444)","v":""},{"$f":"IF('Census match'!B444=\"\",\"\",'Census match'!B444)","v":""},{"$f":"IF(AND(NOT(A445=\"\"),'Census match'!E444=\"\"),\"No Census match\",'Census match'!E444)","v":""},{"$f":"'Census match'!J444","v":""},{"$f":"IF($D445=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D445,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D445=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D445,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C444=\"\",D445=\"\"),\"\",'Facility data'!C444)","v":""},{"$f":"IF(ISNUMBER($G445),IF($G445<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G445)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G445)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),('Cost models'!$F$4+'Cost models'!$E$4*$G445)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),IF($G445<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G445)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G445)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),IF($G445<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G445)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G445)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),_xlfn.IFS(AND($G445<='Cost models'!$C$7,$G445>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G445)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G445<='Cost models'!$C$7,$G445<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G445)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G445>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G445)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),IF($G445<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G445)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G445)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),_xlfn.IFS($G445<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G445)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G445>'Cost models'!$C$9,$G445<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G445)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G445>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G445)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G445),IF($G445<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G445)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G445)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B445=\"\",\"\",IF(ISNUMBER('Facility data'!D444),'Facility data'!D444,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D445)*ISNUMBER('Facility data'!$C444))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D445,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D445,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D445,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W445=\"\",\"\",W445=1,\"Low impact\",W445=2,\"Mid-range impact\",W445=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U445=\"\",\"\",U445<0.01,1,AND(U445>=0.01,U445<=0.02),2,U445>0.02,3)","v":""},null,{"$f":"IF(T445=\"\",\"\",T445/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ445)+(0.0062454442*$Y445)+(-0.0005191748*($AQ445*$Y445))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ445)+(0.0062454442*$Y445)+(-0.0005191748*($AQ445*$Y445))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ445)+(0.0062454442*$Y445)+(-0.0005191748*($AQ445*$Y445))),\"\")","v":""},{"$f":"_xlfn.IFS(Z445=\"\",\"\",Z445<1.5,\"Weak\",AND(Z445>=1.5,Z445<=2.5),\"Mid-Range\",Z445>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z445=\"\",\"\",Z445<1.5,1,AND(Z445>=1.5,Z445<=2.5),2,Z445>2.5,3)","v":""},null,{"$f":"IF(OR(W445=\"\",AB445=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB445,W445))","v":""},{"$f":"_xlfn.IFS(AD445=\"\",\"\",AD445=\"Impact Not Likely to be Substantial\",1,AD445=\"Impact Unclear\",2,AD445=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D445=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D445,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG445=\"\",\"\",IF(AG445>National_B_tables[Column3]*1.25,3,IF(AG445<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D445=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D445,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D445,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI445=\"\",\"\",IF(AI445>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI445<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D445=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D445,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D445,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK445=\"\",\"\",IF(AK445>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK445<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D445=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D445,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D445,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM445=\"\",\"\",IF(AM445>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM445<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D445=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D445,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D445,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D445,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D445=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D445,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ445=\"\",\"\",IF(AQ445<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ445>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS445=\"\",\"\",AS445<1.5,\"High impact\",AS445>2.5,\"Low impact\",AND(AS445>=1.5,AS445<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS445=\"\",\"\",AS445>2.5,1,AND(AS445>=1.5,AS445<=2.5),2,AS445<1.5,3)","v":""},null,{"$f":"IF(B445=\"\",\"\",IF(OR(AE445=\"\",AT445=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE445,AU445)))","v":""}]
[{"$f":"IF('Census match'!A445=\"\",\"\",'Census match'!A445)","v":""},{"$f":"IF('Census match'!B445=\"\",\"\",'Census match'!B445)","v":""},{"$f":"IF(AND(NOT(A446=\"\"),'Census match'!E445=\"\"),\"No Census match\",'Census match'!E445)","v":""},{"$f":"'Census match'!J445","v":""},{"$f":"IF($D446=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D446,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D446=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D446,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C445=\"\",D446=\"\"),\"\",'Facility data'!C445)","v":""},{"$f":"IF(ISNUMBER($G446),IF($G446<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G446)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G446)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),('Cost models'!$F$4+'Cost models'!$E$4*$G446)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),IF($G446<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G446)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G446)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),IF($G446<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G446)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G446)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),_xlfn.IFS(AND($G446<='Cost models'!$C$7,$G446>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G446)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G446<='Cost models'!$C$7,$G446<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G446)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G446>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G446)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),IF($G446<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G446)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G446)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),_xlfn.IFS($G446<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G446)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G446>'Cost models'!$C$9,$G446<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G446)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G446>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G446)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G446),IF($G446<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G446)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G446)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B446=\"\",\"\",IF(ISNUMBER('Facility data'!D445),'Facility data'!D445,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D446)*ISNUMBER('Facility data'!$C445))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D446,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D446,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D446,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W446=\"\",\"\",W446=1,\"Low impact\",W446=2,\"Mid-range impact\",W446=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U446=\"\",\"\",U446<0.01,1,AND(U446>=0.01,U446<=0.02),2,U446>0.02,3)","v":""},null,{"$f":"IF(T446=\"\",\"\",T446/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ446)+(0.0062454442*$Y446)+(-0.0005191748*($AQ446*$Y446))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ446)+(0.0062454442*$Y446)+(-0.0005191748*($AQ446*$Y446))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ446)+(0.0062454442*$Y446)+(-0.0005191748*($AQ446*$Y446))),\"\")","v":""},{"$f":"_xlfn.IFS(Z446=\"\",\"\",Z446<1.5,\"Weak\",AND(Z446>=1.5,Z446<=2.5),\"Mid-Range\",Z446>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z446=\"\",\"\",Z446<1.5,1,AND(Z446>=1.5,Z446<=2.5),2,Z446>2.5,3)","v":""},null,{"$f":"IF(OR(W446=\"\",AB446=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB446,W446))","v":""},{"$f":"_xlfn.IFS(AD446=\"\",\"\",AD446=\"Impact Not Likely to be Substantial\",1,AD446=\"Impact Unclear\",2,AD446=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D446=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D446,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG446=\"\",\"\",IF(AG446>National_B_tables[Column3]*1.25,3,IF(AG446<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D446=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D446,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D446,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI446=\"\",\"\",IF(AI446>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI446<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D446=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D446,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D446,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK446=\"\",\"\",IF(AK446>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK446<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D446=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D446,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D446,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM446=\"\",\"\",IF(AM446>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM446<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D446=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D446,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D446,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D446,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D446=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D446,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ446=\"\",\"\",IF(AQ446<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ446>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS446=\"\",\"\",AS446<1.5,\"High impact\",AS446>2.5,\"Low impact\",AND(AS446>=1.5,AS446<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS446=\"\",\"\",AS446>2.5,1,AND(AS446>=1.5,AS446<=2.5),2,AS446<1.5,3)","v":""},null,{"$f":"IF(B446=\"\",\"\",IF(OR(AE446=\"\",AT446=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE446,AU446)))","v":""}]
[{"$f":"IF('Census match'!A446=\"\",\"\",'Census match'!A446)","v":""},{"$f":"IF('Census match'!B446=\"\",\"\",'Census match'!B446)","v":""},{"$f":"IF(AND(NOT(A447=\"\"),'Census match'!E446=\"\"),\"No Census match\",'Census match'!E446)","v":""},{"$f":"'Census match'!J446","v":""},{"$f":"IF($D447=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D447,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D447=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D447,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C446=\"\",D447=\"\"),\"\",'Facility data'!C446)","v":""},{"$f":"IF(ISNUMBER($G447),IF($G447<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G447)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G447)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),('Cost models'!$F$4+'Cost models'!$E$4*$G447)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),IF($G447<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G447)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G447)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),IF($G447<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G447)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G447)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),_xlfn.IFS(AND($G447<='Cost models'!$C$7,$G447>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G447)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G447<='Cost models'!$C$7,$G447<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G447)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G447>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G447)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),IF($G447<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G447)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G447)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),_xlfn.IFS($G447<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G447)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G447>'Cost models'!$C$9,$G447<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G447)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G447>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G447)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G447),IF($G447<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G447)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G447)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B447=\"\",\"\",IF(ISNUMBER('Facility data'!D446),'Facility data'!D446,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D447)*ISNUMBER('Facility data'!$C446))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D447,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D447,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D447,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W447=\"\",\"\",W447=1,\"Low impact\",W447=2,\"Mid-range impact\",W447=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U447=\"\",\"\",U447<0.01,1,AND(U447>=0.01,U447<=0.02),2,U447>0.02,3)","v":""},null,{"$f":"IF(T447=\"\",\"\",T447/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ447)+(0.0062454442*$Y447)+(-0.0005191748*($AQ447*$Y447))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ447)+(0.0062454442*$Y447)+(-0.0005191748*($AQ447*$Y447))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ447)+(0.0062454442*$Y447)+(-0.0005191748*($AQ447*$Y447))),\"\")","v":""},{"$f":"_xlfn.IFS(Z447=\"\",\"\",Z447<1.5,\"Weak\",AND(Z447>=1.5,Z447<=2.5),\"Mid-Range\",Z447>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z447=\"\",\"\",Z447<1.5,1,AND(Z447>=1.5,Z447<=2.5),2,Z447>2.5,3)","v":""},null,{"$f":"IF(OR(W447=\"\",AB447=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB447,W447))","v":""},{"$f":"_xlfn.IFS(AD447=\"\",\"\",AD447=\"Impact Not Likely to be Substantial\",1,AD447=\"Impact Unclear\",2,AD447=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D447=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D447,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG447=\"\",\"\",IF(AG447>National_B_tables[Column3]*1.25,3,IF(AG447<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D447=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D447,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D447,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI447=\"\",\"\",IF(AI447>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI447<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D447=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D447,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D447,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK447=\"\",\"\",IF(AK447>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK447<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D447=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D447,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D447,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM447=\"\",\"\",IF(AM447>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM447<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D447=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D447,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D447,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D447,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D447=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D447,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ447=\"\",\"\",IF(AQ447<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ447>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS447=\"\",\"\",AS447<1.5,\"High impact\",AS447>2.5,\"Low impact\",AND(AS447>=1.5,AS447<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS447=\"\",\"\",AS447>2.5,1,AND(AS447>=1.5,AS447<=2.5),2,AS447<1.5,3)","v":""},null,{"$f":"IF(B447=\"\",\"\",IF(OR(AE447=\"\",AT447=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE447,AU447)))","v":""}]
[{"$f":"IF('Census match'!A447=\"\",\"\",'Census match'!A447)","v":""},{"$f":"IF('Census match'!B447=\"\",\"\",'Census match'!B447)","v":""},{"$f":"IF(AND(NOT(A448=\"\"),'Census match'!E447=\"\"),\"No Census match\",'Census match'!E447)","v":""},{"$f":"'Census match'!J447","v":""},{"$f":"IF($D448=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D448,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D448=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D448,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C447=\"\",D448=\"\"),\"\",'Facility data'!C447)","v":""},{"$f":"IF(ISNUMBER($G448),IF($G448<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G448)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G448)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),('Cost models'!$F$4+'Cost models'!$E$4*$G448)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),IF($G448<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G448)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G448)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),IF($G448<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G448)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G448)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),_xlfn.IFS(AND($G448<='Cost models'!$C$7,$G448>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G448)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G448<='Cost models'!$C$7,$G448<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G448)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G448>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G448)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),IF($G448<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G448)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G448)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),_xlfn.IFS($G448<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G448)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G448>'Cost models'!$C$9,$G448<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G448)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G448>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G448)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G448),IF($G448<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G448)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G448)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B448=\"\",\"\",IF(ISNUMBER('Facility data'!D447),'Facility data'!D447,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D448)*ISNUMBER('Facility data'!$C447))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D448,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D448,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D448,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W448=\"\",\"\",W448=1,\"Low impact\",W448=2,\"Mid-range impact\",W448=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U448=\"\",\"\",U448<0.01,1,AND(U448>=0.01,U448<=0.02),2,U448>0.02,3)","v":""},null,{"$f":"IF(T448=\"\",\"\",T448/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ448)+(0.0062454442*$Y448)+(-0.0005191748*($AQ448*$Y448))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ448)+(0.0062454442*$Y448)+(-0.0005191748*($AQ448*$Y448))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ448)+(0.0062454442*$Y448)+(-0.0005191748*($AQ448*$Y448))),\"\")","v":""},{"$f":"_xlfn.IFS(Z448=\"\",\"\",Z448<1.5,\"Weak\",AND(Z448>=1.5,Z448<=2.5),\"Mid-Range\",Z448>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z448=\"\",\"\",Z448<1.5,1,AND(Z448>=1.5,Z448<=2.5),2,Z448>2.5,3)","v":""},null,{"$f":"IF(OR(W448=\"\",AB448=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB448,W448))","v":""},{"$f":"_xlfn.IFS(AD448=\"\",\"\",AD448=\"Impact Not Likely to be Substantial\",1,AD448=\"Impact Unclear\",2,AD448=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D448=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D448,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG448=\"\",\"\",IF(AG448>National_B_tables[Column3]*1.25,3,IF(AG448<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D448=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D448,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D448,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI448=\"\",\"\",IF(AI448>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI448<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D448=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D448,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D448,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK448=\"\",\"\",IF(AK448>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK448<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D448=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D448,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D448,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM448=\"\",\"\",IF(AM448>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM448<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D448=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D448,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D448,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D448,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D448=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D448,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ448=\"\",\"\",IF(AQ448<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ448>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS448=\"\",\"\",AS448<1.5,\"High impact\",AS448>2.5,\"Low impact\",AND(AS448>=1.5,AS448<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS448=\"\",\"\",AS448>2.5,1,AND(AS448>=1.5,AS448<=2.5),2,AS448<1.5,3)","v":""},null,{"$f":"IF(B448=\"\",\"\",IF(OR(AE448=\"\",AT448=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE448,AU448)))","v":""}]
[{"$f":"IF('Census match'!A448=\"\",\"\",'Census match'!A448)","v":""},{"$f":"IF('Census match'!B448=\"\",\"\",'Census match'!B448)","v":""},{"$f":"IF(AND(NOT(A449=\"\"),'Census match'!E448=\"\"),\"No Census match\",'Census match'!E448)","v":""},{"$f":"'Census match'!J448","v":""},{"$f":"IF($D449=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D449,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D449=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D449,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C448=\"\",D449=\"\"),\"\",'Facility data'!C448)","v":""},{"$f":"IF(ISNUMBER($G449),IF($G449<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G449)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G449)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),('Cost models'!$F$4+'Cost models'!$E$4*$G449)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),IF($G449<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G449)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G449)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),IF($G449<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G449)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G449)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),_xlfn.IFS(AND($G449<='Cost models'!$C$7,$G449>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G449)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G449<='Cost models'!$C$7,$G449<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G449)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G449>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G449)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),IF($G449<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G449)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G449)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),_xlfn.IFS($G449<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G449)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G449>'Cost models'!$C$9,$G449<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G449)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G449>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G449)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G449),IF($G449<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G449)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G449)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B449=\"\",\"\",IF(ISNUMBER('Facility data'!D448),'Facility data'!D448,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D449)*ISNUMBER('Facility data'!$C448))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D449,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D449,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D449,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W449=\"\",\"\",W449=1,\"Low impact\",W449=2,\"Mid-range impact\",W449=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U449=\"\",\"\",U449<0.01,1,AND(U449>=0.01,U449<=0.02),2,U449>0.02,3)","v":""},null,{"$f":"IF(T449=\"\",\"\",T449/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ449)+(0.0062454442*$Y449)+(-0.0005191748*($AQ449*$Y449))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ449)+(0.0062454442*$Y449)+(-0.0005191748*($AQ449*$Y449))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ449)+(0.0062454442*$Y449)+(-0.0005191748*($AQ449*$Y449))),\"\")","v":""},{"$f":"_xlfn.IFS(Z449=\"\",\"\",Z449<1.5,\"Weak\",AND(Z449>=1.5,Z449<=2.5),\"Mid-Range\",Z449>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z449=\"\",\"\",Z449<1.5,1,AND(Z449>=1.5,Z449<=2.5),2,Z449>2.5,3)","v":""},null,{"$f":"IF(OR(W449=\"\",AB449=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB449,W449))","v":""},{"$f":"_xlfn.IFS(AD449=\"\",\"\",AD449=\"Impact Not Likely to be Substantial\",1,AD449=\"Impact Unclear\",2,AD449=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D449=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D449,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG449=\"\",\"\",IF(AG449>National_B_tables[Column3]*1.25,3,IF(AG449<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D449=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D449,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D449,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI449=\"\",\"\",IF(AI449>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI449<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D449=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D449,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D449,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK449=\"\",\"\",IF(AK449>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK449<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D449=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D449,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D449,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM449=\"\",\"\",IF(AM449>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM449<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D449=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D449,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D449,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D449,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D449=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D449,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ449=\"\",\"\",IF(AQ449<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ449>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS449=\"\",\"\",AS449<1.5,\"High impact\",AS449>2.5,\"Low impact\",AND(AS449>=1.5,AS449<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS449=\"\",\"\",AS449>2.5,1,AND(AS449>=1.5,AS449<=2.5),2,AS449<1.5,3)","v":""},null,{"$f":"IF(B449=\"\",\"\",IF(OR(AE449=\"\",AT449=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE449,AU449)))","v":""}]
[{"$f":"IF('Census match'!A449=\"\",\"\",'Census match'!A449)","v":""},{"$f":"IF('Census match'!B449=\"\",\"\",'Census match'!B449)","v":""},{"$f":"IF(AND(NOT(A450=\"\"),'Census match'!E449=\"\"),\"No Census match\",'Census match'!E449)","v":""},{"$f":"'Census match'!J449","v":""},{"$f":"IF($D450=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D450,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D450=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D450,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C449=\"\",D450=\"\"),\"\",'Facility data'!C449)","v":""},{"$f":"IF(ISNUMBER($G450),IF($G450<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G450)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G450)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),('Cost models'!$F$4+'Cost models'!$E$4*$G450)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),IF($G450<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G450)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G450)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),IF($G450<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G450)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G450)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),_xlfn.IFS(AND($G450<='Cost models'!$C$7,$G450>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G450)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G450<='Cost models'!$C$7,$G450<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G450)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G450>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G450)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),IF($G450<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G450)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G450)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),_xlfn.IFS($G450<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G450)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G450>'Cost models'!$C$9,$G450<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G450)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G450>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G450)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G450),IF($G450<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G450)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G450)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B450=\"\",\"\",IF(ISNUMBER('Facility data'!D449),'Facility data'!D449,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D450)*ISNUMBER('Facility data'!$C449))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D450,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D450,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D450,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W450=\"\",\"\",W450=1,\"Low impact\",W450=2,\"Mid-range impact\",W450=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U450=\"\",\"\",U450<0.01,1,AND(U450>=0.01,U450<=0.02),2,U450>0.02,3)","v":""},null,{"$f":"IF(T450=\"\",\"\",T450/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ450)+(0.0062454442*$Y450)+(-0.0005191748*($AQ450*$Y450))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ450)+(0.0062454442*$Y450)+(-0.0005191748*($AQ450*$Y450))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ450)+(0.0062454442*$Y450)+(-0.0005191748*($AQ450*$Y450))),\"\")","v":""},{"$f":"_xlfn.IFS(Z450=\"\",\"\",Z450<1.5,\"Weak\",AND(Z450>=1.5,Z450<=2.5),\"Mid-Range\",Z450>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z450=\"\",\"\",Z450<1.5,1,AND(Z450>=1.5,Z450<=2.5),2,Z450>2.5,3)","v":""},null,{"$f":"IF(OR(W450=\"\",AB450=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB450,W450))","v":""},{"$f":"_xlfn.IFS(AD450=\"\",\"\",AD450=\"Impact Not Likely to be Substantial\",1,AD450=\"Impact Unclear\",2,AD450=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D450=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D450,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG450=\"\",\"\",IF(AG450>National_B_tables[Column3]*1.25,3,IF(AG450<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D450=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D450,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D450,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI450=\"\",\"\",IF(AI450>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI450<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D450=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D450,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D450,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK450=\"\",\"\",IF(AK450>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK450<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D450=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D450,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D450,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM450=\"\",\"\",IF(AM450>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM450<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D450=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D450,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D450,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D450,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D450=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D450,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ450=\"\",\"\",IF(AQ450<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ450>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS450=\"\",\"\",AS450<1.5,\"High impact\",AS450>2.5,\"Low impact\",AND(AS450>=1.5,AS450<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS450=\"\",\"\",AS450>2.5,1,AND(AS450>=1.5,AS450<=2.5),2,AS450<1.5,3)","v":""},null,{"$f":"IF(B450=\"\",\"\",IF(OR(AE450=\"\",AT450=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE450,AU450)))","v":""}]
[{"$f":"IF('Census match'!A450=\"\",\"\",'Census match'!A450)","v":""},{"$f":"IF('Census match'!B450=\"\",\"\",'Census match'!B450)","v":""},{"$f":"IF(AND(NOT(A451=\"\"),'Census match'!E450=\"\"),\"No Census match\",'Census match'!E450)","v":""},{"$f":"'Census match'!J450","v":""},{"$f":"IF($D451=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D451,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D451=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D451,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C450=\"\",D451=\"\"),\"\",'Facility data'!C450)","v":""},{"$f":"IF(ISNUMBER($G451),IF($G451<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G451)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G451)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),('Cost models'!$F$4+'Cost models'!$E$4*$G451)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),IF($G451<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G451)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G451)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),IF($G451<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G451)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G451)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),_xlfn.IFS(AND($G451<='Cost models'!$C$7,$G451>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G451)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G451<='Cost models'!$C$7,$G451<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G451)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G451>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G451)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),IF($G451<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G451)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G451)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),_xlfn.IFS($G451<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G451)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G451>'Cost models'!$C$9,$G451<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G451)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G451>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G451)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G451),IF($G451<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G451)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G451)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B451=\"\",\"\",IF(ISNUMBER('Facility data'!D450),'Facility data'!D450,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D451)*ISNUMBER('Facility data'!$C450))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D451,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D451,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D451,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q451),ISNUMBER($T451),$T451>0),(Q451+$S451)/$T451,\"\")","v":""},{"$f":"_xlfn.IFS(W451=\"\",\"\",W451=1,\"Low impact\",W451=2,\"Mid-range impact\",W451=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U451=\"\",\"\",U451<0.01,1,AND(U451>=0.01,U451<=0.02),2,U451>0.02,3)","v":""},null,{"$f":"IF(T451=\"\",\"\",T451/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ451)+(0.0062454442*$Y451)+(-0.0005191748*($AQ451*$Y451))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ451)+(0.0062454442*$Y451)+(-0.0005191748*($AQ451*$Y451))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ451)+(0.0062454442*$Y451)+(-0.0005191748*($AQ451*$Y451))),\"\")","v":""},{"$f":"_xlfn.IFS(Z451=\"\",\"\",Z451<1.5,\"Weak\",AND(Z451>=1.5,Z451<=2.5),\"Mid-Range\",Z451>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z451=\"\",\"\",Z451<1.5,1,AND(Z451>=1.5,Z451<=2.5),2,Z451>2.5,3)","v":""},null,{"$f":"IF(OR(W451=\"\",AB451=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB451,W451))","v":""},{"$f":"_xlfn.IFS(AD451=\"\",\"\",AD451=\"Impact Not Likely to be Substantial\",1,AD451=\"Impact Unclear\",2,AD451=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D451=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D451,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG451=\"\",\"\",IF(AG451>National_B_tables[Column3]*1.25,3,IF(AG451<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D451=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D451,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D451,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI451=\"\",\"\",IF(AI451>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI451<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D451=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D451,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D451,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK451=\"\",\"\",IF(AK451>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK451<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D451=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D451,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D451,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM451=\"\",\"\",IF(AM451>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM451<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D451=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D451,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D451,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D451,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D451=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D451,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ451=\"\",\"\",IF(AQ451<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ451>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS451=\"\",\"\",AS451<1.5,\"High impact\",AS451>2.5,\"Low impact\",AND(AS451>=1.5,AS451<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS451=\"\",\"\",AS451>2.5,1,AND(AS451>=1.5,AS451<=2.5),2,AS451<1.5,3)","v":""},null,{"$f":"IF(B451=\"\",\"\",IF(OR(AE451=\"\",AT451=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE451,AU451)))","v":""}]
[{"$f":"IF('Census match'!A451=\"\",\"\",'Census match'!A451)","v":""},{"$f":"IF('Census match'!B451=\"\",\"\",'Census match'!B451)","v":""},{"$f":"IF(AND(NOT(A452=\"\"),'Census match'!E451=\"\"),\"No Census match\",'Census match'!E451)","v":""},{"$f":"'Census match'!J451","v":""},{"$f":"IF($D452=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D452,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D452=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D452,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C451=\"\",D452=\"\"),\"\",'Facility data'!C451)","v":""},{"$f":"IF(ISNUMBER($G452),IF($G452<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G452)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G452)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),('Cost models'!$F$4+'Cost models'!$E$4*$G452)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),IF($G452<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G452)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G452)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),IF($G452<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G452)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G452)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),_xlfn.IFS(AND($G452<='Cost models'!$C$7,$G452>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G452)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G452<='Cost models'!$C$7,$G452<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G452)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G452>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G452)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),IF($G452<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G452)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G452)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),_xlfn.IFS($G452<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G452)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G452>'Cost models'!$C$9,$G452<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G452)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G452>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G452)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G452),IF($G452<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G452)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G452)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F452),$F452>0,ISNUMBER(P452)),P452/$F452,\"\")","v":""},null,{"$f":"IF(B452=\"\",\"\",IF(ISNUMBER('Facility data'!D451),'Facility data'!D451,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D452)*ISNUMBER('Facility data'!$C451))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D452,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D452,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D452,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W452=\"\",\"\",W452=1,\"Low impact\",W452=2,\"Mid-range impact\",W452=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U452=\"\",\"\",U452<0.01,1,AND(U452>=0.01,U452<=0.02),2,U452>0.02,3)","v":""},null,{"$f":"IF(T452=\"\",\"\",T452/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ452)+(0.0062454442*$Y452)+(-0.0005191748*($AQ452*$Y452))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ452)+(0.0062454442*$Y452)+(-0.0005191748*($AQ452*$Y452))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ452)+(0.0062454442*$Y452)+(-0.0005191748*($AQ452*$Y452))),\"\")","v":""},{"$f":"_xlfn.IFS(Z452=\"\",\"\",Z452<1.5,\"Weak\",AND(Z452>=1.5,Z452<=2.5),\"Mid-Range\",Z452>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z452=\"\",\"\",Z452<1.5,1,AND(Z452>=1.5,Z452<=2.5),2,Z452>2.5,3)","v":""},null,{"$f":"IF(OR(W452=\"\",AB452=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB452,W452))","v":""},{"$f":"_xlfn.IFS(AD452=\"\",\"\",AD452=\"Impact Not Likely to be Substantial\",1,AD452=\"Impact Unclear\",2,AD452=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D452=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D452,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG452=\"\",\"\",IF(AG452>National_B_tables[Column3]*1.25,3,IF(AG452<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D452=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D452,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D452,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI452=\"\",\"\",IF(AI452>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI452<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D452=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D452,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D452,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK452=\"\",\"\",IF(AK452>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK452<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D452=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D452,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D452,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM452=\"\",\"\",IF(AM452>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM452<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D452=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D452,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D452,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D452,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO452=\"\",\"\",IF(AO452<0.01,1,IF(AO452>0.01,3,2)))","v":""},{"$f":"IF(D452=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D452,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ452=\"\",\"\",IF(AQ452<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ452>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH452*0.5+AJ452*0.1+AL452*0.1+AN452*0.1+AP452*0.1+AR452*0.1),AH452*0.5+AJ452*0.1+AL452*0.1+AN452*0.1+AP452*0.1+AR452*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS452=\"\",\"\",AS452<1.5,\"High impact\",AS452>2.5,\"Low impact\",AND(AS452>=1.5,AS452<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS452=\"\",\"\",AS452>2.5,1,AND(AS452>=1.5,AS452<=2.5),2,AS452<1.5,3)","v":""},null,{"$f":"IF(B452=\"\",\"\",IF(OR(AE452=\"\",AT452=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE452,AU452)))","v":""}]
[{"$f":"IF('Census match'!A452=\"\",\"\",'Census match'!A452)","v":""},{"$f":"IF('Census match'!B452=\"\",\"\",'Census match'!B452)","v":""},{"$f":"IF(AND(NOT(A453=\"\"),'Census match'!E452=\"\"),\"No Census match\",'Census match'!E452)","v":""},{"$f":"'Census match'!J452","v":""},{"$f":"IF($D453=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D453,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D453=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D453,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C452=\"\",D453=\"\"),\"\",'Facility data'!C452)","v":""},{"$f":"IF(ISNUMBER($G453),IF($G453<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G453)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G453)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),('Cost models'!$F$4+'Cost models'!$E$4*$G453)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),IF($G453<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G453)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G453)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),IF($G453<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G453)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G453)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),_xlfn.IFS(AND($G453<='Cost models'!$C$7,$G453>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G453)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G453<='Cost models'!$C$7,$G453<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G453)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G453>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G453)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),IF($G453<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G453)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G453)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),_xlfn.IFS($G453<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G453)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G453>'Cost models'!$C$9,$G453<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G453)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G453>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G453)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G453),IF($G453<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G453)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G453)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B453=\"\",\"\",IF(ISNUMBER('Facility data'!D452),'Facility data'!D452,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D453)*ISNUMBER('Facility data'!$C452))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D453,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D453,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D453,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W453=\"\",\"\",W453=1,\"Low impact\",W453=2,\"Mid-range impact\",W453=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U453=\"\",\"\",U453<0.01,1,AND(U453>=0.01,U453<=0.02),2,U453>0.02,3)","v":""},null,{"$f":"IF(T453=\"\",\"\",T453/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ453)+(0.0062454442*$Y453)+(-0.0005191748*($AQ453*$Y453))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ453)+(0.0062454442*$Y453)+(-0.0005191748*($AQ453*$Y453))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ453)+(0.0062454442*$Y453)+(-0.0005191748*($AQ453*$Y453))),\"\")","v":""},{"$f":"_xlfn.IFS(Z453=\"\",\"\",Z453<1.5,\"Weak\",AND(Z453>=1.5,Z453<=2.5),\"Mid-Range\",Z453>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z453=\"\",\"\",Z453<1.5,1,AND(Z453>=1.5,Z453<=2.5),2,Z453>2.5,3)","v":""},null,{"$f":"IF(OR(W453=\"\",AB453=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB453,W453))","v":""},{"$f":"_xlfn.IFS(AD453=\"\",\"\",AD453=\"Impact Not Likely to be Substantial\",1,AD453=\"Impact Unclear\",2,AD453=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D453=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D453,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG453=\"\",\"\",IF(AG453>National_B_tables[Column3]*1.25,3,IF(AG453<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D453=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D453,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D453,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI453=\"\",\"\",IF(AI453>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI453<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D453=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D453,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D453,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK453=\"\",\"\",IF(AK453>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK453<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D453=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D453,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D453,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM453=\"\",\"\",IF(AM453>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM453<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D453=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D453,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D453,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D453,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D453=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D453,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ453=\"\",\"\",IF(AQ453<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ453>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS453=\"\",\"\",AS453<1.5,\"High impact\",AS453>2.5,\"Low impact\",AND(AS453>=1.5,AS453<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS453=\"\",\"\",AS453>2.5,1,AND(AS453>=1.5,AS453<=2.5),2,AS453<1.5,3)","v":""},null,{"$f":"IF(B453=\"\",\"\",IF(OR(AE453=\"\",AT453=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE453,AU453)))","v":""}]
[{"$f":"IF('Census match'!A453=\"\",\"\",'Census match'!A453)","v":""},{"$f":"IF('Census match'!B453=\"\",\"\",'Census match'!B453)","v":""},{"$f":"IF(AND(NOT(A454=\"\"),'Census match'!E453=\"\"),\"No Census match\",'Census match'!E453)","v":""},{"$f":"'Census match'!J453","v":""},{"$f":"IF($D454=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D454,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D454=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D454,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C453=\"\",D454=\"\"),\"\",'Facility data'!C453)","v":""},{"$f":"IF(ISNUMBER($G454),IF($G454<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G454)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G454)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),('Cost models'!$F$4+'Cost models'!$E$4*$G454)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),IF($G454<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G454)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G454)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),IF($G454<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G454)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G454)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),_xlfn.IFS(AND($G454<='Cost models'!$C$7,$G454>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G454)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G454<='Cost models'!$C$7,$G454<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G454)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G454>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G454)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),IF($G454<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G454)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G454)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),_xlfn.IFS($G454<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G454)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G454>'Cost models'!$C$9,$G454<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G454)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G454>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G454)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G454),IF($G454<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G454)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G454)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B454=\"\",\"\",IF(ISNUMBER('Facility data'!D453),'Facility data'!D453,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D454)*ISNUMBER('Facility data'!$C453))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D454,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D454,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D454,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W454=\"\",\"\",W454=1,\"Low impact\",W454=2,\"Mid-range impact\",W454=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U454=\"\",\"\",U454<0.01,1,AND(U454>=0.01,U454<=0.02),2,U454>0.02,3)","v":""},null,{"$f":"IF(T454=\"\",\"\",T454/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ454)+(0.0062454442*$Y454)+(-0.0005191748*($AQ454*$Y454))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ454)+(0.0062454442*$Y454)+(-0.0005191748*($AQ454*$Y454))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ454)+(0.0062454442*$Y454)+(-0.0005191748*($AQ454*$Y454))),\"\")","v":""},{"$f":"_xlfn.IFS(Z454=\"\",\"\",Z454<1.5,\"Weak\",AND(Z454>=1.5,Z454<=2.5),\"Mid-Range\",Z454>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z454=\"\",\"\",Z454<1.5,1,AND(Z454>=1.5,Z454<=2.5),2,Z454>2.5,3)","v":""},null,{"$f":"IF(OR(W454=\"\",AB454=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB454,W454))","v":""},{"$f":"_xlfn.IFS(AD454=\"\",\"\",AD454=\"Impact Not Likely to be Substantial\",1,AD454=\"Impact Unclear\",2,AD454=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D454=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D454,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG454=\"\",\"\",IF(AG454>National_B_tables[Column3]*1.25,3,IF(AG454<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D454=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D454,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D454,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI454=\"\",\"\",IF(AI454>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI454<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D454=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D454,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D454,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK454=\"\",\"\",IF(AK454>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK454<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D454=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D454,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D454,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM454=\"\",\"\",IF(AM454>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM454<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D454=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D454,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D454,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D454,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D454=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D454,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ454=\"\",\"\",IF(AQ454<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ454>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS454=\"\",\"\",AS454<1.5,\"High impact\",AS454>2.5,\"Low impact\",AND(AS454>=1.5,AS454<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS454=\"\",\"\",AS454>2.5,1,AND(AS454>=1.5,AS454<=2.5),2,AS454<1.5,3)","v":""},null,{"$f":"IF(B454=\"\",\"\",IF(OR(AE454=\"\",AT454=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE454,AU454)))","v":""}]
[{"$f":"IF('Census match'!A454=\"\",\"\",'Census match'!A454)","v":""},{"$f":"IF('Census match'!B454=\"\",\"\",'Census match'!B454)","v":""},{"$f":"IF(AND(NOT(A455=\"\"),'Census match'!E454=\"\"),\"No Census match\",'Census match'!E454)","v":""},{"$f":"'Census match'!J454","v":""},{"$f":"IF($D455=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D455,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D455=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D455,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C454=\"\",D455=\"\"),\"\",'Facility data'!C454)","v":""},{"$f":"IF(ISNUMBER($G455),IF($G455<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G455)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G455)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),('Cost models'!$F$4+'Cost models'!$E$4*$G455)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),IF($G455<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G455)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G455)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),IF($G455<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G455)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G455)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),_xlfn.IFS(AND($G455<='Cost models'!$C$7,$G455>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G455)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G455<='Cost models'!$C$7,$G455<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G455)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G455>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G455)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),IF($G455<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G455)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G455)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),_xlfn.IFS($G455<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G455)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G455>'Cost models'!$C$9,$G455<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G455)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G455>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G455)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G455),IF($G455<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G455)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G455)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B455=\"\",\"\",IF(ISNUMBER('Facility data'!D454),'Facility data'!D454,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D455)*ISNUMBER('Facility data'!$C454))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D455,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D455,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D455,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W455=\"\",\"\",W455=1,\"Low impact\",W455=2,\"Mid-range impact\",W455=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U455=\"\",\"\",U455<0.01,1,AND(U455>=0.01,U455<=0.02),2,U455>0.02,3)","v":""},null,{"$f":"IF(T455=\"\",\"\",T455/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ455)+(0.0062454442*$Y455)+(-0.0005191748*($AQ455*$Y455))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ455)+(0.0062454442*$Y455)+(-0.0005191748*($AQ455*$Y455))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ455)+(0.0062454442*$Y455)+(-0.0005191748*($AQ455*$Y455))),\"\")","v":""},{"$f":"_xlfn.IFS(Z455=\"\",\"\",Z455<1.5,\"Weak\",AND(Z455>=1.5,Z455<=2.5),\"Mid-Range\",Z455>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z455=\"\",\"\",Z455<1.5,1,AND(Z455>=1.5,Z455<=2.5),2,Z455>2.5,3)","v":""},null,{"$f":"IF(OR(W455=\"\",AB455=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB455,W455))","v":""},{"$f":"_xlfn.IFS(AD455=\"\",\"\",AD455=\"Impact Not Likely to be Substantial\",1,AD455=\"Impact Unclear\",2,AD455=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D455=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D455,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG455=\"\",\"\",IF(AG455>National_B_tables[Column3]*1.25,3,IF(AG455<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D455=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D455,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D455,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI455=\"\",\"\",IF(AI455>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI455<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D455=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D455,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D455,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK455=\"\",\"\",IF(AK455>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK455<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D455=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D455,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D455,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM455=\"\",\"\",IF(AM455>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM455<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D455=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D455,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D455,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D455,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D455=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D455,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ455=\"\",\"\",IF(AQ455<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ455>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS455=\"\",\"\",AS455<1.5,\"High impact\",AS455>2.5,\"Low impact\",AND(AS455>=1.5,AS455<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS455=\"\",\"\",AS455>2.5,1,AND(AS455>=1.5,AS455<=2.5),2,AS455<1.5,3)","v":""},null,{"$f":"IF(B455=\"\",\"\",IF(OR(AE455=\"\",AT455=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE455,AU455)))","v":""}]
[{"$f":"IF('Census match'!A455=\"\",\"\",'Census match'!A455)","v":""},{"$f":"IF('Census match'!B455=\"\",\"\",'Census match'!B455)","v":""},{"$f":"IF(AND(NOT(A456=\"\"),'Census match'!E455=\"\"),\"No Census match\",'Census match'!E455)","v":""},{"$f":"'Census match'!J455","v":""},{"$f":"IF($D456=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D456,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D456=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D456,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C455=\"\",D456=\"\"),\"\",'Facility data'!C455)","v":""},{"$f":"IF(ISNUMBER($G456),IF($G456<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G456)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G456)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),('Cost models'!$F$4+'Cost models'!$E$4*$G456)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),IF($G456<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G456)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G456)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),IF($G456<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G456)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G456)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),_xlfn.IFS(AND($G456<='Cost models'!$C$7,$G456>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G456)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G456<='Cost models'!$C$7,$G456<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G456)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G456>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G456)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),IF($G456<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G456)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G456)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),_xlfn.IFS($G456<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G456)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G456>'Cost models'!$C$9,$G456<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G456)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G456>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G456)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G456),IF($G456<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G456)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G456)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B456=\"\",\"\",IF(ISNUMBER('Facility data'!D455),'Facility data'!D455,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D456)*ISNUMBER('Facility data'!$C455))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D456,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D456,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D456,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W456=\"\",\"\",W456=1,\"Low impact\",W456=2,\"Mid-range impact\",W456=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U456=\"\",\"\",U456<0.01,1,AND(U456>=0.01,U456<=0.02),2,U456>0.02,3)","v":""},null,{"$f":"IF(T456=\"\",\"\",T456/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ456)+(0.0062454442*$Y456)+(-0.0005191748*($AQ456*$Y456))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ456)+(0.0062454442*$Y456)+(-0.0005191748*($AQ456*$Y456))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ456)+(0.0062454442*$Y456)+(-0.0005191748*($AQ456*$Y456))),\"\")","v":""},{"$f":"_xlfn.IFS(Z456=\"\",\"\",Z456<1.5,\"Weak\",AND(Z456>=1.5,Z456<=2.5),\"Mid-Range\",Z456>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z456=\"\",\"\",Z456<1.5,1,AND(Z456>=1.5,Z456<=2.5),2,Z456>2.5,3)","v":""},null,{"$f":"IF(OR(W456=\"\",AB456=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB456,W456))","v":""},{"$f":"_xlfn.IFS(AD456=\"\",\"\",AD456=\"Impact Not Likely to be Substantial\",1,AD456=\"Impact Unclear\",2,AD456=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D456=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D456,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG456=\"\",\"\",IF(AG456>National_B_tables[Column3]*1.25,3,IF(AG456<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D456=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D456,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D456,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI456=\"\",\"\",IF(AI456>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI456<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D456=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D456,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D456,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK456=\"\",\"\",IF(AK456>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK456<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D456=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D456,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D456,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM456=\"\",\"\",IF(AM456>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM456<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D456=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D456,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D456,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D456,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D456=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D456,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ456=\"\",\"\",IF(AQ456<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ456>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS456=\"\",\"\",AS456<1.5,\"High impact\",AS456>2.5,\"Low impact\",AND(AS456>=1.5,AS456<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS456=\"\",\"\",AS456>2.5,1,AND(AS456>=1.5,AS456<=2.5),2,AS456<1.5,3)","v":""},null,{"$f":"IF(B456=\"\",\"\",IF(OR(AE456=\"\",AT456=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE456,AU456)))","v":""}]
[{"$f":"IF('Census match'!A456=\"\",\"\",'Census match'!A456)","v":""},{"$f":"IF('Census match'!B456=\"\",\"\",'Census match'!B456)","v":""},{"$f":"IF(AND(NOT(A457=\"\"),'Census match'!E456=\"\"),\"No Census match\",'Census match'!E456)","v":""},{"$f":"'Census match'!J456","v":""},{"$f":"IF($D457=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D457,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D457=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D457,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C456=\"\",D457=\"\"),\"\",'Facility data'!C456)","v":""},{"$f":"IF(ISNUMBER($G457),IF($G457<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G457)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G457)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),('Cost models'!$F$4+'Cost models'!$E$4*$G457)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),IF($G457<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G457)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G457)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),IF($G457<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G457)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G457)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),_xlfn.IFS(AND($G457<='Cost models'!$C$7,$G457>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G457)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G457<='Cost models'!$C$7,$G457<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G457)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G457>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G457)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),IF($G457<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G457)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G457)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),_xlfn.IFS($G457<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G457)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G457>'Cost models'!$C$9,$G457<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G457)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G457>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G457)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G457),IF($G457<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G457)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G457)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B457=\"\",\"\",IF(ISNUMBER('Facility data'!D456),'Facility data'!D456,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D457)*ISNUMBER('Facility data'!$C456))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D457,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D457,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D457,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W457=\"\",\"\",W457=1,\"Low impact\",W457=2,\"Mid-range impact\",W457=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U457=\"\",\"\",U457<0.01,1,AND(U457>=0.01,U457<=0.02),2,U457>0.02,3)","v":""},null,{"$f":"IF(T457=\"\",\"\",T457/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ457)+(0.0062454442*$Y457)+(-0.0005191748*($AQ457*$Y457))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ457)+(0.0062454442*$Y457)+(-0.0005191748*($AQ457*$Y457))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ457)+(0.0062454442*$Y457)+(-0.0005191748*($AQ457*$Y457))),\"\")","v":""},{"$f":"_xlfn.IFS(Z457=\"\",\"\",Z457<1.5,\"Weak\",AND(Z457>=1.5,Z457<=2.5),\"Mid-Range\",Z457>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z457=\"\",\"\",Z457<1.5,1,AND(Z457>=1.5,Z457<=2.5),2,Z457>2.5,3)","v":""},null,{"$f":"IF(OR(W457=\"\",AB457=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB457,W457))","v":""},{"$f":"_xlfn.IFS(AD457=\"\",\"\",AD457=\"Impact Not Likely to be Substantial\",1,AD457=\"Impact Unclear\",2,AD457=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D457=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D457,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG457=\"\",\"\",IF(AG457>National_B_tables[Column3]*1.25,3,IF(AG457<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D457=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D457,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D457,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI457=\"\",\"\",IF(AI457>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI457<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D457=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D457,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D457,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK457=\"\",\"\",IF(AK457>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK457<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D457=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D457,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D457,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM457=\"\",\"\",IF(AM457>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM457<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D457=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D457,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D457,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D457,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D457=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D457,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ457=\"\",\"\",IF(AQ457<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ457>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS457=\"\",\"\",AS457<1.5,\"High impact\",AS457>2.5,\"Low impact\",AND(AS457>=1.5,AS457<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS457=\"\",\"\",AS457>2.5,1,AND(AS457>=1.5,AS457<=2.5),2,AS457<1.5,3)","v":""},null,{"$f":"IF(B457=\"\",\"\",IF(OR(AE457=\"\",AT457=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE457,AU457)))","v":""}]
[{"$f":"IF('Census match'!A457=\"\",\"\",'Census match'!A457)","v":""},{"$f":"IF('Census match'!B457=\"\",\"\",'Census match'!B457)","v":""},{"$f":"IF(AND(NOT(A458=\"\"),'Census match'!E457=\"\"),\"No Census match\",'Census match'!E457)","v":""},{"$f":"'Census match'!J457","v":""},{"$f":"IF($D458=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D458,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D458=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D458,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C457=\"\",D458=\"\"),\"\",'Facility data'!C457)","v":""},{"$f":"IF(ISNUMBER($G458),IF($G458<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G458)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G458)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),('Cost models'!$F$4+'Cost models'!$E$4*$G458)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),IF($G458<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G458)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G458)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),IF($G458<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G458)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G458)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),_xlfn.IFS(AND($G458<='Cost models'!$C$7,$G458>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G458)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G458<='Cost models'!$C$7,$G458<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G458)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G458>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G458)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),IF($G458<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G458)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G458)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),_xlfn.IFS($G458<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G458)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G458>'Cost models'!$C$9,$G458<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G458)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G458>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G458)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G458),IF($G458<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G458)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G458)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B458=\"\",\"\",IF(ISNUMBER('Facility data'!D457),'Facility data'!D457,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D458)*ISNUMBER('Facility data'!$C457))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D458,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D458,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D458,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W458=\"\",\"\",W458=1,\"Low impact\",W458=2,\"Mid-range impact\",W458=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U458=\"\",\"\",U458<0.01,1,AND(U458>=0.01,U458<=0.02),2,U458>0.02,3)","v":""},null,{"$f":"IF(T458=\"\",\"\",T458/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ458)+(0.0062454442*$Y458)+(-0.0005191748*($AQ458*$Y458))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ458)+(0.0062454442*$Y458)+(-0.0005191748*($AQ458*$Y458))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ458)+(0.0062454442*$Y458)+(-0.0005191748*($AQ458*$Y458))),\"\")","v":""},{"$f":"_xlfn.IFS(Z458=\"\",\"\",Z458<1.5,\"Weak\",AND(Z458>=1.5,Z458<=2.5),\"Mid-Range\",Z458>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z458=\"\",\"\",Z458<1.5,1,AND(Z458>=1.5,Z458<=2.5),2,Z458>2.5,3)","v":""},null,{"$f":"IF(OR(W458=\"\",AB458=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB458,W458))","v":""},{"$f":"_xlfn.IFS(AD458=\"\",\"\",AD458=\"Impact Not Likely to be Substantial\",1,AD458=\"Impact Unclear\",2,AD458=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D458=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D458,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG458=\"\",\"\",IF(AG458>National_B_tables[Column3]*1.25,3,IF(AG458<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D458=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D458,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D458,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI458=\"\",\"\",IF(AI458>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI458<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D458=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D458,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D458,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK458=\"\",\"\",IF(AK458>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK458<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D458=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D458,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D458,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM458=\"\",\"\",IF(AM458>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM458<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D458=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D458,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D458,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D458,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D458=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D458,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ458=\"\",\"\",IF(AQ458<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ458>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS458=\"\",\"\",AS458<1.5,\"High impact\",AS458>2.5,\"Low impact\",AND(AS458>=1.5,AS458<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS458=\"\",\"\",AS458>2.5,1,AND(AS458>=1.5,AS458<=2.5),2,AS458<1.5,3)","v":""},null,{"$f":"IF(B458=\"\",\"\",IF(OR(AE458=\"\",AT458=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE458,AU458)))","v":""}]
[{"$f":"IF('Census match'!A458=\"\",\"\",'Census match'!A458)","v":""},{"$f":"IF('Census match'!B458=\"\",\"\",'Census match'!B458)","v":""},{"$f":"IF(AND(NOT(A459=\"\"),'Census match'!E458=\"\"),\"No Census match\",'Census match'!E458)","v":""},{"$f":"'Census match'!J458","v":""},{"$f":"IF($D459=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D459,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D459=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D459,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C458=\"\",D459=\"\"),\"\",'Facility data'!C458)","v":""},{"$f":"IF(ISNUMBER($G459),IF($G459<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G459)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G459)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),('Cost models'!$F$4+'Cost models'!$E$4*$G459)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),IF($G459<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G459)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G459)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),IF($G459<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G459)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G459)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),_xlfn.IFS(AND($G459<='Cost models'!$C$7,$G459>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G459)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G459<='Cost models'!$C$7,$G459<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G459)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G459>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G459)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),IF($G459<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G459)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G459)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),_xlfn.IFS($G459<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G459)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G459>'Cost models'!$C$9,$G459<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G459)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G459>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G459)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G459),IF($G459<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G459)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G459)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B459=\"\",\"\",IF(ISNUMBER('Facility data'!D458),'Facility data'!D458,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D459)*ISNUMBER('Facility data'!$C458))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D459,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D459,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D459,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W459=\"\",\"\",W459=1,\"Low impact\",W459=2,\"Mid-range impact\",W459=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U459=\"\",\"\",U459<0.01,1,AND(U459>=0.01,U459<=0.02),2,U459>0.02,3)","v":""},null,{"$f":"IF(T459=\"\",\"\",T459/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ459)+(0.0062454442*$Y459)+(-0.0005191748*($AQ459*$Y459))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ459)+(0.0062454442*$Y459)+(-0.0005191748*($AQ459*$Y459))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ459)+(0.0062454442*$Y459)+(-0.0005191748*($AQ459*$Y459))),\"\")","v":""},{"$f":"_xlfn.IFS(Z459=\"\",\"\",Z459<1.5,\"Weak\",AND(Z459>=1.5,Z459<=2.5),\"Mid-Range\",Z459>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z459=\"\",\"\",Z459<1.5,1,AND(Z459>=1.5,Z459<=2.5),2,Z459>2.5,3)","v":""},null,{"$f":"IF(OR(W459=\"\",AB459=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB459,W459))","v":""},{"$f":"_xlfn.IFS(AD459=\"\",\"\",AD459=\"Impact Not Likely to be Substantial\",1,AD459=\"Impact Unclear\",2,AD459=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D459=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D459,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG459=\"\",\"\",IF(AG459>National_B_tables[Column3]*1.25,3,IF(AG459<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D459=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D459,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D459,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI459=\"\",\"\",IF(AI459>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI459<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D459=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D459,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D459,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK459=\"\",\"\",IF(AK459>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK459<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D459=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D459,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D459,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM459=\"\",\"\",IF(AM459>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM459<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D459=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D459,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D459,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D459,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D459=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D459,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ459=\"\",\"\",IF(AQ459<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ459>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS459=\"\",\"\",AS459<1.5,\"High impact\",AS459>2.5,\"Low impact\",AND(AS459>=1.5,AS459<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS459=\"\",\"\",AS459>2.5,1,AND(AS459>=1.5,AS459<=2.5),2,AS459<1.5,3)","v":""},null,{"$f":"IF(B459=\"\",\"\",IF(OR(AE459=\"\",AT459=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE459,AU459)))","v":""}]
[{"$f":"IF('Census match'!A459=\"\",\"\",'Census match'!A459)","v":""},{"$f":"IF('Census match'!B459=\"\",\"\",'Census match'!B459)","v":""},{"$f":"IF(AND(NOT(A460=\"\"),'Census match'!E459=\"\"),\"No Census match\",'Census match'!E459)","v":""},{"$f":"'Census match'!J459","v":""},{"$f":"IF($D460=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D460,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D460=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D460,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C459=\"\",D460=\"\"),\"\",'Facility data'!C459)","v":""},{"$f":"IF(ISNUMBER($G460),IF($G460<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G460)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G460)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),('Cost models'!$F$4+'Cost models'!$E$4*$G460)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),IF($G460<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G460)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G460)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),IF($G460<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G460)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G460)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),_xlfn.IFS(AND($G460<='Cost models'!$C$7,$G460>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G460)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G460<='Cost models'!$C$7,$G460<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G460)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G460>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G460)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),IF($G460<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G460)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G460)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),_xlfn.IFS($G460<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G460)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G460>'Cost models'!$C$9,$G460<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G460)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G460>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G460)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G460),IF($G460<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G460)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G460)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B460=\"\",\"\",IF(ISNUMBER('Facility data'!D459),'Facility data'!D459,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D460)*ISNUMBER('Facility data'!$C459))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D460,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D460,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D460,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W460=\"\",\"\",W460=1,\"Low impact\",W460=2,\"Mid-range impact\",W460=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U460=\"\",\"\",U460<0.01,1,AND(U460>=0.01,U460<=0.02),2,U460>0.02,3)","v":""},null,{"$f":"IF(T460=\"\",\"\",T460/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ460)+(0.0062454442*$Y460)+(-0.0005191748*($AQ460*$Y460))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ460)+(0.0062454442*$Y460)+(-0.0005191748*($AQ460*$Y460))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ460)+(0.0062454442*$Y460)+(-0.0005191748*($AQ460*$Y460))),\"\")","v":""},{"$f":"_xlfn.IFS(Z460=\"\",\"\",Z460<1.5,\"Weak\",AND(Z460>=1.5,Z460<=2.5),\"Mid-Range\",Z460>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z460=\"\",\"\",Z460<1.5,1,AND(Z460>=1.5,Z460<=2.5),2,Z460>2.5,3)","v":""},null,{"$f":"IF(OR(W460=\"\",AB460=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB460,W460))","v":""},{"$f":"_xlfn.IFS(AD460=\"\",\"\",AD460=\"Impact Not Likely to be Substantial\",1,AD460=\"Impact Unclear\",2,AD460=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D460=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D460,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG460=\"\",\"\",IF(AG460>National_B_tables[Column3]*1.25,3,IF(AG460<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D460=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D460,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D460,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI460=\"\",\"\",IF(AI460>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI460<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D460=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D460,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D460,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK460=\"\",\"\",IF(AK460>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK460<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D460=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D460,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D460,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM460=\"\",\"\",IF(AM460>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM460<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D460=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D460,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D460,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D460,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D460=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D460,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ460=\"\",\"\",IF(AQ460<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ460>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS460=\"\",\"\",AS460<1.5,\"High impact\",AS460>2.5,\"Low impact\",AND(AS460>=1.5,AS460<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS460=\"\",\"\",AS460>2.5,1,AND(AS460>=1.5,AS460<=2.5),2,AS460<1.5,3)","v":""},null,{"$f":"IF(B460=\"\",\"\",IF(OR(AE460=\"\",AT460=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE460,AU460)))","v":""}]
[{"$f":"IF('Census match'!A460=\"\",\"\",'Census match'!A460)","v":""},{"$f":"IF('Census match'!B460=\"\",\"\",'Census match'!B460)","v":""},{"$f":"IF(AND(NOT(A461=\"\"),'Census match'!E460=\"\"),\"No Census match\",'Census match'!E460)","v":""},{"$f":"'Census match'!J460","v":""},{"$f":"IF($D461=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D461,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D461=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D461,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C460=\"\",D461=\"\"),\"\",'Facility data'!C460)","v":""},{"$f":"IF(ISNUMBER($G461),IF($G461<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G461)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G461)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),('Cost models'!$F$4+'Cost models'!$E$4*$G461)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),IF($G461<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G461)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G461)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),IF($G461<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G461)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G461)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),_xlfn.IFS(AND($G461<='Cost models'!$C$7,$G461>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G461)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G461<='Cost models'!$C$7,$G461<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G461)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G461>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G461)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),IF($G461<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G461)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G461)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),_xlfn.IFS($G461<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G461)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G461>'Cost models'!$C$9,$G461<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G461)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G461>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G461)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G461),IF($G461<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G461)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G461)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B461=\"\",\"\",IF(ISNUMBER('Facility data'!D460),'Facility data'!D460,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D461)*ISNUMBER('Facility data'!$C460))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D461,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D461,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D461,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W461=\"\",\"\",W461=1,\"Low impact\",W461=2,\"Mid-range impact\",W461=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U461=\"\",\"\",U461<0.01,1,AND(U461>=0.01,U461<=0.02),2,U461>0.02,3)","v":""},null,{"$f":"IF(T461=\"\",\"\",T461/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ461)+(0.0062454442*$Y461)+(-0.0005191748*($AQ461*$Y461))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ461)+(0.0062454442*$Y461)+(-0.0005191748*($AQ461*$Y461))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ461)+(0.0062454442*$Y461)+(-0.0005191748*($AQ461*$Y461))),\"\")","v":""},{"$f":"_xlfn.IFS(Z461=\"\",\"\",Z461<1.5,\"Weak\",AND(Z461>=1.5,Z461<=2.5),\"Mid-Range\",Z461>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z461=\"\",\"\",Z461<1.5,1,AND(Z461>=1.5,Z461<=2.5),2,Z461>2.5,3)","v":""},null,{"$f":"IF(OR(W461=\"\",AB461=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB461,W461))","v":""},{"$f":"_xlfn.IFS(AD461=\"\",\"\",AD461=\"Impact Not Likely to be Substantial\",1,AD461=\"Impact Unclear\",2,AD461=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D461=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D461,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG461=\"\",\"\",IF(AG461>National_B_tables[Column3]*1.25,3,IF(AG461<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D461=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D461,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D461,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI461=\"\",\"\",IF(AI461>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI461<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D461=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D461,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D461,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK461=\"\",\"\",IF(AK461>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK461<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D461=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D461,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D461,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM461=\"\",\"\",IF(AM461>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM461<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D461=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D461,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D461,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D461,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D461=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D461,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ461=\"\",\"\",IF(AQ461<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ461>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS461=\"\",\"\",AS461<1.5,\"High impact\",AS461>2.5,\"Low impact\",AND(AS461>=1.5,AS461<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS461=\"\",\"\",AS461>2.5,1,AND(AS461>=1.5,AS461<=2.5),2,AS461<1.5,3)","v":""},null,{"$f":"IF(B461=\"\",\"\",IF(OR(AE461=\"\",AT461=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE461,AU461)))","v":""}]
[{"$f":"IF('Census match'!A461=\"\",\"\",'Census match'!A461)","v":""},{"$f":"IF('Census match'!B461=\"\",\"\",'Census match'!B461)","v":""},{"$f":"IF(AND(NOT(A462=\"\"),'Census match'!E461=\"\"),\"No Census match\",'Census match'!E461)","v":""},{"$f":"'Census match'!J461","v":""},{"$f":"IF($D462=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D462,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D462=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D462,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C461=\"\",D462=\"\"),\"\",'Facility data'!C461)","v":""},{"$f":"IF(ISNUMBER($G462),IF($G462<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G462)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G462)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),('Cost models'!$F$4+'Cost models'!$E$4*$G462)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),IF($G462<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G462)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G462)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),IF($G462<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G462)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G462)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),_xlfn.IFS(AND($G462<='Cost models'!$C$7,$G462>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G462)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G462<='Cost models'!$C$7,$G462<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G462)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G462>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G462)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),IF($G462<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G462)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G462)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),_xlfn.IFS($G462<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G462)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G462>'Cost models'!$C$9,$G462<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G462)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G462>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G462)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G462),IF($G462<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G462)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G462)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B462=\"\",\"\",IF(ISNUMBER('Facility data'!D461),'Facility data'!D461,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D462)*ISNUMBER('Facility data'!$C461))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D462,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D462,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D462,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W462=\"\",\"\",W462=1,\"Low impact\",W462=2,\"Mid-range impact\",W462=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U462=\"\",\"\",U462<0.01,1,AND(U462>=0.01,U462<=0.02),2,U462>0.02,3)","v":""},null,{"$f":"IF(T462=\"\",\"\",T462/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ462)+(0.0062454442*$Y462)+(-0.0005191748*($AQ462*$Y462))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ462)+(0.0062454442*$Y462)+(-0.0005191748*($AQ462*$Y462))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ462)+(0.0062454442*$Y462)+(-0.0005191748*($AQ462*$Y462))),\"\")","v":""},{"$f":"_xlfn.IFS(Z462=\"\",\"\",Z462<1.5,\"Weak\",AND(Z462>=1.5,Z462<=2.5),\"Mid-Range\",Z462>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z462=\"\",\"\",Z462<1.5,1,AND(Z462>=1.5,Z462<=2.5),2,Z462>2.5,3)","v":""},null,{"$f":"IF(OR(W462=\"\",AB462=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB462,W462))","v":""},{"$f":"_xlfn.IFS(AD462=\"\",\"\",AD462=\"Impact Not Likely to be Substantial\",1,AD462=\"Impact Unclear\",2,AD462=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D462=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D462,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG462=\"\",\"\",IF(AG462>National_B_tables[Column3]*1.25,3,IF(AG462<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D462=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D462,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D462,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI462=\"\",\"\",IF(AI462>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI462<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D462=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D462,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D462,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK462=\"\",\"\",IF(AK462>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK462<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D462=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D462,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D462,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM462=\"\",\"\",IF(AM462>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM462<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D462=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D462,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D462,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D462,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D462=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D462,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ462=\"\",\"\",IF(AQ462<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ462>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS462=\"\",\"\",AS462<1.5,\"High impact\",AS462>2.5,\"Low impact\",AND(AS462>=1.5,AS462<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS462=\"\",\"\",AS462>2.5,1,AND(AS462>=1.5,AS462<=2.5),2,AS462<1.5,3)","v":""},null,{"$f":"IF(B462=\"\",\"\",IF(OR(AE462=\"\",AT462=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE462,AU462)))","v":""}]
[{"$f":"IF('Census match'!A462=\"\",\"\",'Census match'!A462)","v":""},{"$f":"IF('Census match'!B462=\"\",\"\",'Census match'!B462)","v":""},{"$f":"IF(AND(NOT(A463=\"\"),'Census match'!E462=\"\"),\"No Census match\",'Census match'!E462)","v":""},{"$f":"'Census match'!J462","v":""},{"$f":"IF($D463=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D463,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D463=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D463,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C462=\"\",D463=\"\"),\"\",'Facility data'!C462)","v":""},{"$f":"IF(ISNUMBER($G463),IF($G463<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G463)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G463)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),('Cost models'!$F$4+'Cost models'!$E$4*$G463)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),IF($G463<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G463)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G463)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),IF($G463<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G463)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G463)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),_xlfn.IFS(AND($G463<='Cost models'!$C$7,$G463>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G463)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G463<='Cost models'!$C$7,$G463<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G463)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G463>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G463)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),IF($G463<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G463)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G463)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),_xlfn.IFS($G463<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G463)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G463>'Cost models'!$C$9,$G463<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G463)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G463>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G463)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G463),IF($G463<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G463)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G463)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B463=\"\",\"\",IF(ISNUMBER('Facility data'!D462),'Facility data'!D462,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D463)*ISNUMBER('Facility data'!$C462))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D463,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D463,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D463,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W463=\"\",\"\",W463=1,\"Low impact\",W463=2,\"Mid-range impact\",W463=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U463=\"\",\"\",U463<0.01,1,AND(U463>=0.01,U463<=0.02),2,U463>0.02,3)","v":""},null,{"$f":"IF(T463=\"\",\"\",T463/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ463)+(0.0062454442*$Y463)+(-0.0005191748*($AQ463*$Y463))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ463)+(0.0062454442*$Y463)+(-0.0005191748*($AQ463*$Y463))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ463)+(0.0062454442*$Y463)+(-0.0005191748*($AQ463*$Y463))),\"\")","v":""},{"$f":"_xlfn.IFS(Z463=\"\",\"\",Z463<1.5,\"Weak\",AND(Z463>=1.5,Z463<=2.5),\"Mid-Range\",Z463>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z463=\"\",\"\",Z463<1.5,1,AND(Z463>=1.5,Z463<=2.5),2,Z463>2.5,3)","v":""},null,{"$f":"IF(OR(W463=\"\",AB463=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB463,W463))","v":""},{"$f":"_xlfn.IFS(AD463=\"\",\"\",AD463=\"Impact Not Likely to be Substantial\",1,AD463=\"Impact Unclear\",2,AD463=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D463=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D463,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG463=\"\",\"\",IF(AG463>National_B_tables[Column3]*1.25,3,IF(AG463<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D463=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D463,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D463,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI463=\"\",\"\",IF(AI463>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI463<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D463=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D463,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D463,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK463=\"\",\"\",IF(AK463>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK463<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D463=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D463,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D463,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM463=\"\",\"\",IF(AM463>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM463<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D463=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D463,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D463,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D463,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D463=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D463,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ463=\"\",\"\",IF(AQ463<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ463>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS463=\"\",\"\",AS463<1.5,\"High impact\",AS463>2.5,\"Low impact\",AND(AS463>=1.5,AS463<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS463=\"\",\"\",AS463>2.5,1,AND(AS463>=1.5,AS463<=2.5),2,AS463<1.5,3)","v":""},null,{"$f":"IF(B463=\"\",\"\",IF(OR(AE463=\"\",AT463=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE463,AU463)))","v":""}]
[{"$f":"IF('Census match'!A463=\"\",\"\",'Census match'!A463)","v":""},{"$f":"IF('Census match'!B463=\"\",\"\",'Census match'!B463)","v":""},{"$f":"IF(AND(NOT(A464=\"\"),'Census match'!E463=\"\"),\"No Census match\",'Census match'!E463)","v":""},{"$f":"'Census match'!J463","v":""},{"$f":"IF($D464=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D464,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D464=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D464,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C463=\"\",D464=\"\"),\"\",'Facility data'!C463)","v":""},{"$f":"IF(ISNUMBER($G464),IF($G464<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G464)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G464)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),('Cost models'!$F$4+'Cost models'!$E$4*$G464)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),IF($G464<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G464)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G464)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),IF($G464<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G464)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G464)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),_xlfn.IFS(AND($G464<='Cost models'!$C$7,$G464>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G464)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G464<='Cost models'!$C$7,$G464<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G464)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G464>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G464)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),IF($G464<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G464)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G464)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),_xlfn.IFS($G464<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G464)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G464>'Cost models'!$C$9,$G464<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G464)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G464>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G464)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G464),IF($G464<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G464)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G464)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B464=\"\",\"\",IF(ISNUMBER('Facility data'!D463),'Facility data'!D463,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D464)*ISNUMBER('Facility data'!$C463))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D464,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D464,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D464,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W464=\"\",\"\",W464=1,\"Low impact\",W464=2,\"Mid-range impact\",W464=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U464=\"\",\"\",U464<0.01,1,AND(U464>=0.01,U464<=0.02),2,U464>0.02,3)","v":""},null,{"$f":"IF(T464=\"\",\"\",T464/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ464)+(0.0062454442*$Y464)+(-0.0005191748*($AQ464*$Y464))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ464)+(0.0062454442*$Y464)+(-0.0005191748*($AQ464*$Y464))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ464)+(0.0062454442*$Y464)+(-0.0005191748*($AQ464*$Y464))),\"\")","v":""},{"$f":"_xlfn.IFS(Z464=\"\",\"\",Z464<1.5,\"Weak\",AND(Z464>=1.5,Z464<=2.5),\"Mid-Range\",Z464>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z464=\"\",\"\",Z464<1.5,1,AND(Z464>=1.5,Z464<=2.5),2,Z464>2.5,3)","v":""},null,{"$f":"IF(OR(W464=\"\",AB464=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB464,W464))","v":""},{"$f":"_xlfn.IFS(AD464=\"\",\"\",AD464=\"Impact Not Likely to be Substantial\",1,AD464=\"Impact Unclear\",2,AD464=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D464=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D464,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG464=\"\",\"\",IF(AG464>National_B_tables[Column3]*1.25,3,IF(AG464<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D464=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D464,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D464,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI464=\"\",\"\",IF(AI464>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI464<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D464=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D464,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D464,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK464=\"\",\"\",IF(AK464>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK464<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D464=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D464,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D464,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM464=\"\",\"\",IF(AM464>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM464<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D464=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D464,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D464,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D464,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D464=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D464,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ464=\"\",\"\",IF(AQ464<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ464>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS464=\"\",\"\",AS464<1.5,\"High impact\",AS464>2.5,\"Low impact\",AND(AS464>=1.5,AS464<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS464=\"\",\"\",AS464>2.5,1,AND(AS464>=1.5,AS464<=2.5),2,AS464<1.5,3)","v":""},null,{"$f":"IF(B464=\"\",\"\",IF(OR(AE464=\"\",AT464=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE464,AU464)))","v":""}]
[{"$f":"IF('Census match'!A464=\"\",\"\",'Census match'!A464)","v":""},{"$f":"IF('Census match'!B464=\"\",\"\",'Census match'!B464)","v":""},{"$f":"IF(AND(NOT(A465=\"\"),'Census match'!E464=\"\"),\"No Census match\",'Census match'!E464)","v":""},{"$f":"'Census match'!J464","v":""},{"$f":"IF($D465=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D465,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D465=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D465,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C464=\"\",D465=\"\"),\"\",'Facility data'!C464)","v":""},{"$f":"IF(ISNUMBER($G465),IF($G465<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G465)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G465)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),('Cost models'!$F$4+'Cost models'!$E$4*$G465)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),IF($G465<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G465)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G465)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),IF($G465<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G465)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G465)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),_xlfn.IFS(AND($G465<='Cost models'!$C$7,$G465>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G465)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G465<='Cost models'!$C$7,$G465<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G465)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G465>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G465)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),IF($G465<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G465)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G465)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),_xlfn.IFS($G465<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G465)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G465>'Cost models'!$C$9,$G465<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G465)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G465>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G465)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G465),IF($G465<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G465)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G465)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B465=\"\",\"\",IF(ISNUMBER('Facility data'!D464),'Facility data'!D464,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D465)*ISNUMBER('Facility data'!$C464))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D465,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D465,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D465,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W465=\"\",\"\",W465=1,\"Low impact\",W465=2,\"Mid-range impact\",W465=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U465=\"\",\"\",U465<0.01,1,AND(U465>=0.01,U465<=0.02),2,U465>0.02,3)","v":""},null,{"$f":"IF(T465=\"\",\"\",T465/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ465)+(0.0062454442*$Y465)+(-0.0005191748*($AQ465*$Y465))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ465)+(0.0062454442*$Y465)+(-0.0005191748*($AQ465*$Y465))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ465)+(0.0062454442*$Y465)+(-0.0005191748*($AQ465*$Y465))),\"\")","v":""},{"$f":"_xlfn.IFS(Z465=\"\",\"\",Z465<1.5,\"Weak\",AND(Z465>=1.5,Z465<=2.5),\"Mid-Range\",Z465>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z465=\"\",\"\",Z465<1.5,1,AND(Z465>=1.5,Z465<=2.5),2,Z465>2.5,3)","v":""},null,{"$f":"IF(OR(W465=\"\",AB465=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB465,W465))","v":""},{"$f":"_xlfn.IFS(AD465=\"\",\"\",AD465=\"Impact Not Likely to be Substantial\",1,AD465=\"Impact Unclear\",2,AD465=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D465=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D465,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG465=\"\",\"\",IF(AG465>National_B_tables[Column3]*1.25,3,IF(AG465<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D465=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D465,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D465,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI465=\"\",\"\",IF(AI465>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI465<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D465=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D465,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D465,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK465=\"\",\"\",IF(AK465>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK465<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D465=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D465,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D465,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM465=\"\",\"\",IF(AM465>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM465<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D465=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D465,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D465,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D465,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D465=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D465,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ465=\"\",\"\",IF(AQ465<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ465>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS465=\"\",\"\",AS465<1.5,\"High impact\",AS465>2.5,\"Low impact\",AND(AS465>=1.5,AS465<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS465=\"\",\"\",AS465>2.5,1,AND(AS465>=1.5,AS465<=2.5),2,AS465<1.5,3)","v":""},null,{"$f":"IF(B465=\"\",\"\",IF(OR(AE465=\"\",AT465=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE465,AU465)))","v":""}]
[{"$f":"IF('Census match'!A465=\"\",\"\",'Census match'!A465)","v":""},{"$f":"IF('Census match'!B465=\"\",\"\",'Census match'!B465)","v":""},{"$f":"IF(AND(NOT(A466=\"\"),'Census match'!E465=\"\"),\"No Census match\",'Census match'!E465)","v":""},{"$f":"'Census match'!J465","v":""},{"$f":"IF($D466=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D466,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D466=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D466,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C465=\"\",D466=\"\"),\"\",'Facility data'!C465)","v":""},{"$f":"IF(ISNUMBER($G466),IF($G466<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G466)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G466)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),('Cost models'!$F$4+'Cost models'!$E$4*$G466)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),IF($G466<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G466)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G466)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),IF($G466<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G466)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G466)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),_xlfn.IFS(AND($G466<='Cost models'!$C$7,$G466>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G466)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G466<='Cost models'!$C$7,$G466<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G466)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G466>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G466)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),IF($G466<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G466)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G466)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),_xlfn.IFS($G466<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G466)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G466>'Cost models'!$C$9,$G466<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G466)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G466>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G466)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G466),IF($G466<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G466)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G466)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B466=\"\",\"\",IF(ISNUMBER('Facility data'!D465),'Facility data'!D465,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D466)*ISNUMBER('Facility data'!$C465))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D466,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D466,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D466,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W466=\"\",\"\",W466=1,\"Low impact\",W466=2,\"Mid-range impact\",W466=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U466=\"\",\"\",U466<0.01,1,AND(U466>=0.01,U466<=0.02),2,U466>0.02,3)","v":""},null,{"$f":"IF(T466=\"\",\"\",T466/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ466)+(0.0062454442*$Y466)+(-0.0005191748*($AQ466*$Y466))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ466)+(0.0062454442*$Y466)+(-0.0005191748*($AQ466*$Y466))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ466)+(0.0062454442*$Y466)+(-0.0005191748*($AQ466*$Y466))),\"\")","v":""},{"$f":"_xlfn.IFS(Z466=\"\",\"\",Z466<1.5,\"Weak\",AND(Z466>=1.5,Z466<=2.5),\"Mid-Range\",Z466>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z466=\"\",\"\",Z466<1.5,1,AND(Z466>=1.5,Z466<=2.5),2,Z466>2.5,3)","v":""},null,{"$f":"IF(OR(W466=\"\",AB466=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB466,W466))","v":""},{"$f":"_xlfn.IFS(AD466=\"\",\"\",AD466=\"Impact Not Likely to be Substantial\",1,AD466=\"Impact Unclear\",2,AD466=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D466=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D466,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG466=\"\",\"\",IF(AG466>National_B_tables[Column3]*1.25,3,IF(AG466<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D466=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D466,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D466,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI466=\"\",\"\",IF(AI466>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI466<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D466=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D466,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D466,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK466=\"\",\"\",IF(AK466>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK466<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D466=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D466,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D466,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM466=\"\",\"\",IF(AM466>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM466<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D466=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D466,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D466,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D466,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D466=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D466,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ466=\"\",\"\",IF(AQ466<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ466>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS466=\"\",\"\",AS466<1.5,\"High impact\",AS466>2.5,\"Low impact\",AND(AS466>=1.5,AS466<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS466=\"\",\"\",AS466>2.5,1,AND(AS466>=1.5,AS466<=2.5),2,AS466<1.5,3)","v":""},null,{"$f":"IF(B466=\"\",\"\",IF(OR(AE466=\"\",AT466=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE466,AU466)))","v":""}]
[{"$f":"IF('Census match'!A466=\"\",\"\",'Census match'!A466)","v":""},{"$f":"IF('Census match'!B466=\"\",\"\",'Census match'!B466)","v":""},{"$f":"IF(AND(NOT(A467=\"\"),'Census match'!E466=\"\"),\"No Census match\",'Census match'!E466)","v":""},{"$f":"'Census match'!J466","v":""},{"$f":"IF($D467=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D467,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D467=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D467,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C466=\"\",D467=\"\"),\"\",'Facility data'!C466)","v":""},{"$f":"IF(ISNUMBER($G467),IF($G467<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G467)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G467)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),('Cost models'!$F$4+'Cost models'!$E$4*$G467)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),IF($G467<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G467)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G467)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),IF($G467<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G467)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G467)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),_xlfn.IFS(AND($G467<='Cost models'!$C$7,$G467>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G467)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G467<='Cost models'!$C$7,$G467<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G467)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G467>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G467)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),IF($G467<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G467)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G467)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),_xlfn.IFS($G467<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G467)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G467>'Cost models'!$C$9,$G467<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G467)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G467>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G467)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G467),IF($G467<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G467)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G467)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B467=\"\",\"\",IF(ISNUMBER('Facility data'!D466),'Facility data'!D466,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D467)*ISNUMBER('Facility data'!$C466))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D467,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D467,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D467,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W467=\"\",\"\",W467=1,\"Low impact\",W467=2,\"Mid-range impact\",W467=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U467=\"\",\"\",U467<0.01,1,AND(U467>=0.01,U467<=0.02),2,U467>0.02,3)","v":""},null,{"$f":"IF(T467=\"\",\"\",T467/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ467)+(0.0062454442*$Y467)+(-0.0005191748*($AQ467*$Y467))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ467)+(0.0062454442*$Y467)+(-0.0005191748*($AQ467*$Y467))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ467)+(0.0062454442*$Y467)+(-0.0005191748*($AQ467*$Y467))),\"\")","v":""},{"$f":"_xlfn.IFS(Z467=\"\",\"\",Z467<1.5,\"Weak\",AND(Z467>=1.5,Z467<=2.5),\"Mid-Range\",Z467>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z467=\"\",\"\",Z467<1.5,1,AND(Z467>=1.5,Z467<=2.5),2,Z467>2.5,3)","v":""},null,{"$f":"IF(OR(W467=\"\",AB467=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB467,W467))","v":""},{"$f":"_xlfn.IFS(AD467=\"\",\"\",AD467=\"Impact Not Likely to be Substantial\",1,AD467=\"Impact Unclear\",2,AD467=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D467=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D467,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG467=\"\",\"\",IF(AG467>National_B_tables[Column3]*1.25,3,IF(AG467<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D467=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D467,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D467,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI467=\"\",\"\",IF(AI467>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI467<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D467=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D467,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D467,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK467=\"\",\"\",IF(AK467>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK467<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D467=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D467,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D467,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM467=\"\",\"\",IF(AM467>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM467<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D467=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D467,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D467,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D467,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D467=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D467,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ467=\"\",\"\",IF(AQ467<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ467>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS467=\"\",\"\",AS467<1.5,\"High impact\",AS467>2.5,\"Low impact\",AND(AS467>=1.5,AS467<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS467=\"\",\"\",AS467>2.5,1,AND(AS467>=1.5,AS467<=2.5),2,AS467<1.5,3)","v":""},null,{"$f":"IF(B467=\"\",\"\",IF(OR(AE467=\"\",AT467=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE467,AU467)))","v":""}]
[{"$f":"IF('Census match'!A467=\"\",\"\",'Census match'!A467)","v":""},{"$f":"IF('Census match'!B467=\"\",\"\",'Census match'!B467)","v":""},{"$f":"IF(AND(NOT(A468=\"\"),'Census match'!E467=\"\"),\"No Census match\",'Census match'!E467)","v":""},{"$f":"'Census match'!J467","v":""},{"$f":"IF($D468=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D468,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D468=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D468,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C467=\"\",D468=\"\"),\"\",'Facility data'!C467)","v":""},{"$f":"IF(ISNUMBER($G468),IF($G468<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G468)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G468)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),('Cost models'!$F$4+'Cost models'!$E$4*$G468)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),IF($G468<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G468)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G468)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),IF($G468<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G468)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G468)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),_xlfn.IFS(AND($G468<='Cost models'!$C$7,$G468>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G468)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G468<='Cost models'!$C$7,$G468<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G468)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G468>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G468)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),IF($G468<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G468)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G468)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),_xlfn.IFS($G468<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G468)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G468>'Cost models'!$C$9,$G468<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G468)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G468>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G468)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G468),IF($G468<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G468)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G468)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B468=\"\",\"\",IF(ISNUMBER('Facility data'!D467),'Facility data'!D467,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D468)*ISNUMBER('Facility data'!$C467))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D468,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D468,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D468,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W468=\"\",\"\",W468=1,\"Low impact\",W468=2,\"Mid-range impact\",W468=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U468=\"\",\"\",U468<0.01,1,AND(U468>=0.01,U468<=0.02),2,U468>0.02,3)","v":""},null,{"$f":"IF(T468=\"\",\"\",T468/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ468)+(0.0062454442*$Y468)+(-0.0005191748*($AQ468*$Y468))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ468)+(0.0062454442*$Y468)+(-0.0005191748*($AQ468*$Y468))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ468)+(0.0062454442*$Y468)+(-0.0005191748*($AQ468*$Y468))),\"\")","v":""},{"$f":"_xlfn.IFS(Z468=\"\",\"\",Z468<1.5,\"Weak\",AND(Z468>=1.5,Z468<=2.5),\"Mid-Range\",Z468>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z468=\"\",\"\",Z468<1.5,1,AND(Z468>=1.5,Z468<=2.5),2,Z468>2.5,3)","v":""},null,{"$f":"IF(OR(W468=\"\",AB468=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB468,W468))","v":""},{"$f":"_xlfn.IFS(AD468=\"\",\"\",AD468=\"Impact Not Likely to be Substantial\",1,AD468=\"Impact Unclear\",2,AD468=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D468=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D468,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG468=\"\",\"\",IF(AG468>National_B_tables[Column3]*1.25,3,IF(AG468<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D468=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D468,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D468,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI468=\"\",\"\",IF(AI468>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI468<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D468=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D468,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D468,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK468=\"\",\"\",IF(AK468>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK468<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D468=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D468,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D468,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM468=\"\",\"\",IF(AM468>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM468<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D468=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D468,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D468,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D468,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D468=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D468,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ468=\"\",\"\",IF(AQ468<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ468>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS468=\"\",\"\",AS468<1.5,\"High impact\",AS468>2.5,\"Low impact\",AND(AS468>=1.5,AS468<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS468=\"\",\"\",AS468>2.5,1,AND(AS468>=1.5,AS468<=2.5),2,AS468<1.5,3)","v":""},null,{"$f":"IF(B468=\"\",\"\",IF(OR(AE468=\"\",AT468=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE468,AU468)))","v":""}]
[{"$f":"IF('Census match'!A468=\"\",\"\",'Census match'!A468)","v":""},{"$f":"IF('Census match'!B468=\"\",\"\",'Census match'!B468)","v":""},{"$f":"IF(AND(NOT(A469=\"\"),'Census match'!E468=\"\"),\"No Census match\",'Census match'!E468)","v":""},{"$f":"'Census match'!J468","v":""},{"$f":"IF($D469=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D469,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D469=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D469,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C468=\"\",D469=\"\"),\"\",'Facility data'!C468)","v":""},{"$f":"IF(ISNUMBER($G469),IF($G469<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G469)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G469)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),('Cost models'!$F$4+'Cost models'!$E$4*$G469)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),IF($G469<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G469)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G469)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),IF($G469<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G469)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G469)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),_xlfn.IFS(AND($G469<='Cost models'!$C$7,$G469>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G469)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G469<='Cost models'!$C$7,$G469<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G469)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G469>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G469)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),IF($G469<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G469)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G469)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),_xlfn.IFS($G469<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G469)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G469>'Cost models'!$C$9,$G469<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G469)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G469>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G469)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G469),IF($G469<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G469)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G469)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B469=\"\",\"\",IF(ISNUMBER('Facility data'!D468),'Facility data'!D468,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D469)*ISNUMBER('Facility data'!$C468))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D469,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D469,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D469,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W469=\"\",\"\",W469=1,\"Low impact\",W469=2,\"Mid-range impact\",W469=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U469=\"\",\"\",U469<0.01,1,AND(U469>=0.01,U469<=0.02),2,U469>0.02,3)","v":""},null,{"$f":"IF(T469=\"\",\"\",T469/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ469)+(0.0062454442*$Y469)+(-0.0005191748*($AQ469*$Y469))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ469)+(0.0062454442*$Y469)+(-0.0005191748*($AQ469*$Y469))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ469)+(0.0062454442*$Y469)+(-0.0005191748*($AQ469*$Y469))),\"\")","v":""},{"$f":"_xlfn.IFS(Z469=\"\",\"\",Z469<1.5,\"Weak\",AND(Z469>=1.5,Z469<=2.5),\"Mid-Range\",Z469>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z469=\"\",\"\",Z469<1.5,1,AND(Z469>=1.5,Z469<=2.5),2,Z469>2.5,3)","v":""},null,{"$f":"IF(OR(W469=\"\",AB469=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB469,W469))","v":""},{"$f":"_xlfn.IFS(AD469=\"\",\"\",AD469=\"Impact Not Likely to be Substantial\",1,AD469=\"Impact Unclear\",2,AD469=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D469=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D469,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG469=\"\",\"\",IF(AG469>National_B_tables[Column3]*1.25,3,IF(AG469<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D469=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D469,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D469,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI469=\"\",\"\",IF(AI469>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI469<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D469=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D469,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D469,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK469=\"\",\"\",IF(AK469>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK469<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D469=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D469,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D469,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM469=\"\",\"\",IF(AM469>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM469<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D469=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D469,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D469,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D469,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D469=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D469,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ469=\"\",\"\",IF(AQ469<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ469>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS469=\"\",\"\",AS469<1.5,\"High impact\",AS469>2.5,\"Low impact\",AND(AS469>=1.5,AS469<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS469=\"\",\"\",AS469>2.5,1,AND(AS469>=1.5,AS469<=2.5),2,AS469<1.5,3)","v":""},null,{"$f":"IF(B469=\"\",\"\",IF(OR(AE469=\"\",AT469=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE469,AU469)))","v":""}]
[{"$f":"IF('Census match'!A469=\"\",\"\",'Census match'!A469)","v":""},{"$f":"IF('Census match'!B469=\"\",\"\",'Census match'!B469)","v":""},{"$f":"IF(AND(NOT(A470=\"\"),'Census match'!E469=\"\"),\"No Census match\",'Census match'!E469)","v":""},{"$f":"'Census match'!J469","v":""},{"$f":"IF($D470=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D470,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D470=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D470,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C469=\"\",D470=\"\"),\"\",'Facility data'!C469)","v":""},{"$f":"IF(ISNUMBER($G470),IF($G470<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G470)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G470)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),('Cost models'!$F$4+'Cost models'!$E$4*$G470)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),IF($G470<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G470)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G470)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),IF($G470<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G470)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G470)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),_xlfn.IFS(AND($G470<='Cost models'!$C$7,$G470>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G470)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G470<='Cost models'!$C$7,$G470<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G470)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G470>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G470)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),IF($G470<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G470)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G470)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),_xlfn.IFS($G470<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G470)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G470>'Cost models'!$C$9,$G470<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G470)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G470>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G470)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G470),IF($G470<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G470)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G470)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B470=\"\",\"\",IF(ISNUMBER('Facility data'!D469),'Facility data'!D469,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D470)*ISNUMBER('Facility data'!$C469))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D470,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D470,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D470,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W470=\"\",\"\",W470=1,\"Low impact\",W470=2,\"Mid-range impact\",W470=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U470=\"\",\"\",U470<0.01,1,AND(U470>=0.01,U470<=0.02),2,U470>0.02,3)","v":""},null,{"$f":"IF(T470=\"\",\"\",T470/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ470)+(0.0062454442*$Y470)+(-0.0005191748*($AQ470*$Y470))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ470)+(0.0062454442*$Y470)+(-0.0005191748*($AQ470*$Y470))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ470)+(0.0062454442*$Y470)+(-0.0005191748*($AQ470*$Y470))),\"\")","v":""},{"$f":"_xlfn.IFS(Z470=\"\",\"\",Z470<1.5,\"Weak\",AND(Z470>=1.5,Z470<=2.5),\"Mid-Range\",Z470>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z470=\"\",\"\",Z470<1.5,1,AND(Z470>=1.5,Z470<=2.5),2,Z470>2.5,3)","v":""},null,{"$f":"IF(OR(W470=\"\",AB470=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB470,W470))","v":""},{"$f":"_xlfn.IFS(AD470=\"\",\"\",AD470=\"Impact Not Likely to be Substantial\",1,AD470=\"Impact Unclear\",2,AD470=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D470=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D470,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG470=\"\",\"\",IF(AG470>National_B_tables[Column3]*1.25,3,IF(AG470<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D470=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D470,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D470,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI470=\"\",\"\",IF(AI470>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI470<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D470=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D470,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D470,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK470=\"\",\"\",IF(AK470>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK470<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D470=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D470,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D470,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM470=\"\",\"\",IF(AM470>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM470<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D470=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D470,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D470,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D470,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D470=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D470,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ470=\"\",\"\",IF(AQ470<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ470>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS470=\"\",\"\",AS470<1.5,\"High impact\",AS470>2.5,\"Low impact\",AND(AS470>=1.5,AS470<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS470=\"\",\"\",AS470>2.5,1,AND(AS470>=1.5,AS470<=2.5),2,AS470<1.5,3)","v":""},null,{"$f":"IF(B470=\"\",\"\",IF(OR(AE470=\"\",AT470=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE470,AU470)))","v":""}]
[{"$f":"IF('Census match'!A470=\"\",\"\",'Census match'!A470)","v":""},{"$f":"IF('Census match'!B470=\"\",\"\",'Census match'!B470)","v":""},{"$f":"IF(AND(NOT(A471=\"\"),'Census match'!E470=\"\"),\"No Census match\",'Census match'!E470)","v":""},{"$f":"'Census match'!J470","v":""},{"$f":"IF($D471=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D471,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D471=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D471,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C470=\"\",D471=\"\"),\"\",'Facility data'!C470)","v":""},{"$f":"IF(ISNUMBER($G471),IF($G471<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G471)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G471)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),('Cost models'!$F$4+'Cost models'!$E$4*$G471)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),IF($G471<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G471)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G471)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),IF($G471<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G471)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G471)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),_xlfn.IFS(AND($G471<='Cost models'!$C$7,$G471>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G471)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G471<='Cost models'!$C$7,$G471<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G471)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G471>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G471)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),IF($G471<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G471)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G471)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),_xlfn.IFS($G471<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G471)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G471>'Cost models'!$C$9,$G471<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G471)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G471>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G471)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G471),IF($G471<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G471)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G471)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B471=\"\",\"\",IF(ISNUMBER('Facility data'!D470),'Facility data'!D470,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D471)*ISNUMBER('Facility data'!$C470))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D471,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D471,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D471,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W471=\"\",\"\",W471=1,\"Low impact\",W471=2,\"Mid-range impact\",W471=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U471=\"\",\"\",U471<0.01,1,AND(U471>=0.01,U471<=0.02),2,U471>0.02,3)","v":""},null,{"$f":"IF(T471=\"\",\"\",T471/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ471)+(0.0062454442*$Y471)+(-0.0005191748*($AQ471*$Y471))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ471)+(0.0062454442*$Y471)+(-0.0005191748*($AQ471*$Y471))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ471)+(0.0062454442*$Y471)+(-0.0005191748*($AQ471*$Y471))),\"\")","v":""},{"$f":"_xlfn.IFS(Z471=\"\",\"\",Z471<1.5,\"Weak\",AND(Z471>=1.5,Z471<=2.5),\"Mid-Range\",Z471>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z471=\"\",\"\",Z471<1.5,1,AND(Z471>=1.5,Z471<=2.5),2,Z471>2.5,3)","v":""},null,{"$f":"IF(OR(W471=\"\",AB471=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB471,W471))","v":""},{"$f":"_xlfn.IFS(AD471=\"\",\"\",AD471=\"Impact Not Likely to be Substantial\",1,AD471=\"Impact Unclear\",2,AD471=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D471=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D471,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG471=\"\",\"\",IF(AG471>National_B_tables[Column3]*1.25,3,IF(AG471<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D471=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D471,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D471,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI471=\"\",\"\",IF(AI471>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI471<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D471=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D471,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D471,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK471=\"\",\"\",IF(AK471>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK471<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D471=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D471,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D471,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM471=\"\",\"\",IF(AM471>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM471<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D471=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D471,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D471,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D471,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D471=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D471,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ471=\"\",\"\",IF(AQ471<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ471>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS471=\"\",\"\",AS471<1.5,\"High impact\",AS471>2.5,\"Low impact\",AND(AS471>=1.5,AS471<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS471=\"\",\"\",AS471>2.5,1,AND(AS471>=1.5,AS471<=2.5),2,AS471<1.5,3)","v":""},null,{"$f":"IF(B471=\"\",\"\",IF(OR(AE471=\"\",AT471=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE471,AU471)))","v":""}]
[{"$f":"IF('Census match'!A471=\"\",\"\",'Census match'!A471)","v":""},{"$f":"IF('Census match'!B471=\"\",\"\",'Census match'!B471)","v":""},{"$f":"IF(AND(NOT(A472=\"\"),'Census match'!E471=\"\"),\"No Census match\",'Census match'!E471)","v":""},{"$f":"'Census match'!J471","v":""},{"$f":"IF($D472=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D472,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D472=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D472,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C471=\"\",D472=\"\"),\"\",'Facility data'!C471)","v":""},{"$f":"IF(ISNUMBER($G472),IF($G472<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G472)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G472)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),('Cost models'!$F$4+'Cost models'!$E$4*$G472)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),IF($G472<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G472)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G472)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),IF($G472<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G472)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G472)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),_xlfn.IFS(AND($G472<='Cost models'!$C$7,$G472>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G472)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G472<='Cost models'!$C$7,$G472<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G472)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G472>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G472)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),IF($G472<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G472)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G472)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),_xlfn.IFS($G472<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G472)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G472>'Cost models'!$C$9,$G472<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G472)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G472>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G472)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G472),IF($G472<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G472)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G472)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B472=\"\",\"\",IF(ISNUMBER('Facility data'!D471),'Facility data'!D471,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D472)*ISNUMBER('Facility data'!$C471))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D472,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D472,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D472,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W472=\"\",\"\",W472=1,\"Low impact\",W472=2,\"Mid-range impact\",W472=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U472=\"\",\"\",U472<0.01,1,AND(U472>=0.01,U472<=0.02),2,U472>0.02,3)","v":""},null,{"$f":"IF(T472=\"\",\"\",T472/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ472)+(0.0062454442*$Y472)+(-0.0005191748*($AQ472*$Y472))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ472)+(0.0062454442*$Y472)+(-0.0005191748*($AQ472*$Y472))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ472)+(0.0062454442*$Y472)+(-0.0005191748*($AQ472*$Y472))),\"\")","v":""},{"$f":"_xlfn.IFS(Z472=\"\",\"\",Z472<1.5,\"Weak\",AND(Z472>=1.5,Z472<=2.5),\"Mid-Range\",Z472>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z472=\"\",\"\",Z472<1.5,1,AND(Z472>=1.5,Z472<=2.5),2,Z472>2.5,3)","v":""},null,{"$f":"IF(OR(W472=\"\",AB472=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB472,W472))","v":""},{"$f":"_xlfn.IFS(AD472=\"\",\"\",AD472=\"Impact Not Likely to be Substantial\",1,AD472=\"Impact Unclear\",2,AD472=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D472=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D472,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG472=\"\",\"\",IF(AG472>National_B_tables[Column3]*1.25,3,IF(AG472<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D472=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D472,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D472,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI472=\"\",\"\",IF(AI472>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI472<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D472=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D472,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D472,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK472=\"\",\"\",IF(AK472>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK472<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D472=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D472,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D472,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM472=\"\",\"\",IF(AM472>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM472<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D472=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D472,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D472,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D472,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D472=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D472,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ472=\"\",\"\",IF(AQ472<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ472>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS472=\"\",\"\",AS472<1.5,\"High impact\",AS472>2.5,\"Low impact\",AND(AS472>=1.5,AS472<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS472=\"\",\"\",AS472>2.5,1,AND(AS472>=1.5,AS472<=2.5),2,AS472<1.5,3)","v":""},null,{"$f":"IF(B472=\"\",\"\",IF(OR(AE472=\"\",AT472=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE472,AU472)))","v":""}]
[{"$f":"IF('Census match'!A472=\"\",\"\",'Census match'!A472)","v":""},{"$f":"IF('Census match'!B472=\"\",\"\",'Census match'!B472)","v":""},{"$f":"IF(AND(NOT(A473=\"\"),'Census match'!E472=\"\"),\"No Census match\",'Census match'!E472)","v":""},{"$f":"'Census match'!J472","v":""},{"$f":"IF($D473=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D473,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D473=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D473,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C472=\"\",D473=\"\"),\"\",'Facility data'!C472)","v":""},{"$f":"IF(ISNUMBER($G473),IF($G473<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G473)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G473)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),('Cost models'!$F$4+'Cost models'!$E$4*$G473)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),IF($G473<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G473)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G473)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),IF($G473<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G473)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G473)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),_xlfn.IFS(AND($G473<='Cost models'!$C$7,$G473>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G473)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G473<='Cost models'!$C$7,$G473<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G473)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G473>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G473)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),IF($G473<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G473)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G473)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),_xlfn.IFS($G473<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G473)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G473>'Cost models'!$C$9,$G473<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G473)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G473>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G473)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G473),IF($G473<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G473)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G473)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G473),SUM(H473:O473),\"\")","v":""},"",null,{"$f":"IF(B473=\"\",\"\",IF(ISNUMBER('Facility data'!D472),'Facility data'!D472,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D473)*ISNUMBER('Facility data'!$C472))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D473,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D473,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D473,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W473=\"\",\"\",W473=1,\"Low impact\",W473=2,\"Mid-range impact\",W473=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U473=\"\",\"\",U473<0.01,1,AND(U473>=0.01,U473<=0.02),2,U473>0.02,3)","v":""},null,{"$f":"IF(T473=\"\",\"\",T473/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ473)+(0.0062454442*$Y473)+(-0.0005191748*($AQ473*$Y473))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ473)+(0.0062454442*$Y473)+(-0.0005191748*($AQ473*$Y473))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ473)+(0.0062454442*$Y473)+(-0.0005191748*($AQ473*$Y473))),\"\")","v":""},{"$f":"_xlfn.IFS(Z473=\"\",\"\",Z473<1.5,\"Weak\",AND(Z473>=1.5,Z473<=2.5),\"Mid-Range\",Z473>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z473=\"\",\"\",Z473<1.5,1,AND(Z473>=1.5,Z473<=2.5),2,Z473>2.5,3)","v":""},null,{"$f":"IF(OR(W473=\"\",AB473=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB473,W473))","v":""},{"$f":"_xlfn.IFS(AD473=\"\",\"\",AD473=\"Impact Not Likely to be Substantial\",1,AD473=\"Impact Unclear\",2,AD473=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D473=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D473,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG473=\"\",\"\",IF(AG473>National_B_tables[Column3]*1.25,3,IF(AG473<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D473=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D473,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D473,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI473=\"\",\"\",IF(AI473>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI473<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D473=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D473,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D473,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK473=\"\",\"\",IF(AK473>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK473<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D473=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D473,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D473,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM473=\"\",\"\",IF(AM473>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM473<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D473=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D473,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D473,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D473,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D473=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D473,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ473=\"\",\"\",IF(AQ473<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ473>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS473=\"\",\"\",AS473<1.5,\"High impact\",AS473>2.5,\"Low impact\",AND(AS473>=1.5,AS473<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS473=\"\",\"\",AS473>2.5,1,AND(AS473>=1.5,AS473<=2.5),2,AS473<1.5,3)","v":""},null,{"$f":"IF(B473=\"\",\"\",IF(OR(AE473=\"\",AT473=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE473,AU473)))","v":""}]
[{"$f":"IF('Census match'!A473=\"\",\"\",'Census match'!A473)","v":""},{"$f":"IF('Census match'!B473=\"\",\"\",'Census match'!B473)","v":""},{"$f":"IF(AND(NOT(A474=\"\"),'Census match'!E473=\"\"),\"No Census match\",'Census match'!E473)","v":""},{"$f":"'Census match'!J473","v":""},{"$f":"IF($D474=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D474,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D474=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D474,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C473=\"\",D474=\"\"),\"\",'Facility data'!C473)","v":""},{"$f":"IF(ISNUMBER($G474),IF($G474<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G474)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G474)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),('Cost models'!$F$4+'Cost models'!$E$4*$G474)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),IF($G474<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G474)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G474)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),IF($G474<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G474)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G474)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),_xlfn.IFS(AND($G474<='Cost models'!$C$7,$G474>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G474)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G474<='Cost models'!$C$7,$G474<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G474)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G474>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G474)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),IF($G474<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G474)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G474)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),_xlfn.IFS($G474<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G474)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G474>'Cost models'!$C$9,$G474<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G474)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G474>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G474)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G474),IF($G474<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G474)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G474)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B474=\"\",\"\",IF(ISNUMBER('Facility data'!D473),'Facility data'!D473,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D474)*ISNUMBER('Facility data'!$C473))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D474,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D474,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D474,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W474=\"\",\"\",W474=1,\"Low impact\",W474=2,\"Mid-range impact\",W474=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U474=\"\",\"\",U474<0.01,1,AND(U474>=0.01,U474<=0.02),2,U474>0.02,3)","v":""},null,{"$f":"IF(T474=\"\",\"\",T474/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ474)+(0.0062454442*$Y474)+(-0.0005191748*($AQ474*$Y474))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ474)+(0.0062454442*$Y474)+(-0.0005191748*($AQ474*$Y474))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ474)+(0.0062454442*$Y474)+(-0.0005191748*($AQ474*$Y474))),\"\")","v":""},{"$f":"_xlfn.IFS(Z474=\"\",\"\",Z474<1.5,\"Weak\",AND(Z474>=1.5,Z474<=2.5),\"Mid-Range\",Z474>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z474=\"\",\"\",Z474<1.5,1,AND(Z474>=1.5,Z474<=2.5),2,Z474>2.5,3)","v":""},null,{"$f":"IF(OR(W474=\"\",AB474=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB474,W474))","v":""},{"$f":"_xlfn.IFS(AD474=\"\",\"\",AD474=\"Impact Not Likely to be Substantial\",1,AD474=\"Impact Unclear\",2,AD474=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D474=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D474,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG474=\"\",\"\",IF(AG474>National_B_tables[Column3]*1.25,3,IF(AG474<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D474=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D474,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D474,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI474=\"\",\"\",IF(AI474>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI474<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D474=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D474,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D474,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK474=\"\",\"\",IF(AK474>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK474<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D474=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D474,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D474,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM474=\"\",\"\",IF(AM474>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM474<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D474=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D474,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D474,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D474,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D474=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D474,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ474=\"\",\"\",IF(AQ474<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ474>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS474=\"\",\"\",AS474<1.5,\"High impact\",AS474>2.5,\"Low impact\",AND(AS474>=1.5,AS474<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS474=\"\",\"\",AS474>2.5,1,AND(AS474>=1.5,AS474<=2.5),2,AS474<1.5,3)","v":""},null,{"$f":"IF(B474=\"\",\"\",IF(OR(AE474=\"\",AT474=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE474,AU474)))","v":""}]
[{"$f":"IF('Census match'!A474=\"\",\"\",'Census match'!A474)","v":""},{"$f":"IF('Census match'!B474=\"\",\"\",'Census match'!B474)","v":""},{"$f":"IF(AND(NOT(A475=\"\"),'Census match'!E474=\"\"),\"No Census match\",'Census match'!E474)","v":""},{"$f":"'Census match'!J474","v":""},{"$f":"IF($D475=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D475,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D475=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D475,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C474=\"\",D475=\"\"),\"\",'Facility data'!C474)","v":""},{"$f":"IF(ISNUMBER($G475),IF($G475<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G475)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G475)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),('Cost models'!$F$4+'Cost models'!$E$4*$G475)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),IF($G475<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G475)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G475)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),IF($G475<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G475)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G475)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),_xlfn.IFS(AND($G475<='Cost models'!$C$7,$G475>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G475)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G475<='Cost models'!$C$7,$G475<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G475)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G475>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G475)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),IF($G475<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G475)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G475)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),_xlfn.IFS($G475<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G475)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G475>'Cost models'!$C$9,$G475<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G475)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G475>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G475)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G475),IF($G475<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G475)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G475)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B475=\"\",\"\",IF(ISNUMBER('Facility data'!D474),'Facility data'!D474,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D475)*ISNUMBER('Facility data'!$C474))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D475,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D475,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D475,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W475=\"\",\"\",W475=1,\"Low impact\",W475=2,\"Mid-range impact\",W475=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U475=\"\",\"\",U475<0.01,1,AND(U475>=0.01,U475<=0.02),2,U475>0.02,3)","v":""},null,{"$f":"IF(T475=\"\",\"\",T475/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ475)+(0.0062454442*$Y475)+(-0.0005191748*($AQ475*$Y475))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ475)+(0.0062454442*$Y475)+(-0.0005191748*($AQ475*$Y475))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ475)+(0.0062454442*$Y475)+(-0.0005191748*($AQ475*$Y475))),\"\")","v":""},{"$f":"_xlfn.IFS(Z475=\"\",\"\",Z475<1.5,\"Weak\",AND(Z475>=1.5,Z475<=2.5),\"Mid-Range\",Z475>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z475=\"\",\"\",Z475<1.5,1,AND(Z475>=1.5,Z475<=2.5),2,Z475>2.5,3)","v":""},null,{"$f":"IF(OR(W475=\"\",AB475=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB475,W475))","v":""},{"$f":"_xlfn.IFS(AD475=\"\",\"\",AD475=\"Impact Not Likely to be Substantial\",1,AD475=\"Impact Unclear\",2,AD475=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D475=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D475,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG475=\"\",\"\",IF(AG475>National_B_tables[Column3]*1.25,3,IF(AG475<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D475=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D475,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D475,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI475=\"\",\"\",IF(AI475>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI475<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D475=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D475,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D475,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK475=\"\",\"\",IF(AK475>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK475<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D475=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D475,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D475,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM475=\"\",\"\",IF(AM475>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM475<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D475=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D475,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D475,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D475,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D475=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D475,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ475=\"\",\"\",IF(AQ475<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ475>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS475=\"\",\"\",AS475<1.5,\"High impact\",AS475>2.5,\"Low impact\",AND(AS475>=1.5,AS475<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS475=\"\",\"\",AS475>2.5,1,AND(AS475>=1.5,AS475<=2.5),2,AS475<1.5,3)","v":""},null,{"$f":"IF(B475=\"\",\"\",IF(OR(AE475=\"\",AT475=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE475,AU475)))","v":""}]
[{"$f":"IF('Census match'!A475=\"\",\"\",'Census match'!A475)","v":""},{"$f":"IF('Census match'!B475=\"\",\"\",'Census match'!B475)","v":""},{"$f":"IF(AND(NOT(A476=\"\"),'Census match'!E475=\"\"),\"No Census match\",'Census match'!E475)","v":""},{"$f":"'Census match'!J475","v":""},{"$f":"IF($D476=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D476,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D476=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D476,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C475=\"\",D476=\"\"),\"\",'Facility data'!C475)","v":""},{"$f":"IF(ISNUMBER($G476),IF($G476<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G476)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G476)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),('Cost models'!$F$4+'Cost models'!$E$4*$G476)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),IF($G476<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G476)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G476)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),IF($G476<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G476)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G476)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),_xlfn.IFS(AND($G476<='Cost models'!$C$7,$G476>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G476)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G476<='Cost models'!$C$7,$G476<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G476)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G476>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G476)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),IF($G476<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G476)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G476)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),_xlfn.IFS($G476<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G476)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G476>'Cost models'!$C$9,$G476<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G476)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G476>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G476)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G476),IF($G476<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G476)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G476)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B476=\"\",\"\",IF(ISNUMBER('Facility data'!D475),'Facility data'!D475,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D476)*ISNUMBER('Facility data'!$C475))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D476,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D476,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D476,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W476=\"\",\"\",W476=1,\"Low impact\",W476=2,\"Mid-range impact\",W476=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U476=\"\",\"\",U476<0.01,1,AND(U476>=0.01,U476<=0.02),2,U476>0.02,3)","v":""},null,{"$f":"IF(T476=\"\",\"\",T476/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ476)+(0.0062454442*$Y476)+(-0.0005191748*($AQ476*$Y476))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ476)+(0.0062454442*$Y476)+(-0.0005191748*($AQ476*$Y476))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ476)+(0.0062454442*$Y476)+(-0.0005191748*($AQ476*$Y476))),\"\")","v":""},{"$f":"_xlfn.IFS(Z476=\"\",\"\",Z476<1.5,\"Weak\",AND(Z476>=1.5,Z476<=2.5),\"Mid-Range\",Z476>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z476=\"\",\"\",Z476<1.5,1,AND(Z476>=1.5,Z476<=2.5),2,Z476>2.5,3)","v":""},null,{"$f":"IF(OR(W476=\"\",AB476=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB476,W476))","v":""},{"$f":"_xlfn.IFS(AD476=\"\",\"\",AD476=\"Impact Not Likely to be Substantial\",1,AD476=\"Impact Unclear\",2,AD476=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D476=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D476,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG476=\"\",\"\",IF(AG476>National_B_tables[Column3]*1.25,3,IF(AG476<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D476=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D476,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D476,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI476=\"\",\"\",IF(AI476>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI476<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D476=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D476,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D476,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK476=\"\",\"\",IF(AK476>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK476<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D476=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D476,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D476,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM476=\"\",\"\",IF(AM476>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM476<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D476=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D476,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D476,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D476,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D476=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D476,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ476=\"\",\"\",IF(AQ476<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ476>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS476=\"\",\"\",AS476<1.5,\"High impact\",AS476>2.5,\"Low impact\",AND(AS476>=1.5,AS476<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS476=\"\",\"\",AS476>2.5,1,AND(AS476>=1.5,AS476<=2.5),2,AS476<1.5,3)","v":""},null,{"$f":"IF(B476=\"\",\"\",IF(OR(AE476=\"\",AT476=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE476,AU476)))","v":""}]
[{"$f":"IF('Census match'!A476=\"\",\"\",'Census match'!A476)","v":""},{"$f":"IF('Census match'!B476=\"\",\"\",'Census match'!B476)","v":""},{"$f":"IF(AND(NOT(A477=\"\"),'Census match'!E476=\"\"),\"No Census match\",'Census match'!E476)","v":""},{"$f":"'Census match'!J476","v":""},{"$f":"IF($D477=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D477,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D477=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D477,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C476=\"\",D477=\"\"),\"\",'Facility data'!C476)","v":""},{"$f":"IF(ISNUMBER($G477),IF($G477<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G477)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G477)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),('Cost models'!$F$4+'Cost models'!$E$4*$G477)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),IF($G477<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G477)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G477)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),IF($G477<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G477)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G477)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),_xlfn.IFS(AND($G477<='Cost models'!$C$7,$G477>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G477)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G477<='Cost models'!$C$7,$G477<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G477)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G477>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G477)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),IF($G477<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G477)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G477)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),_xlfn.IFS($G477<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G477)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G477>'Cost models'!$C$9,$G477<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G477)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G477>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G477)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G477),IF($G477<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G477)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G477)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B477=\"\",\"\",IF(ISNUMBER('Facility data'!D476),'Facility data'!D476,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D477)*ISNUMBER('Facility data'!$C476))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D477,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D477,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D477,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W477=\"\",\"\",W477=1,\"Low impact\",W477=2,\"Mid-range impact\",W477=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U477=\"\",\"\",U477<0.01,1,AND(U477>=0.01,U477<=0.02),2,U477>0.02,3)","v":""},null,{"$f":"IF(T477=\"\",\"\",T477/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ477)+(0.0062454442*$Y477)+(-0.0005191748*($AQ477*$Y477))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ477)+(0.0062454442*$Y477)+(-0.0005191748*($AQ477*$Y477))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ477)+(0.0062454442*$Y477)+(-0.0005191748*($AQ477*$Y477))),\"\")","v":""},{"$f":"_xlfn.IFS(Z477=\"\",\"\",Z477<1.5,\"Weak\",AND(Z477>=1.5,Z477<=2.5),\"Mid-Range\",Z477>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z477=\"\",\"\",Z477<1.5,1,AND(Z477>=1.5,Z477<=2.5),2,Z477>2.5,3)","v":""},null,{"$f":"IF(OR(W477=\"\",AB477=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB477,W477))","v":""},{"$f":"_xlfn.IFS(AD477=\"\",\"\",AD477=\"Impact Not Likely to be Substantial\",1,AD477=\"Impact Unclear\",2,AD477=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D477=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D477,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG477=\"\",\"\",IF(AG477>National_B_tables[Column3]*1.25,3,IF(AG477<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D477=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D477,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D477,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI477=\"\",\"\",IF(AI477>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI477<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D477=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D477,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D477,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK477=\"\",\"\",IF(AK477>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK477<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D477=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D477,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D477,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM477=\"\",\"\",IF(AM477>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM477<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D477=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D477,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D477,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D477,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D477=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D477,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ477=\"\",\"\",IF(AQ477<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ477>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS477=\"\",\"\",AS477<1.5,\"High impact\",AS477>2.5,\"Low impact\",AND(AS477>=1.5,AS477<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS477=\"\",\"\",AS477>2.5,1,AND(AS477>=1.5,AS477<=2.5),2,AS477<1.5,3)","v":""},null,{"$f":"IF(B477=\"\",\"\",IF(OR(AE477=\"\",AT477=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE477,AU477)))","v":""}]
[{"$f":"IF('Census match'!A477=\"\",\"\",'Census match'!A477)","v":""},{"$f":"IF('Census match'!B477=\"\",\"\",'Census match'!B477)","v":""},{"$f":"IF(AND(NOT(A478=\"\"),'Census match'!E477=\"\"),\"No Census match\",'Census match'!E477)","v":""},{"$f":"'Census match'!J477","v":""},{"$f":"IF($D478=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D478,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D478=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D478,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C477=\"\",D478=\"\"),\"\",'Facility data'!C477)","v":""},{"$f":"IF(ISNUMBER($G478),IF($G478<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G478)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G478)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),('Cost models'!$F$4+'Cost models'!$E$4*$G478)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),IF($G478<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G478)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G478)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),IF($G478<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G478)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G478)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),_xlfn.IFS(AND($G478<='Cost models'!$C$7,$G478>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G478)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G478<='Cost models'!$C$7,$G478<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G478)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G478>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G478)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),IF($G478<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G478)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G478)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),_xlfn.IFS($G478<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G478)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G478>'Cost models'!$C$9,$G478<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G478)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G478>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G478)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G478),IF($G478<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G478)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G478)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B478=\"\",\"\",IF(ISNUMBER('Facility data'!D477),'Facility data'!D477,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D478)*ISNUMBER('Facility data'!$C477))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D478,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D478,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D478,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W478=\"\",\"\",W478=1,\"Low impact\",W478=2,\"Mid-range impact\",W478=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U478=\"\",\"\",U478<0.01,1,AND(U478>=0.01,U478<=0.02),2,U478>0.02,3)","v":""},null,{"$f":"IF(T478=\"\",\"\",T478/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ478)+(0.0062454442*$Y478)+(-0.0005191748*($AQ478*$Y478))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ478)+(0.0062454442*$Y478)+(-0.0005191748*($AQ478*$Y478))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ478)+(0.0062454442*$Y478)+(-0.0005191748*($AQ478*$Y478))),\"\")","v":""},{"$f":"_xlfn.IFS(Z478=\"\",\"\",Z478<1.5,\"Weak\",AND(Z478>=1.5,Z478<=2.5),\"Mid-Range\",Z478>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z478=\"\",\"\",Z478<1.5,1,AND(Z478>=1.5,Z478<=2.5),2,Z478>2.5,3)","v":""},null,{"$f":"IF(OR(W478=\"\",AB478=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB478,W478))","v":""},{"$f":"_xlfn.IFS(AD478=\"\",\"\",AD478=\"Impact Not Likely to be Substantial\",1,AD478=\"Impact Unclear\",2,AD478=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D478=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D478,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG478=\"\",\"\",IF(AG478>National_B_tables[Column3]*1.25,3,IF(AG478<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D478=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D478,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D478,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI478=\"\",\"\",IF(AI478>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI478<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D478=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D478,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D478,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK478=\"\",\"\",IF(AK478>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK478<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D478=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D478,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D478,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM478=\"\",\"\",IF(AM478>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM478<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D478=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D478,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D478,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D478,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D478=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D478,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ478=\"\",\"\",IF(AQ478<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ478>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS478=\"\",\"\",AS478<1.5,\"High impact\",AS478>2.5,\"Low impact\",AND(AS478>=1.5,AS478<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS478=\"\",\"\",AS478>2.5,1,AND(AS478>=1.5,AS478<=2.5),2,AS478<1.5,3)","v":""},null,{"$f":"IF(B478=\"\",\"\",IF(OR(AE478=\"\",AT478=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE478,AU478)))","v":""}]
[{"$f":"IF('Census match'!A478=\"\",\"\",'Census match'!A478)","v":""},{"$f":"IF('Census match'!B478=\"\",\"\",'Census match'!B478)","v":""},{"$f":"IF(AND(NOT(A479=\"\"),'Census match'!E478=\"\"),\"No Census match\",'Census match'!E478)","v":""},{"$f":"'Census match'!J478","v":""},{"$f":"IF($D479=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D479,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D479=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D479,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C478=\"\",D479=\"\"),\"\",'Facility data'!C478)","v":""},{"$f":"IF(ISNUMBER($G479),IF($G479<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G479)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G479)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),('Cost models'!$F$4+'Cost models'!$E$4*$G479)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),IF($G479<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G479)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G479)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),IF($G479<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G479)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G479)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),_xlfn.IFS(AND($G479<='Cost models'!$C$7,$G479>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G479)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G479<='Cost models'!$C$7,$G479<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G479)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G479>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G479)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),IF($G479<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G479)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G479)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),_xlfn.IFS($G479<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G479)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G479>'Cost models'!$C$9,$G479<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G479)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G479>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G479)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G479),IF($G479<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G479)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G479)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B479=\"\",\"\",IF(ISNUMBER('Facility data'!D478),'Facility data'!D478,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D479)*ISNUMBER('Facility data'!$C478))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D479,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D479,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D479,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W479=\"\",\"\",W479=1,\"Low impact\",W479=2,\"Mid-range impact\",W479=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U479=\"\",\"\",U479<0.01,1,AND(U479>=0.01,U479<=0.02),2,U479>0.02,3)","v":""},null,{"$f":"IF(T479=\"\",\"\",T479/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ479)+(0.0062454442*$Y479)+(-0.0005191748*($AQ479*$Y479))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ479)+(0.0062454442*$Y479)+(-0.0005191748*($AQ479*$Y479))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ479)+(0.0062454442*$Y479)+(-0.0005191748*($AQ479*$Y479))),\"\")","v":""},{"$f":"_xlfn.IFS(Z479=\"\",\"\",Z479<1.5,\"Weak\",AND(Z479>=1.5,Z479<=2.5),\"Mid-Range\",Z479>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z479=\"\",\"\",Z479<1.5,1,AND(Z479>=1.5,Z479<=2.5),2,Z479>2.5,3)","v":""},null,{"$f":"IF(OR(W479=\"\",AB479=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB479,W479))","v":""},{"$f":"_xlfn.IFS(AD479=\"\",\"\",AD479=\"Impact Not Likely to be Substantial\",1,AD479=\"Impact Unclear\",2,AD479=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D479=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D479,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG479=\"\",\"\",IF(AG479>National_B_tables[Column3]*1.25,3,IF(AG479<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D479=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D479,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D479,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI479=\"\",\"\",IF(AI479>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI479<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D479=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D479,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D479,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK479=\"\",\"\",IF(AK479>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK479<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D479=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D479,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D479,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM479=\"\",\"\",IF(AM479>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM479<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D479=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D479,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D479,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D479,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D479=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D479,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ479=\"\",\"\",IF(AQ479<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ479>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS479=\"\",\"\",AS479<1.5,\"High impact\",AS479>2.5,\"Low impact\",AND(AS479>=1.5,AS479<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS479=\"\",\"\",AS479>2.5,1,AND(AS479>=1.5,AS479<=2.5),2,AS479<1.5,3)","v":""},null,{"$f":"IF(B479=\"\",\"\",IF(OR(AE479=\"\",AT479=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE479,AU479)))","v":""}]
[{"$f":"IF('Census match'!A479=\"\",\"\",'Census match'!A479)","v":""},{"$f":"IF('Census match'!B479=\"\",\"\",'Census match'!B479)","v":""},{"$f":"IF(AND(NOT(A480=\"\"),'Census match'!E479=\"\"),\"No Census match\",'Census match'!E479)","v":""},{"$f":"'Census match'!J479","v":""},{"$f":"IF($D480=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D480,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D480=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D480,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C479=\"\",D480=\"\"),\"\",'Facility data'!C479)","v":""},{"$f":"IF(ISNUMBER($G480),IF($G480<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G480)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G480)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),('Cost models'!$F$4+'Cost models'!$E$4*$G480)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),IF($G480<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G480)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G480)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),IF($G480<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G480)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G480)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),_xlfn.IFS(AND($G480<='Cost models'!$C$7,$G480>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G480)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G480<='Cost models'!$C$7,$G480<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G480)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G480>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G480)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),IF($G480<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G480)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G480)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),_xlfn.IFS($G480<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G480)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G480>'Cost models'!$C$9,$G480<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G480)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G480>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G480)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G480),IF($G480<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G480)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G480)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B480=\"\",\"\",IF(ISNUMBER('Facility data'!D479),'Facility data'!D479,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D480)*ISNUMBER('Facility data'!$C479))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D480,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D480,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D480,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W480=\"\",\"\",W480=1,\"Low impact\",W480=2,\"Mid-range impact\",W480=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U480=\"\",\"\",U480<0.01,1,AND(U480>=0.01,U480<=0.02),2,U480>0.02,3)","v":""},null,{"$f":"IF(T480=\"\",\"\",T480/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ480)+(0.0062454442*$Y480)+(-0.0005191748*($AQ480*$Y480))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ480)+(0.0062454442*$Y480)+(-0.0005191748*($AQ480*$Y480))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ480)+(0.0062454442*$Y480)+(-0.0005191748*($AQ480*$Y480))),\"\")","v":""},{"$f":"_xlfn.IFS(Z480=\"\",\"\",Z480<1.5,\"Weak\",AND(Z480>=1.5,Z480<=2.5),\"Mid-Range\",Z480>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z480=\"\",\"\",Z480<1.5,1,AND(Z480>=1.5,Z480<=2.5),2,Z480>2.5,3)","v":""},null,{"$f":"IF(OR(W480=\"\",AB480=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB480,W480))","v":""},{"$f":"_xlfn.IFS(AD480=\"\",\"\",AD480=\"Impact Not Likely to be Substantial\",1,AD480=\"Impact Unclear\",2,AD480=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D480=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D480,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG480=\"\",\"\",IF(AG480>National_B_tables[Column3]*1.25,3,IF(AG480<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D480=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D480,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D480,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI480=\"\",\"\",IF(AI480>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI480<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D480=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D480,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D480,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK480=\"\",\"\",IF(AK480>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK480<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D480=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D480,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D480,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM480=\"\",\"\",IF(AM480>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM480<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D480=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D480,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D480,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D480,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D480=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D480,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ480=\"\",\"\",IF(AQ480<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ480>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS480=\"\",\"\",AS480<1.5,\"High impact\",AS480>2.5,\"Low impact\",AND(AS480>=1.5,AS480<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS480=\"\",\"\",AS480>2.5,1,AND(AS480>=1.5,AS480<=2.5),2,AS480<1.5,3)","v":""},null,{"$f":"IF(B480=\"\",\"\",IF(OR(AE480=\"\",AT480=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE480,AU480)))","v":""}]
[{"$f":"IF('Census match'!A480=\"\",\"\",'Census match'!A480)","v":""},{"$f":"IF('Census match'!B480=\"\",\"\",'Census match'!B480)","v":""},{"$f":"IF(AND(NOT(A481=\"\"),'Census match'!E480=\"\"),\"No Census match\",'Census match'!E480)","v":""},{"$f":"'Census match'!J480","v":""},{"$f":"IF($D481=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D481,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D481=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D481,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C480=\"\",D481=\"\"),\"\",'Facility data'!C480)","v":""},{"$f":"IF(ISNUMBER($G481),IF($G481<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G481)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G481)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),('Cost models'!$F$4+'Cost models'!$E$4*$G481)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),IF($G481<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G481)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G481)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),IF($G481<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G481)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G481)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),_xlfn.IFS(AND($G481<='Cost models'!$C$7,$G481>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G481)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G481<='Cost models'!$C$7,$G481<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G481)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G481>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G481)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),IF($G481<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G481)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G481)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),_xlfn.IFS($G481<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G481)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G481>'Cost models'!$C$9,$G481<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G481)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G481>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G481)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G481),IF($G481<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G481)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G481)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B481=\"\",\"\",IF(ISNUMBER('Facility data'!D480),'Facility data'!D480,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D481)*ISNUMBER('Facility data'!$C480))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D481,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D481,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D481,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W481=\"\",\"\",W481=1,\"Low impact\",W481=2,\"Mid-range impact\",W481=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U481=\"\",\"\",U481<0.01,1,AND(U481>=0.01,U481<=0.02),2,U481>0.02,3)","v":""},null,{"$f":"IF(T481=\"\",\"\",T481/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ481)+(0.0062454442*$Y481)+(-0.0005191748*($AQ481*$Y481))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ481)+(0.0062454442*$Y481)+(-0.0005191748*($AQ481*$Y481))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ481)+(0.0062454442*$Y481)+(-0.0005191748*($AQ481*$Y481))),\"\")","v":""},{"$f":"_xlfn.IFS(Z481=\"\",\"\",Z481<1.5,\"Weak\",AND(Z481>=1.5,Z481<=2.5),\"Mid-Range\",Z481>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z481=\"\",\"\",Z481<1.5,1,AND(Z481>=1.5,Z481<=2.5),2,Z481>2.5,3)","v":""},null,{"$f":"IF(OR(W481=\"\",AB481=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB481,W481))","v":""},{"$f":"_xlfn.IFS(AD481=\"\",\"\",AD481=\"Impact Not Likely to be Substantial\",1,AD481=\"Impact Unclear\",2,AD481=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D481=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D481,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG481=\"\",\"\",IF(AG481>National_B_tables[Column3]*1.25,3,IF(AG481<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D481=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D481,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D481,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI481=\"\",\"\",IF(AI481>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI481<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D481=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D481,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D481,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK481=\"\",\"\",IF(AK481>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK481<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D481=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D481,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D481,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM481=\"\",\"\",IF(AM481>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM481<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D481=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D481,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D481,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D481,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D481=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D481,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ481=\"\",\"\",IF(AQ481<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ481>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS481=\"\",\"\",AS481<1.5,\"High impact\",AS481>2.5,\"Low impact\",AND(AS481>=1.5,AS481<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS481=\"\",\"\",AS481>2.5,1,AND(AS481>=1.5,AS481<=2.5),2,AS481<1.5,3)","v":""},null,{"$f":"IF(B481=\"\",\"\",IF(OR(AE481=\"\",AT481=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE481,AU481)))","v":""}]
[{"$f":"IF('Census match'!A481=\"\",\"\",'Census match'!A481)","v":""},{"$f":"IF('Census match'!B481=\"\",\"\",'Census match'!B481)","v":""},{"$f":"IF(AND(NOT(A482=\"\"),'Census match'!E481=\"\"),\"No Census match\",'Census match'!E481)","v":""},{"$f":"'Census match'!J481","v":""},{"$f":"IF($D482=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D482,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D482=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D482,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C481=\"\",D482=\"\"),\"\",'Facility data'!C481)","v":""},{"$f":"IF(ISNUMBER($G482),IF($G482<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G482)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G482)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),('Cost models'!$F$4+'Cost models'!$E$4*$G482)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),IF($G482<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G482)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G482)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),IF($G482<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G482)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G482)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),_xlfn.IFS(AND($G482<='Cost models'!$C$7,$G482>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G482)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G482<='Cost models'!$C$7,$G482<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G482)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G482>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G482)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),IF($G482<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G482)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G482)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),_xlfn.IFS($G482<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G482)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G482>'Cost models'!$C$9,$G482<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G482)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G482>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G482)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G482),IF($G482<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G482)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G482)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B482=\"\",\"\",IF(ISNUMBER('Facility data'!D481),'Facility data'!D481,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D482)*ISNUMBER('Facility data'!$C481))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D482,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D482,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D482,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W482=\"\",\"\",W482=1,\"Low impact\",W482=2,\"Mid-range impact\",W482=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U482=\"\",\"\",U482<0.01,1,AND(U482>=0.01,U482<=0.02),2,U482>0.02,3)","v":""},null,{"$f":"IF(T482=\"\",\"\",T482/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ482)+(0.0062454442*$Y482)+(-0.0005191748*($AQ482*$Y482))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ482)+(0.0062454442*$Y482)+(-0.0005191748*($AQ482*$Y482))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ482)+(0.0062454442*$Y482)+(-0.0005191748*($AQ482*$Y482))),\"\")","v":""},{"$f":"_xlfn.IFS(Z482=\"\",\"\",Z482<1.5,\"Weak\",AND(Z482>=1.5,Z482<=2.5),\"Mid-Range\",Z482>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z482=\"\",\"\",Z482<1.5,1,AND(Z482>=1.5,Z482<=2.5),2,Z482>2.5,3)","v":""},null,{"$f":"IF(OR(W482=\"\",AB482=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB482,W482))","v":""},{"$f":"_xlfn.IFS(AD482=\"\",\"\",AD482=\"Impact Not Likely to be Substantial\",1,AD482=\"Impact Unclear\",2,AD482=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D482=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D482,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG482=\"\",\"\",IF(AG482>National_B_tables[Column3]*1.25,3,IF(AG482<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D482=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D482,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D482,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI482=\"\",\"\",IF(AI482>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI482<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D482=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D482,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D482,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK482=\"\",\"\",IF(AK482>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK482<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D482=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D482,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D482,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM482=\"\",\"\",IF(AM482>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM482<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D482=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D482,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D482,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D482,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D482=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D482,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ482=\"\",\"\",IF(AQ482<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ482>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS482=\"\",\"\",AS482<1.5,\"High impact\",AS482>2.5,\"Low impact\",AND(AS482>=1.5,AS482<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS482=\"\",\"\",AS482>2.5,1,AND(AS482>=1.5,AS482<=2.5),2,AS482<1.5,3)","v":""},null,{"$f":"IF(B482=\"\",\"\",IF(OR(AE482=\"\",AT482=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE482,AU482)))","v":""}]
[{"$f":"IF('Census match'!A482=\"\",\"\",'Census match'!A482)","v":""},{"$f":"IF('Census match'!B482=\"\",\"\",'Census match'!B482)","v":""},{"$f":"IF(AND(NOT(A483=\"\"),'Census match'!E482=\"\"),\"No Census match\",'Census match'!E482)","v":""},{"$f":"'Census match'!J482","v":""},{"$f":"IF($D483=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D483,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D483=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D483,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C482=\"\",D483=\"\"),\"\",'Facility data'!C482)","v":""},{"$f":"IF(ISNUMBER($G483),IF($G483<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G483)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G483)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),('Cost models'!$F$4+'Cost models'!$E$4*$G483)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),IF($G483<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G483)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G483)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),IF($G483<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G483)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G483)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),_xlfn.IFS(AND($G483<='Cost models'!$C$7,$G483>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G483)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G483<='Cost models'!$C$7,$G483<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G483)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G483>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G483)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),IF($G483<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G483)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G483)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),_xlfn.IFS($G483<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G483)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G483>'Cost models'!$C$9,$G483<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G483)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G483>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G483)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G483),IF($G483<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G483)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G483)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B483=\"\",\"\",IF(ISNUMBER('Facility data'!D482),'Facility data'!D482,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D483)*ISNUMBER('Facility data'!$C482))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D483,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D483,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D483,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W483=\"\",\"\",W483=1,\"Low impact\",W483=2,\"Mid-range impact\",W483=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U483=\"\",\"\",U483<0.01,1,AND(U483>=0.01,U483<=0.02),2,U483>0.02,3)","v":""},null,{"$f":"IF(T483=\"\",\"\",T483/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ483)+(0.0062454442*$Y483)+(-0.0005191748*($AQ483*$Y483))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ483)+(0.0062454442*$Y483)+(-0.0005191748*($AQ483*$Y483))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ483)+(0.0062454442*$Y483)+(-0.0005191748*($AQ483*$Y483))),\"\")","v":""},{"$f":"_xlfn.IFS(Z483=\"\",\"\",Z483<1.5,\"Weak\",AND(Z483>=1.5,Z483<=2.5),\"Mid-Range\",Z483>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z483=\"\",\"\",Z483<1.5,1,AND(Z483>=1.5,Z483<=2.5),2,Z483>2.5,3)","v":""},null,{"$f":"IF(OR(W483=\"\",AB483=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB483,W483))","v":""},{"$f":"_xlfn.IFS(AD483=\"\",\"\",AD483=\"Impact Not Likely to be Substantial\",1,AD483=\"Impact Unclear\",2,AD483=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D483=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D483,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG483=\"\",\"\",IF(AG483>National_B_tables[Column3]*1.25,3,IF(AG483<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D483=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D483,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D483,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI483=\"\",\"\",IF(AI483>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI483<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D483=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D483,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D483,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK483=\"\",\"\",IF(AK483>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK483<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D483=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D483,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D483,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM483=\"\",\"\",IF(AM483>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM483<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D483=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D483,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D483,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D483,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D483=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D483,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ483=\"\",\"\",IF(AQ483<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ483>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS483=\"\",\"\",AS483<1.5,\"High impact\",AS483>2.5,\"Low impact\",AND(AS483>=1.5,AS483<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS483=\"\",\"\",AS483>2.5,1,AND(AS483>=1.5,AS483<=2.5),2,AS483<1.5,3)","v":""},null,{"$f":"IF(B483=\"\",\"\",IF(OR(AE483=\"\",AT483=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE483,AU483)))","v":""}]
[{"$f":"IF('Census match'!A483=\"\",\"\",'Census match'!A483)","v":""},{"$f":"IF('Census match'!B483=\"\",\"\",'Census match'!B483)","v":""},{"$f":"IF(AND(NOT(A484=\"\"),'Census match'!E483=\"\"),\"No Census match\",'Census match'!E483)","v":""},{"$f":"'Census match'!J483","v":""},{"$f":"IF($D484=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D484,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D484=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D484,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C483=\"\",D484=\"\"),\"\",'Facility data'!C483)","v":""},{"$f":"IF(ISNUMBER($G484),IF($G484<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G484)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G484)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),('Cost models'!$F$4+'Cost models'!$E$4*$G484)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),IF($G484<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G484)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G484)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),IF($G484<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G484)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G484)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),_xlfn.IFS(AND($G484<='Cost models'!$C$7,$G484>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G484)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G484<='Cost models'!$C$7,$G484<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G484)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G484>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G484)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),IF($G484<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G484)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G484)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),_xlfn.IFS($G484<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G484)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G484>'Cost models'!$C$9,$G484<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G484)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G484>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G484)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G484),IF($G484<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G484)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G484)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B484=\"\",\"\",IF(ISNUMBER('Facility data'!D483),'Facility data'!D483,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D484)*ISNUMBER('Facility data'!$C483))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D484,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D484,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D484,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W484=\"\",\"\",W484=1,\"Low impact\",W484=2,\"Mid-range impact\",W484=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U484=\"\",\"\",U484<0.01,1,AND(U484>=0.01,U484<=0.02),2,U484>0.02,3)","v":""},null,{"$f":"IF(T484=\"\",\"\",T484/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ484)+(0.0062454442*$Y484)+(-0.0005191748*($AQ484*$Y484))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ484)+(0.0062454442*$Y484)+(-0.0005191748*($AQ484*$Y484))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ484)+(0.0062454442*$Y484)+(-0.0005191748*($AQ484*$Y484))),\"\")","v":""},{"$f":"_xlfn.IFS(Z484=\"\",\"\",Z484<1.5,\"Weak\",AND(Z484>=1.5,Z484<=2.5),\"Mid-Range\",Z484>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z484=\"\",\"\",Z484<1.5,1,AND(Z484>=1.5,Z484<=2.5),2,Z484>2.5,3)","v":""},null,{"$f":"IF(OR(W484=\"\",AB484=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB484,W484))","v":""},{"$f":"_xlfn.IFS(AD484=\"\",\"\",AD484=\"Impact Not Likely to be Substantial\",1,AD484=\"Impact Unclear\",2,AD484=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D484=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D484,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG484=\"\",\"\",IF(AG484>National_B_tables[Column3]*1.25,3,IF(AG484<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D484=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D484,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D484,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI484=\"\",\"\",IF(AI484>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI484<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D484=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D484,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D484,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK484=\"\",\"\",IF(AK484>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK484<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D484=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D484,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D484,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM484=\"\",\"\",IF(AM484>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM484<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D484=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D484,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D484,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D484,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D484=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D484,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ484=\"\",\"\",IF(AQ484<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ484>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS484=\"\",\"\",AS484<1.5,\"High impact\",AS484>2.5,\"Low impact\",AND(AS484>=1.5,AS484<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS484=\"\",\"\",AS484>2.5,1,AND(AS484>=1.5,AS484<=2.5),2,AS484<1.5,3)","v":""},null,{"$f":"IF(B484=\"\",\"\",IF(OR(AE484=\"\",AT484=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE484,AU484)))","v":""}]
[{"$f":"IF('Census match'!A484=\"\",\"\",'Census match'!A484)","v":""},{"$f":"IF('Census match'!B484=\"\",\"\",'Census match'!B484)","v":""},{"$f":"IF(AND(NOT(A485=\"\"),'Census match'!E484=\"\"),\"No Census match\",'Census match'!E484)","v":""},{"$f":"'Census match'!J484","v":""},{"$f":"IF($D485=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D485,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D485=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D485,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C484=\"\",D485=\"\"),\"\",'Facility data'!C484)","v":""},{"$f":"IF(ISNUMBER($G485),IF($G485<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G485)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G485)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),('Cost models'!$F$4+'Cost models'!$E$4*$G485)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),IF($G485<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G485)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G485)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),IF($G485<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G485)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G485)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),_xlfn.IFS(AND($G485<='Cost models'!$C$7,$G485>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G485)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G485<='Cost models'!$C$7,$G485<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G485)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G485>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G485)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),IF($G485<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G485)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G485)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),_xlfn.IFS($G485<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G485)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G485>'Cost models'!$C$9,$G485<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G485)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G485>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G485)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G485),IF($G485<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G485)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G485)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B485=\"\",\"\",IF(ISNUMBER('Facility data'!D484),'Facility data'!D484,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D485)*ISNUMBER('Facility data'!$C484))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D485,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D485,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D485,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W485=\"\",\"\",W485=1,\"Low impact\",W485=2,\"Mid-range impact\",W485=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U485=\"\",\"\",U485<0.01,1,AND(U485>=0.01,U485<=0.02),2,U485>0.02,3)","v":""},null,{"$f":"IF(T485=\"\",\"\",T485/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ485)+(0.0062454442*$Y485)+(-0.0005191748*($AQ485*$Y485))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ485)+(0.0062454442*$Y485)+(-0.0005191748*($AQ485*$Y485))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ485)+(0.0062454442*$Y485)+(-0.0005191748*($AQ485*$Y485))),\"\")","v":""},{"$f":"_xlfn.IFS(Z485=\"\",\"\",Z485<1.5,\"Weak\",AND(Z485>=1.5,Z485<=2.5),\"Mid-Range\",Z485>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z485=\"\",\"\",Z485<1.5,1,AND(Z485>=1.5,Z485<=2.5),2,Z485>2.5,3)","v":""},null,{"$f":"IF(OR(W485=\"\",AB485=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB485,W485))","v":""},{"$f":"_xlfn.IFS(AD485=\"\",\"\",AD485=\"Impact Not Likely to be Substantial\",1,AD485=\"Impact Unclear\",2,AD485=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D485=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D485,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG485=\"\",\"\",IF(AG485>National_B_tables[Column3]*1.25,3,IF(AG485<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D485=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D485,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D485,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI485=\"\",\"\",IF(AI485>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI485<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D485=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D485,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D485,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK485=\"\",\"\",IF(AK485>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK485<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D485=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D485,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D485,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM485=\"\",\"\",IF(AM485>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM485<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D485=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D485,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D485,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D485,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D485=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D485,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ485=\"\",\"\",IF(AQ485<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ485>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS485=\"\",\"\",AS485<1.5,\"High impact\",AS485>2.5,\"Low impact\",AND(AS485>=1.5,AS485<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS485=\"\",\"\",AS485>2.5,1,AND(AS485>=1.5,AS485<=2.5),2,AS485<1.5,3)","v":""},null,{"$f":"IF(B485=\"\",\"\",IF(OR(AE485=\"\",AT485=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE485,AU485)))","v":""}]
[{"$f":"IF('Census match'!A485=\"\",\"\",'Census match'!A485)","v":""},{"$f":"IF('Census match'!B485=\"\",\"\",'Census match'!B485)","v":""},{"$f":"IF(AND(NOT(A486=\"\"),'Census match'!E485=\"\"),\"No Census match\",'Census match'!E485)","v":""},{"$f":"'Census match'!J485","v":""},{"$f":"IF($D486=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D486,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D486=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D486,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C485=\"\",D486=\"\"),\"\",'Facility data'!C485)","v":""},{"$f":"IF(ISNUMBER($G486),IF($G486<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G486)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G486)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),('Cost models'!$F$4+'Cost models'!$E$4*$G486)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),IF($G486<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G486)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G486)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),IF($G486<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G486)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G486)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),_xlfn.IFS(AND($G486<='Cost models'!$C$7,$G486>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G486)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G486<='Cost models'!$C$7,$G486<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G486)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G486>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G486)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),IF($G486<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G486)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G486)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),_xlfn.IFS($G486<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G486)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G486>'Cost models'!$C$9,$G486<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G486)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G486>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G486)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G486),IF($G486<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G486)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G486)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B486=\"\",\"\",IF(ISNUMBER('Facility data'!D485),'Facility data'!D485,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D486)*ISNUMBER('Facility data'!$C485))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D486,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D486,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D486,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W486=\"\",\"\",W486=1,\"Low impact\",W486=2,\"Mid-range impact\",W486=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U486=\"\",\"\",U486<0.01,1,AND(U486>=0.01,U486<=0.02),2,U486>0.02,3)","v":""},null,{"$f":"IF(T486=\"\",\"\",T486/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ486)+(0.0062454442*$Y486)+(-0.0005191748*($AQ486*$Y486))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ486)+(0.0062454442*$Y486)+(-0.0005191748*($AQ486*$Y486))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ486)+(0.0062454442*$Y486)+(-0.0005191748*($AQ486*$Y486))),\"\")","v":""},{"$f":"_xlfn.IFS(Z486=\"\",\"\",Z486<1.5,\"Weak\",AND(Z486>=1.5,Z486<=2.5),\"Mid-Range\",Z486>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z486=\"\",\"\",Z486<1.5,1,AND(Z486>=1.5,Z486<=2.5),2,Z486>2.5,3)","v":""},null,{"$f":"IF(OR(W486=\"\",AB486=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB486,W486))","v":""},{"$f":"_xlfn.IFS(AD486=\"\",\"\",AD486=\"Impact Not Likely to be Substantial\",1,AD486=\"Impact Unclear\",2,AD486=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D486=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D486,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG486=\"\",\"\",IF(AG486>National_B_tables[Column3]*1.25,3,IF(AG486<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D486=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D486,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D486,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI486=\"\",\"\",IF(AI486>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI486<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D486=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D486,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D486,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK486=\"\",\"\",IF(AK486>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK486<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D486=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D486,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D486,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM486=\"\",\"\",IF(AM486>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM486<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D486=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D486,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D486,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D486,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D486=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D486,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ486=\"\",\"\",IF(AQ486<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ486>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS486=\"\",\"\",AS486<1.5,\"High impact\",AS486>2.5,\"Low impact\",AND(AS486>=1.5,AS486<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS486=\"\",\"\",AS486>2.5,1,AND(AS486>=1.5,AS486<=2.5),2,AS486<1.5,3)","v":""},null,{"$f":"IF(B486=\"\",\"\",IF(OR(AE486=\"\",AT486=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE486,AU486)))","v":""}]
[{"$f":"IF('Census match'!A486=\"\",\"\",'Census match'!A486)","v":""},{"$f":"IF('Census match'!B486=\"\",\"\",'Census match'!B486)","v":""},{"$f":"IF(AND(NOT(A487=\"\"),'Census match'!E486=\"\"),\"No Census match\",'Census match'!E486)","v":""},{"$f":"'Census match'!J486","v":""},{"$f":"IF($D487=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D487,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D487=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D487,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C486=\"\",D487=\"\"),\"\",'Facility data'!C486)","v":""},{"$f":"IF(ISNUMBER($G487),IF($G487<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G487)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G487)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),('Cost models'!$F$4+'Cost models'!$E$4*$G487)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),IF($G487<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G487)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G487)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),IF($G487<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G487)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G487)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),_xlfn.IFS(AND($G487<='Cost models'!$C$7,$G487>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G487)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G487<='Cost models'!$C$7,$G487<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G487)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G487>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G487)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),IF($G487<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G487)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G487)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),_xlfn.IFS($G487<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G487)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G487>'Cost models'!$C$9,$G487<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G487)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G487>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G487)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G487),IF($G487<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G487)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G487)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B487=\"\",\"\",IF(ISNUMBER('Facility data'!D486),'Facility data'!D486,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D487)*ISNUMBER('Facility data'!$C486))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D487,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D487,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D487,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W487=\"\",\"\",W487=1,\"Low impact\",W487=2,\"Mid-range impact\",W487=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U487=\"\",\"\",U487<0.01,1,AND(U487>=0.01,U487<=0.02),2,U487>0.02,3)","v":""},null,{"$f":"IF(T487=\"\",\"\",T487/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ487)+(0.0062454442*$Y487)+(-0.0005191748*($AQ487*$Y487))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ487)+(0.0062454442*$Y487)+(-0.0005191748*($AQ487*$Y487))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ487)+(0.0062454442*$Y487)+(-0.0005191748*($AQ487*$Y487))),\"\")","v":""},{"$f":"_xlfn.IFS(Z487=\"\",\"\",Z487<1.5,\"Weak\",AND(Z487>=1.5,Z487<=2.5),\"Mid-Range\",Z487>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z487=\"\",\"\",Z487<1.5,1,AND(Z487>=1.5,Z487<=2.5),2,Z487>2.5,3)","v":""},null,{"$f":"IF(OR(W487=\"\",AB487=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB487,W487))","v":""},{"$f":"_xlfn.IFS(AD487=\"\",\"\",AD487=\"Impact Not Likely to be Substantial\",1,AD487=\"Impact Unclear\",2,AD487=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D487=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D487,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG487=\"\",\"\",IF(AG487>National_B_tables[Column3]*1.25,3,IF(AG487<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D487=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D487,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D487,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI487=\"\",\"\",IF(AI487>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI487<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D487=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D487,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D487,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK487=\"\",\"\",IF(AK487>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK487<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D487=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D487,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D487,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM487=\"\",\"\",IF(AM487>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM487<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D487=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D487,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D487,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D487,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D487=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D487,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ487=\"\",\"\",IF(AQ487<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ487>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS487=\"\",\"\",AS487<1.5,\"High impact\",AS487>2.5,\"Low impact\",AND(AS487>=1.5,AS487<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS487=\"\",\"\",AS487>2.5,1,AND(AS487>=1.5,AS487<=2.5),2,AS487<1.5,3)","v":""},null,{"$f":"IF(B487=\"\",\"\",IF(OR(AE487=\"\",AT487=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE487,AU487)))","v":""}]
[{"$f":"IF('Census match'!A487=\"\",\"\",'Census match'!A487)","v":""},{"$f":"IF('Census match'!B487=\"\",\"\",'Census match'!B487)","v":""},{"$f":"IF(AND(NOT(A488=\"\"),'Census match'!E487=\"\"),\"No Census match\",'Census match'!E487)","v":""},{"$f":"'Census match'!J487","v":""},{"$f":"IF($D488=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D488,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D488=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D488,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C487=\"\",D488=\"\"),\"\",'Facility data'!C487)","v":""},{"$f":"IF(ISNUMBER($G488),IF($G488<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G488)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G488)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),('Cost models'!$F$4+'Cost models'!$E$4*$G488)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),IF($G488<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G488)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G488)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),IF($G488<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G488)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G488)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),_xlfn.IFS(AND($G488<='Cost models'!$C$7,$G488>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G488)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G488<='Cost models'!$C$7,$G488<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G488)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G488>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G488)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),IF($G488<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G488)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G488)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),_xlfn.IFS($G488<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G488)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G488>'Cost models'!$C$9,$G488<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G488)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G488>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G488)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G488),IF($G488<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G488)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G488)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B488=\"\",\"\",IF(ISNUMBER('Facility data'!D487),'Facility data'!D487,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D488)*ISNUMBER('Facility data'!$C487))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D488,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D488,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D488,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W488=\"\",\"\",W488=1,\"Low impact\",W488=2,\"Mid-range impact\",W488=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U488=\"\",\"\",U488<0.01,1,AND(U488>=0.01,U488<=0.02),2,U488>0.02,3)","v":""},null,{"$f":"IF(T488=\"\",\"\",T488/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ488)+(0.0062454442*$Y488)+(-0.0005191748*($AQ488*$Y488))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ488)+(0.0062454442*$Y488)+(-0.0005191748*($AQ488*$Y488))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ488)+(0.0062454442*$Y488)+(-0.0005191748*($AQ488*$Y488))),\"\")","v":""},{"$f":"_xlfn.IFS(Z488=\"\",\"\",Z488<1.5,\"Weak\",AND(Z488>=1.5,Z488<=2.5),\"Mid-Range\",Z488>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z488=\"\",\"\",Z488<1.5,1,AND(Z488>=1.5,Z488<=2.5),2,Z488>2.5,3)","v":""},null,{"$f":"IF(OR(W488=\"\",AB488=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB488,W488))","v":""},{"$f":"_xlfn.IFS(AD488=\"\",\"\",AD488=\"Impact Not Likely to be Substantial\",1,AD488=\"Impact Unclear\",2,AD488=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D488=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D488,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG488=\"\",\"\",IF(AG488>National_B_tables[Column3]*1.25,3,IF(AG488<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D488=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D488,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D488,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI488=\"\",\"\",IF(AI488>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI488<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D488=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D488,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D488,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK488=\"\",\"\",IF(AK488>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK488<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D488=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D488,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D488,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM488=\"\",\"\",IF(AM488>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM488<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D488=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D488,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D488,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D488,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D488=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D488,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ488=\"\",\"\",IF(AQ488<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ488>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS488=\"\",\"\",AS488<1.5,\"High impact\",AS488>2.5,\"Low impact\",AND(AS488>=1.5,AS488<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS488=\"\",\"\",AS488>2.5,1,AND(AS488>=1.5,AS488<=2.5),2,AS488<1.5,3)","v":""},null,{"$f":"IF(B488=\"\",\"\",IF(OR(AE488=\"\",AT488=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE488,AU488)))","v":""}]
[{"$f":"IF('Census match'!A488=\"\",\"\",'Census match'!A488)","v":""},{"$f":"IF('Census match'!B488=\"\",\"\",'Census match'!B488)","v":""},{"$f":"IF(AND(NOT(A489=\"\"),'Census match'!E488=\"\"),\"No Census match\",'Census match'!E488)","v":""},{"$f":"'Census match'!J488","v":""},{"$f":"IF($D489=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D489,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D489=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D489,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C488=\"\",D489=\"\"),\"\",'Facility data'!C488)","v":""},{"$f":"IF(ISNUMBER($G489),IF($G489<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G489)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G489)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),('Cost models'!$F$4+'Cost models'!$E$4*$G489)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),IF($G489<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G489)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G489)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),IF($G489<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G489)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G489)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),_xlfn.IFS(AND($G489<='Cost models'!$C$7,$G489>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G489)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G489<='Cost models'!$C$7,$G489<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G489)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G489>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G489)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),IF($G489<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G489)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G489)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),_xlfn.IFS($G489<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G489)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G489>'Cost models'!$C$9,$G489<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G489)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G489>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G489)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G489),IF($G489<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G489)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G489)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B489=\"\",\"\",IF(ISNUMBER('Facility data'!D488),'Facility data'!D488,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D489)*ISNUMBER('Facility data'!$C488))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D489,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D489,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D489,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W489=\"\",\"\",W489=1,\"Low impact\",W489=2,\"Mid-range impact\",W489=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U489=\"\",\"\",U489<0.01,1,AND(U489>=0.01,U489<=0.02),2,U489>0.02,3)","v":""},null,{"$f":"IF(T489=\"\",\"\",T489/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ489)+(0.0062454442*$Y489)+(-0.0005191748*($AQ489*$Y489))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ489)+(0.0062454442*$Y489)+(-0.0005191748*($AQ489*$Y489))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ489)+(0.0062454442*$Y489)+(-0.0005191748*($AQ489*$Y489))),\"\")","v":""},{"$f":"_xlfn.IFS(Z489=\"\",\"\",Z489<1.5,\"Weak\",AND(Z489>=1.5,Z489<=2.5),\"Mid-Range\",Z489>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z489=\"\",\"\",Z489<1.5,1,AND(Z489>=1.5,Z489<=2.5),2,Z489>2.5,3)","v":""},null,{"$f":"IF(OR(W489=\"\",AB489=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB489,W489))","v":""},{"$f":"_xlfn.IFS(AD489=\"\",\"\",AD489=\"Impact Not Likely to be Substantial\",1,AD489=\"Impact Unclear\",2,AD489=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D489=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D489,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG489=\"\",\"\",IF(AG489>National_B_tables[Column3]*1.25,3,IF(AG489<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D489=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D489,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D489,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI489=\"\",\"\",IF(AI489>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI489<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D489=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D489,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D489,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK489=\"\",\"\",IF(AK489>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK489<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D489=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D489,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D489,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM489=\"\",\"\",IF(AM489>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM489<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D489=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D489,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D489,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D489,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D489=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D489,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ489=\"\",\"\",IF(AQ489<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ489>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS489=\"\",\"\",AS489<1.5,\"High impact\",AS489>2.5,\"Low impact\",AND(AS489>=1.5,AS489<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS489=\"\",\"\",AS489>2.5,1,AND(AS489>=1.5,AS489<=2.5),2,AS489<1.5,3)","v":""},null,{"$f":"IF(B489=\"\",\"\",IF(OR(AE489=\"\",AT489=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE489,AU489)))","v":""}]
[{"$f":"IF('Census match'!A489=\"\",\"\",'Census match'!A489)","v":""},{"$f":"IF('Census match'!B489=\"\",\"\",'Census match'!B489)","v":""},{"$f":"IF(AND(NOT(A490=\"\"),'Census match'!E489=\"\"),\"No Census match\",'Census match'!E489)","v":""},{"$f":"'Census match'!J489","v":""},{"$f":"IF($D490=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D490,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D490=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D490,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C489=\"\",D490=\"\"),\"\",'Facility data'!C489)","v":""},{"$f":"IF(ISNUMBER($G490),IF($G490<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G490)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G490)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),('Cost models'!$F$4+'Cost models'!$E$4*$G490)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),IF($G490<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G490)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G490)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),IF($G490<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G490)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G490)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),_xlfn.IFS(AND($G490<='Cost models'!$C$7,$G490>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G490)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G490<='Cost models'!$C$7,$G490<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G490)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G490>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G490)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),IF($G490<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G490)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G490)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),_xlfn.IFS($G490<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G490)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G490>'Cost models'!$C$9,$G490<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G490)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G490>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G490)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G490),IF($G490<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G490)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G490)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B490=\"\",\"\",IF(ISNUMBER('Facility data'!D489),'Facility data'!D489,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D490)*ISNUMBER('Facility data'!$C489))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D490,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D490,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D490,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W490=\"\",\"\",W490=1,\"Low impact\",W490=2,\"Mid-range impact\",W490=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U490=\"\",\"\",U490<0.01,1,AND(U490>=0.01,U490<=0.02),2,U490>0.02,3)","v":""},null,{"$f":"IF(T490=\"\",\"\",T490/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ490)+(0.0062454442*$Y490)+(-0.0005191748*($AQ490*$Y490))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ490)+(0.0062454442*$Y490)+(-0.0005191748*($AQ490*$Y490))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ490)+(0.0062454442*$Y490)+(-0.0005191748*($AQ490*$Y490))),\"\")","v":""},{"$f":"_xlfn.IFS(Z490=\"\",\"\",Z490<1.5,\"Weak\",AND(Z490>=1.5,Z490<=2.5),\"Mid-Range\",Z490>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z490=\"\",\"\",Z490<1.5,1,AND(Z490>=1.5,Z490<=2.5),2,Z490>2.5,3)","v":""},null,{"$f":"IF(OR(W490=\"\",AB490=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB490,W490))","v":""},{"$f":"_xlfn.IFS(AD490=\"\",\"\",AD490=\"Impact Not Likely to be Substantial\",1,AD490=\"Impact Unclear\",2,AD490=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D490=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D490,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG490=\"\",\"\",IF(AG490>National_B_tables[Column3]*1.25,3,IF(AG490<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D490=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D490,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D490,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI490=\"\",\"\",IF(AI490>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI490<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D490=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D490,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D490,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK490=\"\",\"\",IF(AK490>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK490<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D490=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D490,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D490,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM490=\"\",\"\",IF(AM490>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM490<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D490=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D490,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D490,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D490,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D490=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D490,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ490=\"\",\"\",IF(AQ490<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ490>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS490=\"\",\"\",AS490<1.5,\"High impact\",AS490>2.5,\"Low impact\",AND(AS490>=1.5,AS490<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS490=\"\",\"\",AS490>2.5,1,AND(AS490>=1.5,AS490<=2.5),2,AS490<1.5,3)","v":""},null,{"$f":"IF(B490=\"\",\"\",IF(OR(AE490=\"\",AT490=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE490,AU490)))","v":""}]
[{"$f":"IF('Census match'!A490=\"\",\"\",'Census match'!A490)","v":""},{"$f":"IF('Census match'!B490=\"\",\"\",'Census match'!B490)","v":""},{"$f":"IF(AND(NOT(A491=\"\"),'Census match'!E490=\"\"),\"No Census match\",'Census match'!E490)","v":""},{"$f":"'Census match'!J490","v":""},{"$f":"IF($D491=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D491,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D491=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D491,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C490=\"\",D491=\"\"),\"\",'Facility data'!C490)","v":""},{"$f":"IF(ISNUMBER($G491),IF($G491<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G491)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G491)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),('Cost models'!$F$4+'Cost models'!$E$4*$G491)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),IF($G491<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G491)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G491)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),IF($G491<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G491)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G491)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),_xlfn.IFS(AND($G491<='Cost models'!$C$7,$G491>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G491)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G491<='Cost models'!$C$7,$G491<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G491)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G491>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G491)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),IF($G491<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G491)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G491)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),_xlfn.IFS($G491<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G491)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G491>'Cost models'!$C$9,$G491<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G491)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G491>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G491)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G491),IF($G491<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G491)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G491)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B491=\"\",\"\",IF(ISNUMBER('Facility data'!D490),'Facility data'!D490,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D491)*ISNUMBER('Facility data'!$C490))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D491,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D491,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D491,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W491=\"\",\"\",W491=1,\"Low impact\",W491=2,\"Mid-range impact\",W491=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U491=\"\",\"\",U491<0.01,1,AND(U491>=0.01,U491<=0.02),2,U491>0.02,3)","v":""},null,{"$f":"IF(T491=\"\",\"\",T491/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ491)+(0.0062454442*$Y491)+(-0.0005191748*($AQ491*$Y491))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ491)+(0.0062454442*$Y491)+(-0.0005191748*($AQ491*$Y491))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ491)+(0.0062454442*$Y491)+(-0.0005191748*($AQ491*$Y491))),\"\")","v":""},{"$f":"_xlfn.IFS(Z491=\"\",\"\",Z491<1.5,\"Weak\",AND(Z491>=1.5,Z491<=2.5),\"Mid-Range\",Z491>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z491=\"\",\"\",Z491<1.5,1,AND(Z491>=1.5,Z491<=2.5),2,Z491>2.5,3)","v":""},null,{"$f":"IF(OR(W491=\"\",AB491=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB491,W491))","v":""},{"$f":"_xlfn.IFS(AD491=\"\",\"\",AD491=\"Impact Not Likely to be Substantial\",1,AD491=\"Impact Unclear\",2,AD491=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D491=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D491,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG491=\"\",\"\",IF(AG491>National_B_tables[Column3]*1.25,3,IF(AG491<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D491=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D491,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D491,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI491=\"\",\"\",IF(AI491>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI491<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D491=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D491,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D491,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK491=\"\",\"\",IF(AK491>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK491<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D491=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D491,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D491,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM491=\"\",\"\",IF(AM491>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM491<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D491=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D491,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D491,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D491,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D491=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D491,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ491=\"\",\"\",IF(AQ491<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ491>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS491=\"\",\"\",AS491<1.5,\"High impact\",AS491>2.5,\"Low impact\",AND(AS491>=1.5,AS491<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS491=\"\",\"\",AS491>2.5,1,AND(AS491>=1.5,AS491<=2.5),2,AS491<1.5,3)","v":""},null,{"$f":"IF(B491=\"\",\"\",IF(OR(AE491=\"\",AT491=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE491,AU491)))","v":""}]
[{"$f":"IF('Census match'!A491=\"\",\"\",'Census match'!A491)","v":""},{"$f":"IF('Census match'!B491=\"\",\"\",'Census match'!B491)","v":""},{"$f":"IF(AND(NOT(A492=\"\"),'Census match'!E491=\"\"),\"No Census match\",'Census match'!E491)","v":""},{"$f":"'Census match'!J491","v":""},{"$f":"IF($D492=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D492,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D492=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D492,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C491=\"\",D492=\"\"),\"\",'Facility data'!C491)","v":""},{"$f":"IF(ISNUMBER($G492),IF($G492<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G492)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G492)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),('Cost models'!$F$4+'Cost models'!$E$4*$G492)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),IF($G492<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G492)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G492)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),IF($G492<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G492)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G492)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),_xlfn.IFS(AND($G492<='Cost models'!$C$7,$G492>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G492)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G492<='Cost models'!$C$7,$G492<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G492)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G492>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G492)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),IF($G492<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G492)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G492)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),_xlfn.IFS($G492<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G492)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G492>'Cost models'!$C$9,$G492<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G492)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G492>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G492)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G492),IF($G492<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G492)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G492)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B492=\"\",\"\",IF(ISNUMBER('Facility data'!D491),'Facility data'!D491,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D492)*ISNUMBER('Facility data'!$C491))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D492,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D492,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D492,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W492=\"\",\"\",W492=1,\"Low impact\",W492=2,\"Mid-range impact\",W492=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U492=\"\",\"\",U492<0.01,1,AND(U492>=0.01,U492<=0.02),2,U492>0.02,3)","v":""},null,{"$f":"IF(T492=\"\",\"\",T492/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ492)+(0.0062454442*$Y492)+(-0.0005191748*($AQ492*$Y492))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ492)+(0.0062454442*$Y492)+(-0.0005191748*($AQ492*$Y492))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ492)+(0.0062454442*$Y492)+(-0.0005191748*($AQ492*$Y492))),\"\")","v":""},{"$f":"_xlfn.IFS(Z492=\"\",\"\",Z492<1.5,\"Weak\",AND(Z492>=1.5,Z492<=2.5),\"Mid-Range\",Z492>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z492=\"\",\"\",Z492<1.5,1,AND(Z492>=1.5,Z492<=2.5),2,Z492>2.5,3)","v":""},null,{"$f":"IF(OR(W492=\"\",AB492=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB492,W492))","v":""},{"$f":"_xlfn.IFS(AD492=\"\",\"\",AD492=\"Impact Not Likely to be Substantial\",1,AD492=\"Impact Unclear\",2,AD492=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D492=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D492,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG492=\"\",\"\",IF(AG492>National_B_tables[Column3]*1.25,3,IF(AG492<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D492=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D492,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D492,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI492=\"\",\"\",IF(AI492>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI492<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D492=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D492,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D492,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK492=\"\",\"\",IF(AK492>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK492<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D492=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D492,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D492,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM492=\"\",\"\",IF(AM492>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM492<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D492=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D492,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D492,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D492,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D492=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D492,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ492=\"\",\"\",IF(AQ492<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ492>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS492=\"\",\"\",AS492<1.5,\"High impact\",AS492>2.5,\"Low impact\",AND(AS492>=1.5,AS492<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS492=\"\",\"\",AS492>2.5,1,AND(AS492>=1.5,AS492<=2.5),2,AS492<1.5,3)","v":""},null,{"$f":"IF(B492=\"\",\"\",IF(OR(AE492=\"\",AT492=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE492,AU492)))","v":""}]
[{"$f":"IF('Census match'!A492=\"\",\"\",'Census match'!A492)","v":""},{"$f":"IF('Census match'!B492=\"\",\"\",'Census match'!B492)","v":""},{"$f":"IF(AND(NOT(A493=\"\"),'Census match'!E492=\"\"),\"No Census match\",'Census match'!E492)","v":""},{"$f":"'Census match'!J492","v":""},{"$f":"IF($D493=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D493,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D493=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D493,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C492=\"\",D493=\"\"),\"\",'Facility data'!C492)","v":""},{"$f":"IF(ISNUMBER($G493),IF($G493<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G493)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G493)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),('Cost models'!$F$4+'Cost models'!$E$4*$G493)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),IF($G493<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G493)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G493)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),IF($G493<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G493)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G493)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),_xlfn.IFS(AND($G493<='Cost models'!$C$7,$G493>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G493)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G493<='Cost models'!$C$7,$G493<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G493)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G493>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G493)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),IF($G493<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G493)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G493)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),_xlfn.IFS($G493<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G493)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G493>'Cost models'!$C$9,$G493<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G493)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G493>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G493)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G493),IF($G493<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G493)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G493)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B493=\"\",\"\",IF(ISNUMBER('Facility data'!D492),'Facility data'!D492,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D493)*ISNUMBER('Facility data'!$C492))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D493,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D493,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D493,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W493=\"\",\"\",W493=1,\"Low impact\",W493=2,\"Mid-range impact\",W493=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U493=\"\",\"\",U493<0.01,1,AND(U493>=0.01,U493<=0.02),2,U493>0.02,3)","v":""},null,{"$f":"IF(T493=\"\",\"\",T493/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ493)+(0.0062454442*$Y493)+(-0.0005191748*($AQ493*$Y493))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ493)+(0.0062454442*$Y493)+(-0.0005191748*($AQ493*$Y493))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ493)+(0.0062454442*$Y493)+(-0.0005191748*($AQ493*$Y493))),\"\")","v":""},{"$f":"_xlfn.IFS(Z493=\"\",\"\",Z493<1.5,\"Weak\",AND(Z493>=1.5,Z493<=2.5),\"Mid-Range\",Z493>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z493=\"\",\"\",Z493<1.5,1,AND(Z493>=1.5,Z493<=2.5),2,Z493>2.5,3)","v":""},null,{"$f":"IF(OR(W493=\"\",AB493=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB493,W493))","v":""},{"$f":"_xlfn.IFS(AD493=\"\",\"\",AD493=\"Impact Not Likely to be Substantial\",1,AD493=\"Impact Unclear\",2,AD493=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D493=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D493,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG493=\"\",\"\",IF(AG493>National_B_tables[Column3]*1.25,3,IF(AG493<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D493=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D493,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D493,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI493=\"\",\"\",IF(AI493>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI493<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D493=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D493,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D493,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK493=\"\",\"\",IF(AK493>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK493<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D493=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D493,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D493,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM493=\"\",\"\",IF(AM493>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM493<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D493=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D493,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D493,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D493,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D493=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D493,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ493=\"\",\"\",IF(AQ493<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ493>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS493=\"\",\"\",AS493<1.5,\"High impact\",AS493>2.5,\"Low impact\",AND(AS493>=1.5,AS493<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS493=\"\",\"\",AS493>2.5,1,AND(AS493>=1.5,AS493<=2.5),2,AS493<1.5,3)","v":""},null,{"$f":"IF(B493=\"\",\"\",IF(OR(AE493=\"\",AT493=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE493,AU493)))","v":""}]
[{"$f":"IF('Census match'!A493=\"\",\"\",'Census match'!A493)","v":""},{"$f":"IF('Census match'!B493=\"\",\"\",'Census match'!B493)","v":""},{"$f":"IF(AND(NOT(A494=\"\"),'Census match'!E493=\"\"),\"No Census match\",'Census match'!E493)","v":""},{"$f":"'Census match'!J493","v":""},{"$f":"IF($D494=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D494,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D494=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D494,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C493=\"\",D494=\"\"),\"\",'Facility data'!C493)","v":""},{"$f":"IF(ISNUMBER($G494),IF($G494<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G494)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G494)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),('Cost models'!$F$4+'Cost models'!$E$4*$G494)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),IF($G494<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G494)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G494)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),IF($G494<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G494)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G494)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),_xlfn.IFS(AND($G494<='Cost models'!$C$7,$G494>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G494)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G494<='Cost models'!$C$7,$G494<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G494)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G494>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G494)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),IF($G494<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G494)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G494)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),_xlfn.IFS($G494<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G494)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G494>'Cost models'!$C$9,$G494<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G494)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G494>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G494)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G494),IF($G494<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G494)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G494)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B494=\"\",\"\",IF(ISNUMBER('Facility data'!D493),'Facility data'!D493,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D494)*ISNUMBER('Facility data'!$C493))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D494,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D494,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D494,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W494=\"\",\"\",W494=1,\"Low impact\",W494=2,\"Mid-range impact\",W494=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U494=\"\",\"\",U494<0.01,1,AND(U494>=0.01,U494<=0.02),2,U494>0.02,3)","v":""},null,{"$f":"IF(T494=\"\",\"\",T494/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ494)+(0.0062454442*$Y494)+(-0.0005191748*($AQ494*$Y494))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ494)+(0.0062454442*$Y494)+(-0.0005191748*($AQ494*$Y494))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ494)+(0.0062454442*$Y494)+(-0.0005191748*($AQ494*$Y494))),\"\")","v":""},{"$f":"_xlfn.IFS(Z494=\"\",\"\",Z494<1.5,\"Weak\",AND(Z494>=1.5,Z494<=2.5),\"Mid-Range\",Z494>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z494=\"\",\"\",Z494<1.5,1,AND(Z494>=1.5,Z494<=2.5),2,Z494>2.5,3)","v":""},null,{"$f":"IF(OR(W494=\"\",AB494=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB494,W494))","v":""},{"$f":"_xlfn.IFS(AD494=\"\",\"\",AD494=\"Impact Not Likely to be Substantial\",1,AD494=\"Impact Unclear\",2,AD494=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D494=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D494,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG494=\"\",\"\",IF(AG494>National_B_tables[Column3]*1.25,3,IF(AG494<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D494=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D494,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D494,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI494=\"\",\"\",IF(AI494>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI494<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D494=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D494,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D494,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK494=\"\",\"\",IF(AK494>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK494<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D494=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D494,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D494,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM494=\"\",\"\",IF(AM494>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM494<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D494=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D494,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D494,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D494,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D494=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D494,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ494=\"\",\"\",IF(AQ494<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ494>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS494=\"\",\"\",AS494<1.5,\"High impact\",AS494>2.5,\"Low impact\",AND(AS494>=1.5,AS494<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS494=\"\",\"\",AS494>2.5,1,AND(AS494>=1.5,AS494<=2.5),2,AS494<1.5,3)","v":""},null,{"$f":"IF(B494=\"\",\"\",IF(OR(AE494=\"\",AT494=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE494,AU494)))","v":""}]
[{"$f":"IF('Census match'!A494=\"\",\"\",'Census match'!A494)","v":""},{"$f":"IF('Census match'!B494=\"\",\"\",'Census match'!B494)","v":""},{"$f":"IF(AND(NOT(A495=\"\"),'Census match'!E494=\"\"),\"No Census match\",'Census match'!E494)","v":""},{"$f":"'Census match'!J494","v":""},{"$f":"IF($D495=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D495,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D495=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D495,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C494=\"\",D495=\"\"),\"\",'Facility data'!C494)","v":""},{"$f":"IF(ISNUMBER($G495),IF($G495<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G495)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G495)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),('Cost models'!$F$4+'Cost models'!$E$4*$G495)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),IF($G495<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G495)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G495)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),IF($G495<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G495)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G495)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),_xlfn.IFS(AND($G495<='Cost models'!$C$7,$G495>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G495)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G495<='Cost models'!$C$7,$G495<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G495)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G495>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G495)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),IF($G495<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G495)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G495)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),_xlfn.IFS($G495<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G495)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G495>'Cost models'!$C$9,$G495<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G495)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G495>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G495)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G495),IF($G495<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G495)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G495)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B495=\"\",\"\",IF(ISNUMBER('Facility data'!D494),'Facility data'!D494,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D495)*ISNUMBER('Facility data'!$C494))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D495,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D495,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D495,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W495=\"\",\"\",W495=1,\"Low impact\",W495=2,\"Mid-range impact\",W495=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U495=\"\",\"\",U495<0.01,1,AND(U495>=0.01,U495<=0.02),2,U495>0.02,3)","v":""},null,{"$f":"IF(T495=\"\",\"\",T495/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ495)+(0.0062454442*$Y495)+(-0.0005191748*($AQ495*$Y495))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ495)+(0.0062454442*$Y495)+(-0.0005191748*($AQ495*$Y495))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ495)+(0.0062454442*$Y495)+(-0.0005191748*($AQ495*$Y495))),\"\")","v":""},{"$f":"_xlfn.IFS(Z495=\"\",\"\",Z495<1.5,\"Weak\",AND(Z495>=1.5,Z495<=2.5),\"Mid-Range\",Z495>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z495=\"\",\"\",Z495<1.5,1,AND(Z495>=1.5,Z495<=2.5),2,Z495>2.5,3)","v":""},null,{"$f":"IF(OR(W495=\"\",AB495=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB495,W495))","v":""},{"$f":"_xlfn.IFS(AD495=\"\",\"\",AD495=\"Impact Not Likely to be Substantial\",1,AD495=\"Impact Unclear\",2,AD495=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D495=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D495,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG495=\"\",\"\",IF(AG495>National_B_tables[Column3]*1.25,3,IF(AG495<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D495=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D495,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D495,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI495=\"\",\"\",IF(AI495>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI495<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D495=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D495,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D495,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK495=\"\",\"\",IF(AK495>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK495<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D495=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D495,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D495,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM495=\"\",\"\",IF(AM495>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM495<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D495=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D495,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D495,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D495,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D495=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D495,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ495=\"\",\"\",IF(AQ495<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ495>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS495=\"\",\"\",AS495<1.5,\"High impact\",AS495>2.5,\"Low impact\",AND(AS495>=1.5,AS495<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS495=\"\",\"\",AS495>2.5,1,AND(AS495>=1.5,AS495<=2.5),2,AS495<1.5,3)","v":""},null,{"$f":"IF(B495=\"\",\"\",IF(OR(AE495=\"\",AT495=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE495,AU495)))","v":""}]
[{"$f":"IF('Census match'!A495=\"\",\"\",'Census match'!A495)","v":""},{"$f":"IF('Census match'!B495=\"\",\"\",'Census match'!B495)","v":""},{"$f":"IF(AND(NOT(A496=\"\"),'Census match'!E495=\"\"),\"No Census match\",'Census match'!E495)","v":""},{"$f":"'Census match'!J495","v":""},{"$f":"IF($D496=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D496,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D496=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D496,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C495=\"\",D496=\"\"),\"\",'Facility data'!C495)","v":""},{"$f":"IF(ISNUMBER($G496),IF($G496<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G496)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G496)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),('Cost models'!$F$4+'Cost models'!$E$4*$G496)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),IF($G496<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G496)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G496)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),IF($G496<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G496)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G496)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),_xlfn.IFS(AND($G496<='Cost models'!$C$7,$G496>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G496)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G496<='Cost models'!$C$7,$G496<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G496)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G496>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G496)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),IF($G496<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G496)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G496)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),_xlfn.IFS($G496<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G496)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G496>'Cost models'!$C$9,$G496<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G496)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G496>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G496)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G496),IF($G496<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G496)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G496)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B496=\"\",\"\",IF(ISNUMBER('Facility data'!D495),'Facility data'!D495,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D496)*ISNUMBER('Facility data'!$C495))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D496,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D496,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D496,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W496=\"\",\"\",W496=1,\"Low impact\",W496=2,\"Mid-range impact\",W496=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U496=\"\",\"\",U496<0.01,1,AND(U496>=0.01,U496<=0.02),2,U496>0.02,3)","v":""},null,{"$f":"IF(T496=\"\",\"\",T496/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ496)+(0.0062454442*$Y496)+(-0.0005191748*($AQ496*$Y496))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ496)+(0.0062454442*$Y496)+(-0.0005191748*($AQ496*$Y496))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ496)+(0.0062454442*$Y496)+(-0.0005191748*($AQ496*$Y496))),\"\")","v":""},{"$f":"_xlfn.IFS(Z496=\"\",\"\",Z496<1.5,\"Weak\",AND(Z496>=1.5,Z496<=2.5),\"Mid-Range\",Z496>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z496=\"\",\"\",Z496<1.5,1,AND(Z496>=1.5,Z496<=2.5),2,Z496>2.5,3)","v":""},null,{"$f":"IF(OR(W496=\"\",AB496=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB496,W496))","v":""},{"$f":"_xlfn.IFS(AD496=\"\",\"\",AD496=\"Impact Not Likely to be Substantial\",1,AD496=\"Impact Unclear\",2,AD496=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D496=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D496,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG496=\"\",\"\",IF(AG496>National_B_tables[Column3]*1.25,3,IF(AG496<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D496=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D496,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D496,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI496=\"\",\"\",IF(AI496>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI496<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D496=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D496,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D496,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK496=\"\",\"\",IF(AK496>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK496<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D496=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D496,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D496,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM496=\"\",\"\",IF(AM496>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM496<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D496=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D496,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D496,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D496,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D496=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D496,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ496=\"\",\"\",IF(AQ496<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ496>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS496=\"\",\"\",AS496<1.5,\"High impact\",AS496>2.5,\"Low impact\",AND(AS496>=1.5,AS496<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS496=\"\",\"\",AS496>2.5,1,AND(AS496>=1.5,AS496<=2.5),2,AS496<1.5,3)","v":""},null,{"$f":"IF(B496=\"\",\"\",IF(OR(AE496=\"\",AT496=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE496,AU496)))","v":""}]
[{"$f":"IF('Census match'!A496=\"\",\"\",'Census match'!A496)","v":""},{"$f":"IF('Census match'!B496=\"\",\"\",'Census match'!B496)","v":""},{"$f":"IF(AND(NOT(A497=\"\"),'Census match'!E496=\"\"),\"No Census match\",'Census match'!E496)","v":""},{"$f":"'Census match'!J496","v":""},{"$f":"IF($D497=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D497,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D497=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D497,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C496=\"\",D497=\"\"),\"\",'Facility data'!C496)","v":""},{"$f":"IF(ISNUMBER($G497),IF($G497<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G497)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G497)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),('Cost models'!$F$4+'Cost models'!$E$4*$G497)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),IF($G497<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G497)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G497)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),IF($G497<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G497)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G497)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),_xlfn.IFS(AND($G497<='Cost models'!$C$7,$G497>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G497)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G497<='Cost models'!$C$7,$G497<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G497)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G497>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G497)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),IF($G497<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G497)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G497)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),_xlfn.IFS($G497<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G497)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G497>'Cost models'!$C$9,$G497<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G497)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G497>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G497)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G497),IF($G497<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G497)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G497)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B497=\"\",\"\",IF(ISNUMBER('Facility data'!D496),'Facility data'!D496,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D497)*ISNUMBER('Facility data'!$C496))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D497,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D497,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D497,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W497=\"\",\"\",W497=1,\"Low impact\",W497=2,\"Mid-range impact\",W497=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U497=\"\",\"\",U497<0.01,1,AND(U497>=0.01,U497<=0.02),2,U497>0.02,3)","v":""},null,{"$f":"IF(T497=\"\",\"\",T497/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ497)+(0.0062454442*$Y497)+(-0.0005191748*($AQ497*$Y497))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ497)+(0.0062454442*$Y497)+(-0.0005191748*($AQ497*$Y497))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ497)+(0.0062454442*$Y497)+(-0.0005191748*($AQ497*$Y497))),\"\")","v":""},{"$f":"_xlfn.IFS(Z497=\"\",\"\",Z497<1.5,\"Weak\",AND(Z497>=1.5,Z497<=2.5),\"Mid-Range\",Z497>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z497=\"\",\"\",Z497<1.5,1,AND(Z497>=1.5,Z497<=2.5),2,Z497>2.5,3)","v":""},null,{"$f":"IF(OR(W497=\"\",AB497=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB497,W497))","v":""},{"$f":"_xlfn.IFS(AD497=\"\",\"\",AD497=\"Impact Not Likely to be Substantial\",1,AD497=\"Impact Unclear\",2,AD497=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D497=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D497,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG497=\"\",\"\",IF(AG497>National_B_tables[Column3]*1.25,3,IF(AG497<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D497=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D497,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D497,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI497=\"\",\"\",IF(AI497>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI497<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D497=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D497,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D497,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK497=\"\",\"\",IF(AK497>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK497<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D497=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D497,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D497,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM497=\"\",\"\",IF(AM497>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM497<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D497=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D497,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D497,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D497,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D497=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D497,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ497=\"\",\"\",IF(AQ497<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ497>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS497=\"\",\"\",AS497<1.5,\"High impact\",AS497>2.5,\"Low impact\",AND(AS497>=1.5,AS497<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS497=\"\",\"\",AS497>2.5,1,AND(AS497>=1.5,AS497<=2.5),2,AS497<1.5,3)","v":""},null,{"$f":"IF(B497=\"\",\"\",IF(OR(AE497=\"\",AT497=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE497,AU497)))","v":""}]
[{"$f":"IF('Census match'!A497=\"\",\"\",'Census match'!A497)","v":""},{"$f":"IF('Census match'!B497=\"\",\"\",'Census match'!B497)","v":""},{"$f":"IF(AND(NOT(A498=\"\"),'Census match'!E497=\"\"),\"No Census match\",'Census match'!E497)","v":""},{"$f":"'Census match'!J497","v":""},{"$f":"IF($D498=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D498,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D498=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D498,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C497=\"\",D498=\"\"),\"\",'Facility data'!C497)","v":""},{"$f":"IF(ISNUMBER($G498),IF($G498<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G498)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G498)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),('Cost models'!$F$4+'Cost models'!$E$4*$G498)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),IF($G498<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G498)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G498)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),IF($G498<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G498)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G498)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),_xlfn.IFS(AND($G498<='Cost models'!$C$7,$G498>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G498)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G498<='Cost models'!$C$7,$G498<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G498)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G498>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G498)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),IF($G498<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G498)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G498)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),_xlfn.IFS($G498<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G498)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G498>'Cost models'!$C$9,$G498<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G498)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G498>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G498)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G498),IF($G498<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G498)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G498)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B498=\"\",\"\",IF(ISNUMBER('Facility data'!D497),'Facility data'!D497,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D498)*ISNUMBER('Facility data'!$C497))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D498,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D498,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D498,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W498=\"\",\"\",W498=1,\"Low impact\",W498=2,\"Mid-range impact\",W498=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U498=\"\",\"\",U498<0.01,1,AND(U498>=0.01,U498<=0.02),2,U498>0.02,3)","v":""},null,{"$f":"IF(T498=\"\",\"\",T498/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ498)+(0.0062454442*$Y498)+(-0.0005191748*($AQ498*$Y498))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ498)+(0.0062454442*$Y498)+(-0.0005191748*($AQ498*$Y498))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ498)+(0.0062454442*$Y498)+(-0.0005191748*($AQ498*$Y498))),\"\")","v":""},{"$f":"_xlfn.IFS(Z498=\"\",\"\",Z498<1.5,\"Weak\",AND(Z498>=1.5,Z498<=2.5),\"Mid-Range\",Z498>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z498=\"\",\"\",Z498<1.5,1,AND(Z498>=1.5,Z498<=2.5),2,Z498>2.5,3)","v":""},null,{"$f":"IF(OR(W498=\"\",AB498=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB498,W498))","v":""},{"$f":"_xlfn.IFS(AD498=\"\",\"\",AD498=\"Impact Not Likely to be Substantial\",1,AD498=\"Impact Unclear\",2,AD498=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D498=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D498,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG498=\"\",\"\",IF(AG498>National_B_tables[Column3]*1.25,3,IF(AG498<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D498=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D498,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D498,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI498=\"\",\"\",IF(AI498>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI498<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D498=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D498,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D498,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK498=\"\",\"\",IF(AK498>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK498<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D498=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D498,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D498,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM498=\"\",\"\",IF(AM498>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM498<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D498=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D498,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D498,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D498,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D498=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D498,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ498=\"\",\"\",IF(AQ498<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ498>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS498=\"\",\"\",AS498<1.5,\"High impact\",AS498>2.5,\"Low impact\",AND(AS498>=1.5,AS498<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS498=\"\",\"\",AS498>2.5,1,AND(AS498>=1.5,AS498<=2.5),2,AS498<1.5,3)","v":""},null,{"$f":"IF(B498=\"\",\"\",IF(OR(AE498=\"\",AT498=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE498,AU498)))","v":""}]
[{"$f":"IF('Census match'!A498=\"\",\"\",'Census match'!A498)","v":""},{"$f":"IF('Census match'!B498=\"\",\"\",'Census match'!B498)","v":""},{"$f":"IF(AND(NOT(A499=\"\"),'Census match'!E498=\"\"),\"No Census match\",'Census match'!E498)","v":""},{"$f":"'Census match'!J498","v":""},{"$f":"IF($D499=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D499,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D499=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D499,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C498=\"\",D499=\"\"),\"\",'Facility data'!C498)","v":""},{"$f":"IF(ISNUMBER($G499),IF($G499<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G499)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G499)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),('Cost models'!$F$4+'Cost models'!$E$4*$G499)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),IF($G499<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G499)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G499)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),IF($G499<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G499)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G499)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),_xlfn.IFS(AND($G499<='Cost models'!$C$7,$G499>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G499)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G499<='Cost models'!$C$7,$G499<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G499)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G499>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G499)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),IF($G499<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G499)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G499)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),_xlfn.IFS($G499<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G499)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G499>'Cost models'!$C$9,$G499<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G499)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G499>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G499)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G499),IF($G499<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G499)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G499)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B499=\"\",\"\",IF(ISNUMBER('Facility data'!D498),'Facility data'!D498,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D499)*ISNUMBER('Facility data'!$C498))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D499,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D499,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D499,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W499=\"\",\"\",W499=1,\"Low impact\",W499=2,\"Mid-range impact\",W499=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U499=\"\",\"\",U499<0.01,1,AND(U499>=0.01,U499<=0.02),2,U499>0.02,3)","v":""},null,{"$f":"IF(T499=\"\",\"\",T499/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ499)+(0.0062454442*$Y499)+(-0.0005191748*($AQ499*$Y499))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ499)+(0.0062454442*$Y499)+(-0.0005191748*($AQ499*$Y499))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ499)+(0.0062454442*$Y499)+(-0.0005191748*($AQ499*$Y499))),\"\")","v":""},{"$f":"_xlfn.IFS(Z499=\"\",\"\",Z499<1.5,\"Weak\",AND(Z499>=1.5,Z499<=2.5),\"Mid-Range\",Z499>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z499=\"\",\"\",Z499<1.5,1,AND(Z499>=1.5,Z499<=2.5),2,Z499>2.5,3)","v":""},null,{"$f":"IF(OR(W499=\"\",AB499=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB499,W499))","v":""},{"$f":"_xlfn.IFS(AD499=\"\",\"\",AD499=\"Impact Not Likely to be Substantial\",1,AD499=\"Impact Unclear\",2,AD499=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D499=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D499,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG499=\"\",\"\",IF(AG499>National_B_tables[Column3]*1.25,3,IF(AG499<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D499=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D499,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D499,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI499=\"\",\"\",IF(AI499>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI499<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D499=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D499,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D499,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK499=\"\",\"\",IF(AK499>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK499<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D499=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D499,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D499,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM499=\"\",\"\",IF(AM499>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM499<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D499=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D499,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D499,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D499,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D499=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D499,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ499=\"\",\"\",IF(AQ499<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ499>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS499=\"\",\"\",AS499<1.5,\"High impact\",AS499>2.5,\"Low impact\",AND(AS499>=1.5,AS499<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS499=\"\",\"\",AS499>2.5,1,AND(AS499>=1.5,AS499<=2.5),2,AS499<1.5,3)","v":""},null,{"$f":"IF(B499=\"\",\"\",IF(OR(AE499=\"\",AT499=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE499,AU499)))","v":""}]
[{"$f":"IF('Census match'!A499=\"\",\"\",'Census match'!A499)","v":""},{"$f":"IF('Census match'!B499=\"\",\"\",'Census match'!B499)","v":""},{"$f":"IF(AND(NOT(A500=\"\"),'Census match'!E499=\"\"),\"No Census match\",'Census match'!E499)","v":""},{"$f":"'Census match'!J499","v":""},{"$f":"IF($D500=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D500,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D500=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D500,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C499=\"\",D500=\"\"),\"\",'Facility data'!C499)","v":""},{"$f":"IF(ISNUMBER($G500),IF($G500<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G500)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G500)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),('Cost models'!$F$4+'Cost models'!$E$4*$G500)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),IF($G500<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G500)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G500)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),IF($G500<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G500)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G500)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),_xlfn.IFS(AND($G500<='Cost models'!$C$7,$G500>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G500)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G500<='Cost models'!$C$7,$G500<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G500)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G500>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G500)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),IF($G500<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G500)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G500)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),_xlfn.IFS($G500<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G500)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G500>'Cost models'!$C$9,$G500<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G500)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G500>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G500)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G500),IF($G500<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G500)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G500)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B500=\"\",\"\",IF(ISNUMBER('Facility data'!D499),'Facility data'!D499,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D500)*ISNUMBER('Facility data'!$C499))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D500,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D500,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D500,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W500=\"\",\"\",W500=1,\"Low impact\",W500=2,\"Mid-range impact\",W500=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U500=\"\",\"\",U500<0.01,1,AND(U500>=0.01,U500<=0.02),2,U500>0.02,3)","v":""},null,{"$f":"IF(T500=\"\",\"\",T500/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ500)+(0.0062454442*$Y500)+(-0.0005191748*($AQ500*$Y500))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ500)+(0.0062454442*$Y500)+(-0.0005191748*($AQ500*$Y500))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ500)+(0.0062454442*$Y500)+(-0.0005191748*($AQ500*$Y500))),\"\")","v":""},{"$f":"_xlfn.IFS(Z500=\"\",\"\",Z500<1.5,\"Weak\",AND(Z500>=1.5,Z500<=2.5),\"Mid-Range\",Z500>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z500=\"\",\"\",Z500<1.5,1,AND(Z500>=1.5,Z500<=2.5),2,Z500>2.5,3)","v":""},null,{"$f":"IF(OR(W500=\"\",AB500=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB500,W500))","v":""},{"$f":"_xlfn.IFS(AD500=\"\",\"\",AD500=\"Impact Not Likely to be Substantial\",1,AD500=\"Impact Unclear\",2,AD500=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D500=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D500,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG500=\"\",\"\",IF(AG500>National_B_tables[Column3]*1.25,3,IF(AG500<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D500=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D500,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D500,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI500=\"\",\"\",IF(AI500>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI500<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D500=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D500,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D500,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK500=\"\",\"\",IF(AK500>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK500<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D500=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D500,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D500,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM500=\"\",\"\",IF(AM500>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM500<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D500=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D500,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D500,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D500,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D500=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D500,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ500=\"\",\"\",IF(AQ500<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ500>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS500=\"\",\"\",AS500<1.5,\"High impact\",AS500>2.5,\"Low impact\",AND(AS500>=1.5,AS500<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS500=\"\",\"\",AS500>2.5,1,AND(AS500>=1.5,AS500<=2.5),2,AS500<1.5,3)","v":""},null,{"$f":"IF(B500=\"\",\"\",IF(OR(AE500=\"\",AT500=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE500,AU500)))","v":""}]
[{"$f":"IF('Census match'!A500=\"\",\"\",'Census match'!A500)","v":""},{"$f":"IF('Census match'!B500=\"\",\"\",'Census match'!B500)","v":""},{"$f":"IF(AND(NOT(A501=\"\"),'Census match'!E500=\"\"),\"No Census match\",'Census match'!E500)","v":""},{"$f":"'Census match'!J500","v":""},{"$f":"IF($D501=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D501,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D501=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D501,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C500=\"\",D501=\"\"),\"\",'Facility data'!C500)","v":""},{"$f":"IF(ISNUMBER($G501),IF($G501<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G501)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G501)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),('Cost models'!$F$4+'Cost models'!$E$4*$G501)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),IF($G501<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G501)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G501)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),IF($G501<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G501)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G501)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),_xlfn.IFS(AND($G501<='Cost models'!$C$7,$G501>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G501)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G501<='Cost models'!$C$7,$G501<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G501)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G501>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G501)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),IF($G501<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G501)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G501)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),_xlfn.IFS($G501<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G501)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G501>'Cost models'!$C$9,$G501<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G501)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G501>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G501)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G501),IF($G501<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G501)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G501)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B501=\"\",\"\",IF(ISNUMBER('Facility data'!D500),'Facility data'!D500,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D501)*ISNUMBER('Facility data'!$C500))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D501,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D501,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D501,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W501=\"\",\"\",W501=1,\"Low impact\",W501=2,\"Mid-range impact\",W501=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U501=\"\",\"\",U501<0.01,1,AND(U501>=0.01,U501<=0.02),2,U501>0.02,3)","v":""},null,{"$f":"IF(T501=\"\",\"\",T501/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ501)+(0.0062454442*$Y501)+(-0.0005191748*($AQ501*$Y501))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ501)+(0.0062454442*$Y501)+(-0.0005191748*($AQ501*$Y501))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ501)+(0.0062454442*$Y501)+(-0.0005191748*($AQ501*$Y501))),\"\")","v":""},{"$f":"_xlfn.IFS(Z501=\"\",\"\",Z501<1.5,\"Weak\",AND(Z501>=1.5,Z501<=2.5),\"Mid-Range\",Z501>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z501=\"\",\"\",Z501<1.5,1,AND(Z501>=1.5,Z501<=2.5),2,Z501>2.5,3)","v":""},null,{"$f":"IF(OR(W501=\"\",AB501=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB501,W501))","v":""},{"$f":"_xlfn.IFS(AD501=\"\",\"\",AD501=\"Impact Not Likely to be Substantial\",1,AD501=\"Impact Unclear\",2,AD501=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D501=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D501,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG501=\"\",\"\",IF(AG501>National_B_tables[Column3]*1.25,3,IF(AG501<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D501=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D501,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D501,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI501=\"\",\"\",IF(AI501>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI501<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D501=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D501,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D501,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK501=\"\",\"\",IF(AK501>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK501<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D501=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D501,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D501,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM501=\"\",\"\",IF(AM501>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM501<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D501=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D501,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D501,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D501,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D501=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D501,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ501=\"\",\"\",IF(AQ501<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ501>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS501=\"\",\"\",AS501<1.5,\"High impact\",AS501>2.5,\"Low impact\",AND(AS501>=1.5,AS501<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS501=\"\",\"\",AS501>2.5,1,AND(AS501>=1.5,AS501<=2.5),2,AS501<1.5,3)","v":""},null,{"$f":"IF(B501=\"\",\"\",IF(OR(AE501=\"\",AT501=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE501,AU501)))","v":""}]
[{"$f":"IF('Census match'!A501=\"\",\"\",'Census match'!A501)","v":""},{"$f":"IF('Census match'!B501=\"\",\"\",'Census match'!B501)","v":""},{"$f":"IF(AND(NOT(A502=\"\"),'Census match'!E501=\"\"),\"No Census match\",'Census match'!E501)","v":""},{"$f":"'Census match'!J501","v":""},{"$f":"IF($D502=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D502,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D502=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D502,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C501=\"\",D502=\"\"),\"\",'Facility data'!C501)","v":""},{"$f":"IF(ISNUMBER($G502),IF($G502<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G502)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G502)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),('Cost models'!$F$4+'Cost models'!$E$4*$G502)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),IF($G502<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G502)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G502)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),IF($G502<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G502)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G502)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),_xlfn.IFS(AND($G502<='Cost models'!$C$7,$G502>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G502)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G502<='Cost models'!$C$7,$G502<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G502)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G502>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G502)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),IF($G502<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G502)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G502)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),_xlfn.IFS($G502<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G502)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G502>'Cost models'!$C$9,$G502<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G502)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G502>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G502)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G502),IF($G502<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G502)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G502)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B502=\"\",\"\",IF(ISNUMBER('Facility data'!D501),'Facility data'!D501,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D502)*ISNUMBER('Facility data'!$C501))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D502,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D502,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D502,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W502=\"\",\"\",W502=1,\"Low impact\",W502=2,\"Mid-range impact\",W502=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U502=\"\",\"\",U502<0.01,1,AND(U502>=0.01,U502<=0.02),2,U502>0.02,3)","v":""},null,{"$f":"IF(T502=\"\",\"\",T502/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ502)+(0.0062454442*$Y502)+(-0.0005191748*($AQ502*$Y502))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ502)+(0.0062454442*$Y502)+(-0.0005191748*($AQ502*$Y502))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ502)+(0.0062454442*$Y502)+(-0.0005191748*($AQ502*$Y502))),\"\")","v":""},{"$f":"_xlfn.IFS(Z502=\"\",\"\",Z502<1.5,\"Weak\",AND(Z502>=1.5,Z502<=2.5),\"Mid-Range\",Z502>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z502=\"\",\"\",Z502<1.5,1,AND(Z502>=1.5,Z502<=2.5),2,Z502>2.5,3)","v":""},null,{"$f":"IF(OR(W502=\"\",AB502=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB502,W502))","v":""},{"$f":"_xlfn.IFS(AD502=\"\",\"\",AD502=\"Impact Not Likely to be Substantial\",1,AD502=\"Impact Unclear\",2,AD502=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D502=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D502,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG502=\"\",\"\",IF(AG502>National_B_tables[Column3]*1.25,3,IF(AG502<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D502=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D502,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D502,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI502=\"\",\"\",IF(AI502>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI502<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D502=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D502,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D502,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK502=\"\",\"\",IF(AK502>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK502<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D502=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D502,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D502,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM502=\"\",\"\",IF(AM502>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM502<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D502=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D502,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D502,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D502,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D502=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D502,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ502=\"\",\"\",IF(AQ502<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ502>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS502=\"\",\"\",AS502<1.5,\"High impact\",AS502>2.5,\"Low impact\",AND(AS502>=1.5,AS502<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS502=\"\",\"\",AS502>2.5,1,AND(AS502>=1.5,AS502<=2.5),2,AS502<1.5,3)","v":""},null,{"$f":"IF(B502=\"\",\"\",IF(OR(AE502=\"\",AT502=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE502,AU502)))","v":""}]
[{"$f":"IF('Census match'!A502=\"\",\"\",'Census match'!A502)","v":""},{"$f":"IF('Census match'!B502=\"\",\"\",'Census match'!B502)","v":""},{"$f":"IF(AND(NOT(A503=\"\"),'Census match'!E502=\"\"),\"No Census match\",'Census match'!E502)","v":""},{"$f":"'Census match'!J502","v":""},{"$f":"IF($D503=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D503,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D503=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D503,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C502=\"\",D503=\"\"),\"\",'Facility data'!C502)","v":""},{"$f":"IF(ISNUMBER($G503),IF($G503<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G503)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G503)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),('Cost models'!$F$4+'Cost models'!$E$4*$G503)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),IF($G503<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G503)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G503)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),IF($G503<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G503)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G503)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),_xlfn.IFS(AND($G503<='Cost models'!$C$7,$G503>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G503)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G503<='Cost models'!$C$7,$G503<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G503)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G503>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G503)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),IF($G503<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G503)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G503)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),_xlfn.IFS($G503<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G503)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G503>'Cost models'!$C$9,$G503<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G503)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G503>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G503)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G503),IF($G503<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G503)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G503)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B503=\"\",\"\",IF(ISNUMBER('Facility data'!D502),'Facility data'!D502,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D503)*ISNUMBER('Facility data'!$C502))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D503,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D503,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D503,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W503=\"\",\"\",W503=1,\"Low impact\",W503=2,\"Mid-range impact\",W503=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U503=\"\",\"\",U503<0.01,1,AND(U503>=0.01,U503<=0.02),2,U503>0.02,3)","v":""},null,{"$f":"IF(T503=\"\",\"\",T503/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ503)+(0.0062454442*$Y503)+(-0.0005191748*($AQ503*$Y503))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ503)+(0.0062454442*$Y503)+(-0.0005191748*($AQ503*$Y503))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ503)+(0.0062454442*$Y503)+(-0.0005191748*($AQ503*$Y503))),\"\")","v":""},{"$f":"_xlfn.IFS(Z503=\"\",\"\",Z503<1.5,\"Weak\",AND(Z503>=1.5,Z503<=2.5),\"Mid-Range\",Z503>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z503=\"\",\"\",Z503<1.5,1,AND(Z503>=1.5,Z503<=2.5),2,Z503>2.5,3)","v":""},null,{"$f":"IF(OR(W503=\"\",AB503=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB503,W503))","v":""},{"$f":"_xlfn.IFS(AD503=\"\",\"\",AD503=\"Impact Not Likely to be Substantial\",1,AD503=\"Impact Unclear\",2,AD503=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D503=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D503,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG503=\"\",\"\",IF(AG503>National_B_tables[Column3]*1.25,3,IF(AG503<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D503=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D503,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D503,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI503=\"\",\"\",IF(AI503>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI503<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D503=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D503,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D503,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK503=\"\",\"\",IF(AK503>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK503<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D503=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D503,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D503,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM503=\"\",\"\",IF(AM503>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM503<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D503=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D503,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D503,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D503,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D503=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D503,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ503=\"\",\"\",IF(AQ503<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ503>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS503=\"\",\"\",AS503<1.5,\"High impact\",AS503>2.5,\"Low impact\",AND(AS503>=1.5,AS503<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS503=\"\",\"\",AS503>2.5,1,AND(AS503>=1.5,AS503<=2.5),2,AS503<1.5,3)","v":""},null,{"$f":"IF(B503=\"\",\"\",IF(OR(AE503=\"\",AT503=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE503,AU503)))","v":""}]
[{"$f":"IF('Census match'!A503=\"\",\"\",'Census match'!A503)","v":""},{"$f":"IF('Census match'!B503=\"\",\"\",'Census match'!B503)","v":""},{"$f":"IF(AND(NOT(A504=\"\"),'Census match'!E503=\"\"),\"No Census match\",'Census match'!E503)","v":""},{"$f":"'Census match'!J503","v":""},{"$f":"IF($D504=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D504,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D504=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D504,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C503=\"\",D504=\"\"),\"\",'Facility data'!C503)","v":""},{"$f":"IF(ISNUMBER($G504),IF($G504<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G504)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G504)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),('Cost models'!$F$4+'Cost models'!$E$4*$G504)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),IF($G504<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G504)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G504)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),IF($G504<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G504)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G504)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),_xlfn.IFS(AND($G504<='Cost models'!$C$7,$G504>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G504)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G504<='Cost models'!$C$7,$G504<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G504)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G504>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G504)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),IF($G504<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G504)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G504)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),_xlfn.IFS($G504<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G504)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G504>'Cost models'!$C$9,$G504<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G504)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G504>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G504)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G504),IF($G504<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G504)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G504)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B504=\"\",\"\",IF(ISNUMBER('Facility data'!D503),'Facility data'!D503,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D504)*ISNUMBER('Facility data'!$C503))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D504,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D504,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D504,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W504=\"\",\"\",W504=1,\"Low impact\",W504=2,\"Mid-range impact\",W504=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U504=\"\",\"\",U504<0.01,1,AND(U504>=0.01,U504<=0.02),2,U504>0.02,3)","v":""},null,{"$f":"IF(T504=\"\",\"\",T504/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ504)+(0.0062454442*$Y504)+(-0.0005191748*($AQ504*$Y504))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ504)+(0.0062454442*$Y504)+(-0.0005191748*($AQ504*$Y504))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ504)+(0.0062454442*$Y504)+(-0.0005191748*($AQ504*$Y504))),\"\")","v":""},{"$f":"_xlfn.IFS(Z504=\"\",\"\",Z504<1.5,\"Weak\",AND(Z504>=1.5,Z504<=2.5),\"Mid-Range\",Z504>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z504=\"\",\"\",Z504<1.5,1,AND(Z504>=1.5,Z504<=2.5),2,Z504>2.5,3)","v":""},null,{"$f":"IF(OR(W504=\"\",AB504=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB504,W504))","v":""},{"$f":"_xlfn.IFS(AD504=\"\",\"\",AD504=\"Impact Not Likely to be Substantial\",1,AD504=\"Impact Unclear\",2,AD504=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D504=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D504,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG504=\"\",\"\",IF(AG504>National_B_tables[Column3]*1.25,3,IF(AG504<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D504=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D504,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D504,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI504=\"\",\"\",IF(AI504>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI504<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D504=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D504,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D504,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK504=\"\",\"\",IF(AK504>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK504<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D504=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D504,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D504,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM504=\"\",\"\",IF(AM504>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM504<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D504=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D504,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D504,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D504,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D504=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D504,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ504=\"\",\"\",IF(AQ504<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ504>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS504=\"\",\"\",AS504<1.5,\"High impact\",AS504>2.5,\"Low impact\",AND(AS504>=1.5,AS504<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS504=\"\",\"\",AS504>2.5,1,AND(AS504>=1.5,AS504<=2.5),2,AS504<1.5,3)","v":""},null,{"$f":"IF(B504=\"\",\"\",IF(OR(AE504=\"\",AT504=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE504,AU504)))","v":""}]
[{"$f":"IF('Census match'!A504=\"\",\"\",'Census match'!A504)","v":""},{"$f":"IF('Census match'!B504=\"\",\"\",'Census match'!B504)","v":""},{"$f":"IF(AND(NOT(A505=\"\"),'Census match'!E504=\"\"),\"No Census match\",'Census match'!E504)","v":""},{"$f":"'Census match'!J504","v":""},{"$f":"IF($D505=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D505,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D505=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D505,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C504=\"\",D505=\"\"),\"\",'Facility data'!C504)","v":""},{"$f":"IF(ISNUMBER($G505),IF($G505<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G505)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G505)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),('Cost models'!$F$4+'Cost models'!$E$4*$G505)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),IF($G505<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G505)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G505)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),IF($G505<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G505)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G505)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),_xlfn.IFS(AND($G505<='Cost models'!$C$7,$G505>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G505)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G505<='Cost models'!$C$7,$G505<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G505)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G505>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G505)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),IF($G505<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G505)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G505)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),_xlfn.IFS($G505<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G505)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G505>'Cost models'!$C$9,$G505<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G505)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G505>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G505)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G505),IF($G505<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G505)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G505)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B505=\"\",\"\",IF(ISNUMBER('Facility data'!D504),'Facility data'!D504,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D505)*ISNUMBER('Facility data'!$C504))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D505,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D505,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D505,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W505=\"\",\"\",W505=1,\"Low impact\",W505=2,\"Mid-range impact\",W505=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U505=\"\",\"\",U505<0.01,1,AND(U505>=0.01,U505<=0.02),2,U505>0.02,3)","v":""},null,{"$f":"IF(T505=\"\",\"\",T505/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ505)+(0.0062454442*$Y505)+(-0.0005191748*($AQ505*$Y505))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ505)+(0.0062454442*$Y505)+(-0.0005191748*($AQ505*$Y505))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ505)+(0.0062454442*$Y505)+(-0.0005191748*($AQ505*$Y505))),\"\")","v":""},{"$f":"_xlfn.IFS(Z505=\"\",\"\",Z505<1.5,\"Weak\",AND(Z505>=1.5,Z505<=2.5),\"Mid-Range\",Z505>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z505=\"\",\"\",Z505<1.5,1,AND(Z505>=1.5,Z505<=2.5),2,Z505>2.5,3)","v":""},null,{"$f":"IF(OR(W505=\"\",AB505=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB505,W505))","v":""},{"$f":"_xlfn.IFS(AD505=\"\",\"\",AD505=\"Impact Not Likely to be Substantial\",1,AD505=\"Impact Unclear\",2,AD505=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D505=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D505,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG505=\"\",\"\",IF(AG505>National_B_tables[Column3]*1.25,3,IF(AG505<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D505=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D505,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D505,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI505=\"\",\"\",IF(AI505>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI505<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D505=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D505,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D505,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK505=\"\",\"\",IF(AK505>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK505<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D505=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D505,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D505,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM505=\"\",\"\",IF(AM505>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM505<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D505=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D505,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D505,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D505,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D505=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D505,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ505=\"\",\"\",IF(AQ505<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ505>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS505=\"\",\"\",AS505<1.5,\"High impact\",AS505>2.5,\"Low impact\",AND(AS505>=1.5,AS505<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS505=\"\",\"\",AS505>2.5,1,AND(AS505>=1.5,AS505<=2.5),2,AS505<1.5,3)","v":""},null,{"$f":"IF(B505=\"\",\"\",IF(OR(AE505=\"\",AT505=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE505,AU505)))","v":""}]
[{"$f":"IF('Census match'!A505=\"\",\"\",'Census match'!A505)","v":""},{"$f":"IF('Census match'!B505=\"\",\"\",'Census match'!B505)","v":""},{"$f":"IF(AND(NOT(A506=\"\"),'Census match'!E505=\"\"),\"No Census match\",'Census match'!E505)","v":""},{"$f":"'Census match'!J505","v":""},{"$f":"IF($D506=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D506,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D506=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D506,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C505=\"\",D506=\"\"),\"\",'Facility data'!C505)","v":""},{"$f":"IF(ISNUMBER($G506),IF($G506<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G506)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G506)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),('Cost models'!$F$4+'Cost models'!$E$4*$G506)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),IF($G506<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G506)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G506)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),IF($G506<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G506)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G506)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),_xlfn.IFS(AND($G506<='Cost models'!$C$7,$G506>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G506)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G506<='Cost models'!$C$7,$G506<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G506)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G506>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G506)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),IF($G506<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G506)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G506)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),_xlfn.IFS($G506<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G506)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G506>'Cost models'!$C$9,$G506<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G506)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G506>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G506)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G506),IF($G506<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G506)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G506)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B506=\"\",\"\",IF(ISNUMBER('Facility data'!D505),'Facility data'!D505,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D506)*ISNUMBER('Facility data'!$C505))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D506,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D506,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D506,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W506=\"\",\"\",W506=1,\"Low impact\",W506=2,\"Mid-range impact\",W506=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U506=\"\",\"\",U506<0.01,1,AND(U506>=0.01,U506<=0.02),2,U506>0.02,3)","v":""},null,{"$f":"IF(T506=\"\",\"\",T506/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ506)+(0.0062454442*$Y506)+(-0.0005191748*($AQ506*$Y506))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ506)+(0.0062454442*$Y506)+(-0.0005191748*($AQ506*$Y506))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ506)+(0.0062454442*$Y506)+(-0.0005191748*($AQ506*$Y506))),\"\")","v":""},{"$f":"_xlfn.IFS(Z506=\"\",\"\",Z506<1.5,\"Weak\",AND(Z506>=1.5,Z506<=2.5),\"Mid-Range\",Z506>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z506=\"\",\"\",Z506<1.5,1,AND(Z506>=1.5,Z506<=2.5),2,Z506>2.5,3)","v":""},null,{"$f":"IF(OR(W506=\"\",AB506=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB506,W506))","v":""},{"$f":"_xlfn.IFS(AD506=\"\",\"\",AD506=\"Impact Not Likely to be Substantial\",1,AD506=\"Impact Unclear\",2,AD506=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D506=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D506,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG506=\"\",\"\",IF(AG506>National_B_tables[Column3]*1.25,3,IF(AG506<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D506=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D506,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D506,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI506=\"\",\"\",IF(AI506>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI506<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D506=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D506,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D506,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK506=\"\",\"\",IF(AK506>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK506<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D506=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D506,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D506,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM506=\"\",\"\",IF(AM506>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM506<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D506=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D506,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D506,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D506,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D506=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D506,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ506=\"\",\"\",IF(AQ506<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ506>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS506=\"\",\"\",AS506<1.5,\"High impact\",AS506>2.5,\"Low impact\",AND(AS506>=1.5,AS506<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS506=\"\",\"\",AS506>2.5,1,AND(AS506>=1.5,AS506<=2.5),2,AS506<1.5,3)","v":""},null,{"$f":"IF(B506=\"\",\"\",IF(OR(AE506=\"\",AT506=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE506,AU506)))","v":""}]
[{"$f":"IF('Census match'!A506=\"\",\"\",'Census match'!A506)","v":""},{"$f":"IF('Census match'!B506=\"\",\"\",'Census match'!B506)","v":""},{"$f":"IF(AND(NOT(A507=\"\"),'Census match'!E506=\"\"),\"No Census match\",'Census match'!E506)","v":""},{"$f":"'Census match'!J506","v":""},{"$f":"IF($D507=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D507,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D507=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D507,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C506=\"\",D507=\"\"),\"\",'Facility data'!C506)","v":""},{"$f":"IF(ISNUMBER($G507),IF($G507<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G507)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G507)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),('Cost models'!$F$4+'Cost models'!$E$4*$G507)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),IF($G507<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G507)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G507)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),IF($G507<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G507)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G507)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),_xlfn.IFS(AND($G507<='Cost models'!$C$7,$G507>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G507)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G507<='Cost models'!$C$7,$G507<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G507)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G507>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G507)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),IF($G507<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G507)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G507)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),_xlfn.IFS($G507<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G507)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G507>'Cost models'!$C$9,$G507<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G507)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G507>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G507)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G507),IF($G507<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G507)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G507)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B507=\"\",\"\",IF(ISNUMBER('Facility data'!D506),'Facility data'!D506,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D507)*ISNUMBER('Facility data'!$C506))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D507,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D507,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D507,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W507=\"\",\"\",W507=1,\"Low impact\",W507=2,\"Mid-range impact\",W507=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U507=\"\",\"\",U507<0.01,1,AND(U507>=0.01,U507<=0.02),2,U507>0.02,3)","v":""},null,{"$f":"IF(T507=\"\",\"\",T507/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ507)+(0.0062454442*$Y507)+(-0.0005191748*($AQ507*$Y507))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ507)+(0.0062454442*$Y507)+(-0.0005191748*($AQ507*$Y507))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ507)+(0.0062454442*$Y507)+(-0.0005191748*($AQ507*$Y507))),\"\")","v":""},{"$f":"_xlfn.IFS(Z507=\"\",\"\",Z507<1.5,\"Weak\",AND(Z507>=1.5,Z507<=2.5),\"Mid-Range\",Z507>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z507=\"\",\"\",Z507<1.5,1,AND(Z507>=1.5,Z507<=2.5),2,Z507>2.5,3)","v":""},null,{"$f":"IF(OR(W507=\"\",AB507=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB507,W507))","v":""},{"$f":"_xlfn.IFS(AD507=\"\",\"\",AD507=\"Impact Not Likely to be Substantial\",1,AD507=\"Impact Unclear\",2,AD507=\"Substantial Impact\",3)","v":""},null,{"$f":"IF(ISERROR(IF(OR($D507=\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D507,'Place B tables'!$H$2:$H$5201,0)))),\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D507,'Place B tables'!$H$2:$H$5201,0))))),\"\")","v":""},{"$f":"IF(AG507=\"\",\"\",IF(AG507>National_B_tables[Column3]*1.25,3,IF(AG507<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D507=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D507,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D507,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI507=\"\",\"\",IF(AI507>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI507<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D507=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D507,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D507,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK507=\"\",\"\",IF(AK507>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK507<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D507=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D507,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D507,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM507=\"\",\"\",IF(AM507>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM507<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D507=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D507,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D507,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D507,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D507=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D507,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ507=\"\",\"\",IF(AQ507<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ507>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS507=\"\",\"\",AS507<1.5,\"High impact\",AS507>2.5,\"Low impact\",AND(AS507>=1.5,AS507<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS507=\"\",\"\",AS507>2.5,1,AND(AS507>=1.5,AS507<=2.5),2,AS507<1.5,3)","v":""},null,{"$f":"IF(B507=\"\",\"\",IF(OR(AE507=\"\",AT507=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE507,AU507)))","v":""}]
[{"$f":"IF('Census match'!A507=\"\",\"\",'Census match'!A507)","v":""},{"$f":"IF('Census match'!B507=\"\",\"\",'Census match'!B507)","v":""},{"$f":"IF(AND(NOT(A508=\"\"),'Census match'!E507=\"\"),\"No Census match\",'Census match'!E507)","v":""},{"$f":"'Census match'!J507","v":""},{"$f":"IF($D508=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D508,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D508=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D508,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C507=\"\",D508=\"\"),\"\",'Facility data'!C507)","v":""},{"$f":"IF(ISNUMBER($G508),IF($G508<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G508)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G508)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),('Cost models'!$F$4+'Cost models'!$E$4*$G508)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),IF($G508<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G508)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G508)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),IF($G508<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G508)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G508)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),_xlfn.IFS(AND($G508<='Cost models'!$C$7,$G508>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G508)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G508<='Cost models'!$C$7,$G508<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G508)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G508>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G508)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),IF($G508<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G508)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G508)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),_xlfn.IFS($G508<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G508)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G508>'Cost models'!$C$9,$G508<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G508)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G508>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G508)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G508),IF($G508<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G508)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G508)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B508=\"\",\"\",IF(ISNUMBER('Facility data'!D507),'Facility data'!D507,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D508)*ISNUMBER('Facility data'!$C507))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D508,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D508,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D508,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W508=\"\",\"\",W508=1,\"Low impact\",W508=2,\"Mid-range impact\",W508=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U508=\"\",\"\",U508<0.01,1,AND(U508>=0.01,U508<=0.02),2,U508>0.02,3)","v":""},null,{"$f":"IF(T508=\"\",\"\",T508/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ508)+(0.0062454442*$Y508)+(-0.0005191748*($AQ508*$Y508))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ508)+(0.0062454442*$Y508)+(-0.0005191748*($AQ508*$Y508))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ508)+(0.0062454442*$Y508)+(-0.0005191748*($AQ508*$Y508))),\"\")","v":""},{"$f":"_xlfn.IFS(Z508=\"\",\"\",Z508<1.5,\"Weak\",AND(Z508>=1.5,Z508<=2.5),\"Mid-Range\",Z508>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z508=\"\",\"\",Z508<1.5,1,AND(Z508>=1.5,Z508<=2.5),2,Z508>2.5,3)","v":""},null,{"$f":"IF(OR(W508=\"\",AB508=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB508,W508))","v":""},{"$f":"_xlfn.IFS(AD508=\"\",\"\",AD508=\"Impact Not Likely to be Substantial\",1,AD508=\"Impact Unclear\",2,AD508=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D508=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D508,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG508=\"\",\"\",IF(AG508>National_B_tables[Column3]*1.25,3,IF(AG508<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D508=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D508,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D508,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI508=\"\",\"\",IF(AI508>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI508<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D508=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D508,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D508,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK508=\"\",\"\",IF(AK508>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK508<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D508=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D508,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D508,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM508=\"\",\"\",IF(AM508>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM508<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D508=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D508,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D508,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D508,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D508=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D508,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ508=\"\",\"\",IF(AQ508<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ508>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS508=\"\",\"\",AS508<1.5,\"High impact\",AS508>2.5,\"Low impact\",AND(AS508>=1.5,AS508<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS508=\"\",\"\",AS508>2.5,1,AND(AS508>=1.5,AS508<=2.5),2,AS508<1.5,3)","v":""},null,{"$f":"IF(B508=\"\",\"\",IF(OR(AE508=\"\",AT508=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE508,AU508)))","v":""}]
[{"$f":"IF('Census match'!A508=\"\",\"\",'Census match'!A508)","v":""},{"$f":"IF('Census match'!B508=\"\",\"\",'Census match'!B508)","v":""},{"$f":"IF(AND(NOT(A509=\"\"),'Census match'!E508=\"\"),\"No Census match\",'Census match'!E508)","v":""},{"$f":"'Census match'!J508","v":""},{"$f":"IF($D509=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D509,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D509=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D509,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C508=\"\",D509=\"\"),\"\",'Facility data'!C508)","v":""},{"$f":"IF(ISNUMBER($G509),IF($G509<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G509)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G509)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),('Cost models'!$F$4+'Cost models'!$E$4*$G509)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),IF($G509<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G509)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G509)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),IF($G509<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G509)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G509)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),_xlfn.IFS(AND($G509<='Cost models'!$C$7,$G509>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G509)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G509<='Cost models'!$C$7,$G509<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G509)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G509>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G509)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),IF($G509<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G509)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G509)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),_xlfn.IFS($G509<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G509)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G509>'Cost models'!$C$9,$G509<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G509)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G509>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G509)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G509),IF($G509<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G509)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G509)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B509=\"\",\"\",IF(ISNUMBER('Facility data'!D508),'Facility data'!D508,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D509)*ISNUMBER('Facility data'!$C508))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D509,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D509,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D509,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W509=\"\",\"\",W509=1,\"Low impact\",W509=2,\"Mid-range impact\",W509=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U509=\"\",\"\",U509<0.01,1,AND(U509>=0.01,U509<=0.02),2,U509>0.02,3)","v":""},null,{"$f":"IF(T509=\"\",\"\",T509/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ509)+(0.0062454442*$Y509)+(-0.0005191748*($AQ509*$Y509))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ509)+(0.0062454442*$Y509)+(-0.0005191748*($AQ509*$Y509))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ509)+(0.0062454442*$Y509)+(-0.0005191748*($AQ509*$Y509))),\"\")","v":""},{"$f":"_xlfn.IFS(Z509=\"\",\"\",Z509<1.5,\"Weak\",AND(Z509>=1.5,Z509<=2.5),\"Mid-Range\",Z509>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z509=\"\",\"\",Z509<1.5,1,AND(Z509>=1.5,Z509<=2.5),2,Z509>2.5,3)","v":""},null,{"$f":"IF(OR(W509=\"\",AB509=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB509,W509))","v":""},{"$f":"_xlfn.IFS(AD509=\"\",\"\",AD509=\"Impact Not Likely to be Substantial\",1,AD509=\"Impact Unclear\",2,AD509=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D509=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D509,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG509=\"\",\"\",IF(AG509>National_B_tables[Column3]*1.25,3,IF(AG509<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D509=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D509,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D509,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI509=\"\",\"\",IF(AI509>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI509<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D509=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D509,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D509,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK509=\"\",\"\",IF(AK509>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK509<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D509=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D509,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D509,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM509=\"\",\"\",IF(AM509>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM509<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D509=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D509,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D509,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D509,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D509=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D509,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ509=\"\",\"\",IF(AQ509<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ509>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS509=\"\",\"\",AS509<1.5,\"High impact\",AS509>2.5,\"Low impact\",AND(AS509>=1.5,AS509<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS509=\"\",\"\",AS509>2.5,1,AND(AS509>=1.5,AS509<=2.5),2,AS509<1.5,3)","v":""},null,{"$f":"IF(B509=\"\",\"\",IF(OR(AE509=\"\",AT509=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE509,AU509)))","v":""}]
[{"$f":"IF('Census match'!A509=\"\",\"\",'Census match'!A509)","v":""},{"$f":"IF('Census match'!B509=\"\",\"\",'Census match'!B509)","v":""},{"$f":"IF(AND(NOT(A510=\"\"),'Census match'!E509=\"\"),\"No Census match\",'Census match'!E509)","v":""},{"$f":"'Census match'!J509","v":""},{"$f":"IF($D510=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D510,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D510=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D510,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C509=\"\",D510=\"\"),\"\",'Facility data'!C509)","v":""},{"$f":"IF(ISNUMBER($G510),IF($G510<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G510)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G510)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),('Cost models'!$F$4+'Cost models'!$E$4*$G510)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),IF($G510<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G510)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G510)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),IF($G510<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G510)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G510)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),_xlfn.IFS(AND($G510<='Cost models'!$C$7,$G510>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G510)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G510<='Cost models'!$C$7,$G510<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G510)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G510>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G510)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),IF($G510<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G510)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G510)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),_xlfn.IFS($G510<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G510)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G510>'Cost models'!$C$9,$G510<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G510)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G510>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G510)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G510),IF($G510<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G510)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G510)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B510=\"\",\"\",IF(ISNUMBER('Facility data'!D509),'Facility data'!D509,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D510)*ISNUMBER('Facility data'!$C509))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D510,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D510,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D510,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W510=\"\",\"\",W510=1,\"Low impact\",W510=2,\"Mid-range impact\",W510=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U510=\"\",\"\",U510<0.01,1,AND(U510>=0.01,U510<=0.02),2,U510>0.02,3)","v":""},null,{"$f":"IF(T510=\"\",\"\",T510/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ510)+(0.0062454442*$Y510)+(-0.0005191748*($AQ510*$Y510))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ510)+(0.0062454442*$Y510)+(-0.0005191748*($AQ510*$Y510))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ510)+(0.0062454442*$Y510)+(-0.0005191748*($AQ510*$Y510))),\"\")","v":""},{"$f":"_xlfn.IFS(Z510=\"\",\"\",Z510<1.5,\"Weak\",AND(Z510>=1.5,Z510<=2.5),\"Mid-Range\",Z510>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z510=\"\",\"\",Z510<1.5,1,AND(Z510>=1.5,Z510<=2.5),2,Z510>2.5,3)","v":""},null,{"$f":"IF(OR(W510=\"\",AB510=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB510,W510))","v":""},{"$f":"_xlfn.IFS(AD510=\"\",\"\",AD510=\"Impact Not Likely to be Substantial\",1,AD510=\"Impact Unclear\",2,AD510=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D510=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D510,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG510=\"\",\"\",IF(AG510>National_B_tables[Column3]*1.25,3,IF(AG510<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D510=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D510,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D510,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI510=\"\",\"\",IF(AI510>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI510<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D510=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D510,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D510,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK510=\"\",\"\",IF(AK510>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK510<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D510=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D510,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D510,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM510=\"\",\"\",IF(AM510>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM510<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D510=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D510,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D510,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D510,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D510=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D510,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ510=\"\",\"\",IF(AQ510<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ510>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS510=\"\",\"\",AS510<1.5,\"High impact\",AS510>2.5,\"Low impact\",AND(AS510>=1.5,AS510<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS510=\"\",\"\",AS510>2.5,1,AND(AS510>=1.5,AS510<=2.5),2,AS510<1.5,3)","v":""},null,{"$f":"IF(B510=\"\",\"\",IF(OR(AE510=\"\",AT510=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE510,AU510)))","v":""}]
[{"$f":"IF('Census match'!A510=\"\",\"\",'Census match'!A510)","v":""},{"$f":"IF('Census match'!B510=\"\",\"\",'Census match'!B510)","v":""},{"$f":"IF(AND(NOT(A511=\"\"),'Census match'!E510=\"\"),\"No Census match\",'Census match'!E510)","v":""},{"$f":"'Census match'!J510","v":""},{"$f":"IF($D511=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D511,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D511=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D511,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C510=\"\",D511=\"\"),\"\",'Facility data'!C510)","v":""},{"$f":"IF(ISNUMBER($G511),IF($G511<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G511)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G511)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),('Cost models'!$F$4+'Cost models'!$E$4*$G511)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),IF($G511<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G511)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G511)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),IF($G511<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G511)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G511)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),_xlfn.IFS(AND($G511<='Cost models'!$C$7,$G511>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G511)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G511<='Cost models'!$C$7,$G511<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G511)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G511>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G511)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),IF($G511<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G511)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G511)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),_xlfn.IFS($G511<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G511)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G511>'Cost models'!$C$9,$G511<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G511)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G511>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G511)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G511),IF($G511<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G511)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G511)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B511=\"\",\"\",IF(ISNUMBER('Facility data'!D510),'Facility data'!D510,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D511)*ISNUMBER('Facility data'!$C510))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D511,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D511,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D511,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W511=\"\",\"\",W511=1,\"Low impact\",W511=2,\"Mid-range impact\",W511=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U511=\"\",\"\",U511<0.01,1,AND(U511>=0.01,U511<=0.02),2,U511>0.02,3)","v":""},null,{"$f":"IF(T511=\"\",\"\",T511/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ511)+(0.0062454442*$Y511)+(-0.0005191748*($AQ511*$Y511))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ511)+(0.0062454442*$Y511)+(-0.0005191748*($AQ511*$Y511))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ511)+(0.0062454442*$Y511)+(-0.0005191748*($AQ511*$Y511))),\"\")","v":""},{"$f":"_xlfn.IFS(Z511=\"\",\"\",Z511<1.5,\"Weak\",AND(Z511>=1.5,Z511<=2.5),\"Mid-Range\",Z511>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z511=\"\",\"\",Z511<1.5,1,AND(Z511>=1.5,Z511<=2.5),2,Z511>2.5,3)","v":""},null,{"$f":"IF(OR(W511=\"\",AB511=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB511,W511))","v":""},{"$f":"_xlfn.IFS(AD511=\"\",\"\",AD511=\"Impact Not Likely to be Substantial\",1,AD511=\"Impact Unclear\",2,AD511=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D511=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D511,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG511=\"\",\"\",IF(AG511>National_B_tables[Column3]*1.25,3,IF(AG511<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D511=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D511,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D511,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI511=\"\",\"\",IF(AI511>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI511<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D511=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D511,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D511,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK511=\"\",\"\",IF(AK511>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK511<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D511=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D511,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D511,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM511=\"\",\"\",IF(AM511>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM511<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D511=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D511,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D511,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D511,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D511=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D511,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ511=\"\",\"\",IF(AQ511<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ511>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS511=\"\",\"\",AS511<1.5,\"High impact\",AS511>2.5,\"Low impact\",AND(AS511>=1.5,AS511<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS511=\"\",\"\",AS511>2.5,1,AND(AS511>=1.5,AS511<=2.5),2,AS511<1.5,3)","v":""},null,{"$f":"IF(B511=\"\",\"\",IF(OR(AE511=\"\",AT511=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE511,AU511)))","v":""}]
[{"$f":"IF('Census match'!A511=\"\",\"\",'Census match'!A511)","v":""},{"$f":"IF('Census match'!B511=\"\",\"\",'Census match'!B511)","v":""},{"$f":"IF(AND(NOT(A512=\"\"),'Census match'!E511=\"\"),\"No Census match\",'Census match'!E511)","v":""},{"$f":"'Census match'!J511","v":""},{"$f":"IF($D512=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D512,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D512=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D512,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C511=\"\",D512=\"\"),\"\",'Facility data'!C511)","v":""},{"$f":"IF(ISNUMBER($G512),IF($G512<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G512)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G512)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),('Cost models'!$F$4+'Cost models'!$E$4*$G512)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),IF($G512<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G512)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G512)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),IF($G512<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G512)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G512)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),_xlfn.IFS(AND($G512<='Cost models'!$C$7,$G512>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G512)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G512<='Cost models'!$C$7,$G512<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G512)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G512>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G512)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),IF($G512<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G512)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G512)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),_xlfn.IFS($G512<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G512)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G512>'Cost models'!$C$9,$G512<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G512)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G512>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G512)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G512),IF($G512<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G512)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G512)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B512=\"\",\"\",IF(ISNUMBER('Facility data'!D511),'Facility data'!D511,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D512)*ISNUMBER('Facility data'!$C511))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D512,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D512,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D512,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W512=\"\",\"\",W512=1,\"Low impact\",W512=2,\"Mid-range impact\",W512=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U512=\"\",\"\",U512<0.01,1,AND(U512>=0.01,U512<=0.02),2,U512>0.02,3)","v":""},null,{"$f":"IF(T512=\"\",\"\",T512/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ512)+(0.0062454442*$Y512)+(-0.0005191748*($AQ512*$Y512))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ512)+(0.0062454442*$Y512)+(-0.0005191748*($AQ512*$Y512))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ512)+(0.0062454442*$Y512)+(-0.0005191748*($AQ512*$Y512))),\"\")","v":""},{"$f":"_xlfn.IFS(Z512=\"\",\"\",Z512<1.5,\"Weak\",AND(Z512>=1.5,Z512<=2.5),\"Mid-Range\",Z512>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z512=\"\",\"\",Z512<1.5,1,AND(Z512>=1.5,Z512<=2.5),2,Z512>2.5,3)","v":""},null,{"$f":"IF(OR(W512=\"\",AB512=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB512,W512))","v":""},{"$f":"_xlfn.IFS(AD512=\"\",\"\",AD512=\"Impact Not Likely to be Substantial\",1,AD512=\"Impact Unclear\",2,AD512=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D512=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D512,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG512=\"\",\"\",IF(AG512>National_B_tables[Column3]*1.25,3,IF(AG512<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D512=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D512,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D512,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI512=\"\",\"\",IF(AI512>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI512<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D512=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D512,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D512,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK512=\"\",\"\",IF(AK512>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK512<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D512=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D512,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D512,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM512=\"\",\"\",IF(AM512>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM512<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D512=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D512,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D512,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D512,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D512=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D512,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ512=\"\",\"\",IF(AQ512<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ512>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS512=\"\",\"\",AS512<1.5,\"High impact\",AS512>2.5,\"Low impact\",AND(AS512>=1.5,AS512<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS512=\"\",\"\",AS512>2.5,1,AND(AS512>=1.5,AS512<=2.5),2,AS512<1.5,3)","v":""},null,{"$f":"IF(B512=\"\",\"\",IF(OR(AE512=\"\",AT512=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE512,AU512)))","v":""}]
[{"$f":"IF('Census match'!A512=\"\",\"\",'Census match'!A512)","v":""},{"$f":"IF('Census match'!B512=\"\",\"\",'Census match'!B512)","v":""},{"$f":"IF(AND(NOT(A513=\"\"),'Census match'!E512=\"\"),\"No Census match\",'Census match'!E512)","v":""},{"$f":"'Census match'!J512","v":""},{"$f":"IF($D513=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D513,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D513=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D513,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C512=\"\",D513=\"\"),\"\",'Facility data'!C512)","v":""},{"$f":"IF(ISNUMBER($G513),IF($G513<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G513)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G513)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),('Cost models'!$F$4+'Cost models'!$E$4*$G513)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),IF($G513<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G513)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G513)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),IF($G513<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G513)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G513)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),_xlfn.IFS(AND($G513<='Cost models'!$C$7,$G513>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G513)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G513<='Cost models'!$C$7,$G513<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G513)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G513>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G513)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),IF($G513<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G513)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G513)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),_xlfn.IFS($G513<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G513)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G513>'Cost models'!$C$9,$G513<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G513)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G513>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G513)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G513),IF($G513<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G513)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G513)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B513=\"\",\"\",IF(ISNUMBER('Facility data'!D512),'Facility data'!D512,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D513)*ISNUMBER('Facility data'!$C512))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D513,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D513,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D513,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W513=\"\",\"\",W513=1,\"Low impact\",W513=2,\"Mid-range impact\",W513=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U513=\"\",\"\",U513<0.01,1,AND(U513>=0.01,U513<=0.02),2,U513>0.02,3)","v":""},null,{"$f":"IF(T513=\"\",\"\",T513/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ513)+(0.0062454442*$Y513)+(-0.0005191748*($AQ513*$Y513))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ513)+(0.0062454442*$Y513)+(-0.0005191748*($AQ513*$Y513))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ513)+(0.0062454442*$Y513)+(-0.0005191748*($AQ513*$Y513))),\"\")","v":""},{"$f":"_xlfn.IFS(Z513=\"\",\"\",Z513<1.5,\"Weak\",AND(Z513>=1.5,Z513<=2.5),\"Mid-Range\",Z513>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z513=\"\",\"\",Z513<1.5,1,AND(Z513>=1.5,Z513<=2.5),2,Z513>2.5,3)","v":""},null,{"$f":"IF(OR(W513=\"\",AB513=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB513,W513))","v":""},{"$f":"_xlfn.IFS(AD513=\"\",\"\",AD513=\"Impact Not Likely to be Substantial\",1,AD513=\"Impact Unclear\",2,AD513=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D513=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D513,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG513=\"\",\"\",IF(AG513>National_B_tables[Column3]*1.25,3,IF(AG513<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D513=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D513,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D513,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI513=\"\",\"\",IF(AI513>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI513<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D513=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D513,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D513,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK513=\"\",\"\",IF(AK513>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK513<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D513=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D513,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D513,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM513=\"\",\"\",IF(AM513>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM513<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D513=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D513,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D513,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D513,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D513=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D513,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ513=\"\",\"\",IF(AQ513<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ513>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS513=\"\",\"\",AS513<1.5,\"High impact\",AS513>2.5,\"Low impact\",AND(AS513>=1.5,AS513<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS513=\"\",\"\",AS513>2.5,1,AND(AS513>=1.5,AS513<=2.5),2,AS513<1.5,3)","v":""},null,{"$f":"IF(B513=\"\",\"\",IF(OR(AE513=\"\",AT513=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE513,AU513)))","v":""}]
[{"$f":"IF('Census match'!A513=\"\",\"\",'Census match'!A513)","v":""},{"$f":"IF('Census match'!B513=\"\",\"\",'Census match'!B513)","v":""},{"$f":"IF(AND(NOT(A514=\"\"),'Census match'!E513=\"\"),\"No Census match\",'Census match'!E513)","v":""},{"$f":"'Census match'!J513","v":""},{"$f":"IF($D514=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D514,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D514=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D514,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C513=\"\",D514=\"\"),\"\",'Facility data'!C513)","v":""},{"$f":"IF(ISNUMBER($G514),IF($G514<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G514)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G514)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),('Cost models'!$F$4+'Cost models'!$E$4*$G514)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),IF($G514<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G514)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G514)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),IF($G514<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G514)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G514)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),_xlfn.IFS(AND($G514<='Cost models'!$C$7,$G514>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G514)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G514<='Cost models'!$C$7,$G514<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G514)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G514>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G514)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),IF($G514<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G514)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G514)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),_xlfn.IFS($G514<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G514)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G514>'Cost models'!$C$9,$G514<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G514)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G514>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G514)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G514),IF($G514<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G514)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G514)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B514=\"\",\"\",IF(ISNUMBER('Facility data'!D513),'Facility data'!D513,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D514)*ISNUMBER('Facility data'!$C513))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D514,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D514,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D514,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W514=\"\",\"\",W514=1,\"Low impact\",W514=2,\"Mid-range impact\",W514=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U514=\"\",\"\",U514<0.01,1,AND(U514>=0.01,U514<=0.02),2,U514>0.02,3)","v":""},null,{"$f":"IF(T514=\"\",\"\",T514/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ514)+(0.0062454442*$Y514)+(-0.0005191748*($AQ514*$Y514))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ514)+(0.0062454442*$Y514)+(-0.0005191748*($AQ514*$Y514))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ514)+(0.0062454442*$Y514)+(-0.0005191748*($AQ514*$Y514))),\"\")","v":""},{"$f":"_xlfn.IFS(Z514=\"\",\"\",Z514<1.5,\"Weak\",AND(Z514>=1.5,Z514<=2.5),\"Mid-Range\",Z514>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z514=\"\",\"\",Z514<1.5,1,AND(Z514>=1.5,Z514<=2.5),2,Z514>2.5,3)","v":""},null,{"$f":"IF(OR(W514=\"\",AB514=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB514,W514))","v":""},{"$f":"_xlfn.IFS(AD514=\"\",\"\",AD514=\"Impact Not Likely to be Substantial\",1,AD514=\"Impact Unclear\",2,AD514=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D514=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D514,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG514=\"\",\"\",IF(AG514>National_B_tables[Column3]*1.25,3,IF(AG514<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D514=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D514,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D514,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI514=\"\",\"\",IF(AI514>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI514<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D514=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D514,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D514,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK514=\"\",\"\",IF(AK514>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK514<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D514=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D514,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D514,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM514=\"\",\"\",IF(AM514>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM514<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D514=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D514,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D514,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D514,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D514=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D514,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ514=\"\",\"\",IF(AQ514<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ514>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS514=\"\",\"\",AS514<1.5,\"High impact\",AS514>2.5,\"Low impact\",AND(AS514>=1.5,AS514<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS514=\"\",\"\",AS514>2.5,1,AND(AS514>=1.5,AS514<=2.5),2,AS514<1.5,3)","v":""},null,{"$f":"IF(B514=\"\",\"\",IF(OR(AE514=\"\",AT514=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE514,AU514)))","v":""}]
[{"$f":"IF('Census match'!A514=\"\",\"\",'Census match'!A514)","v":""},{"$f":"IF('Census match'!B514=\"\",\"\",'Census match'!B514)","v":""},{"$f":"IF(AND(NOT(A515=\"\"),'Census match'!E514=\"\"),\"No Census match\",'Census match'!E514)","v":""},{"$f":"'Census match'!J514","v":""},{"$f":"IF($D515=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D515,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D515=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D515,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C514=\"\",D515=\"\"),\"\",'Facility data'!C514)","v":""},{"$f":"IF(ISNUMBER($G515),IF($G515<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G515)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G515)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),('Cost models'!$F$4+'Cost models'!$E$4*$G515)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),IF($G515<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G515)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G515)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),IF($G515<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G515)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G515)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),_xlfn.IFS(AND($G515<='Cost models'!$C$7,$G515>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G515)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G515<='Cost models'!$C$7,$G515<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G515)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G515>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G515)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),IF($G515<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G515)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G515)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),_xlfn.IFS($G515<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G515)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G515>'Cost models'!$C$9,$G515<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G515)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G515>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G515)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G515),IF($G515<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G515)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G515)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B515=\"\",\"\",IF(ISNUMBER('Facility data'!D514),'Facility data'!D514,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D515)*ISNUMBER('Facility data'!$C514))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D515,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D515,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D515,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q515),ISNUMBER($T515),$T515>0),(Q515+$S515)/$T515,\"\")","v":""},{"$f":"_xlfn.IFS(W515=\"\",\"\",W515=1,\"Low impact\",W515=2,\"Mid-range impact\",W515=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U515=\"\",\"\",U515<0.01,1,AND(U515>=0.01,U515<=0.02),2,U515>0.02,3)","v":""},null,{"$f":"IF(T515=\"\",\"\",T515/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ515)+(0.0062454442*$Y515)+(-0.0005191748*($AQ515*$Y515))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ515)+(0.0062454442*$Y515)+(-0.0005191748*($AQ515*$Y515))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ515)+(0.0062454442*$Y515)+(-0.0005191748*($AQ515*$Y515))),\"\")","v":""},{"$f":"_xlfn.IFS(Z515=\"\",\"\",Z515<1.5,\"Weak\",AND(Z515>=1.5,Z515<=2.5),\"Mid-Range\",Z515>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z515=\"\",\"\",Z515<1.5,1,AND(Z515>=1.5,Z515<=2.5),2,Z515>2.5,3)","v":""},null,{"$f":"IF(OR(W515=\"\",AB515=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB515,W515))","v":""},{"$f":"_xlfn.IFS(AD515=\"\",\"\",AD515=\"Impact Not Likely to be Substantial\",1,AD515=\"Impact Unclear\",2,AD515=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D515=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D515,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG515=\"\",\"\",IF(AG515>National_B_tables[Column3]*1.25,3,IF(AG515<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D515=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D515,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D515,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI515=\"\",\"\",IF(AI515>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI515<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D515=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D515,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D515,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK515=\"\",\"\",IF(AK515>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK515<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D515=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D515,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D515,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM515=\"\",\"\",IF(AM515>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM515<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D515=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D515,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D515,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D515,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D515=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D515,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ515=\"\",\"\",IF(AQ515<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ515>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS515=\"\",\"\",AS515<1.5,\"High impact\",AS515>2.5,\"Low impact\",AND(AS515>=1.5,AS515<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS515=\"\",\"\",AS515>2.5,1,AND(AS515>=1.5,AS515<=2.5),2,AS515<1.5,3)","v":""},null,{"$f":"IF(B515=\"\",\"\",IF(OR(AE515=\"\",AT515=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE515,AU515)))","v":""}]
[{"$f":"IF('Census match'!A515=\"\",\"\",'Census match'!A515)","v":""},{"$f":"IF('Census match'!B515=\"\",\"\",'Census match'!B515)","v":""},{"$f":"IF(AND(NOT(A516=\"\"),'Census match'!E515=\"\"),\"No Census match\",'Census match'!E515)","v":""},{"$f":"'Census match'!J515","v":""},{"$f":"IF($D516=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D516,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D516=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D516,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C515=\"\",D516=\"\"),\"\",'Facility data'!C515)","v":""},{"$f":"IF(ISNUMBER($G516),IF($G516<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G516)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G516)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),('Cost models'!$F$4+'Cost models'!$E$4*$G516)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),IF($G516<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G516)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G516)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),IF($G516<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G516)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G516)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),_xlfn.IFS(AND($G516<='Cost models'!$C$7,$G516>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G516)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G516<='Cost models'!$C$7,$G516<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G516)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G516>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G516)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),IF($G516<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G516)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G516)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),_xlfn.IFS($G516<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G516)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G516>'Cost models'!$C$9,$G516<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G516)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G516>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G516)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G516),IF($G516<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G516)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G516)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F516),$F516>0,ISNUMBER(P516)),P516/$F516,\"\")","v":""},null,{"$f":"IF(B516=\"\",\"\",IF(ISNUMBER('Facility data'!D515),'Facility data'!D515,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D516)*ISNUMBER('Facility data'!$C515))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D516,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D516,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D516,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W516=\"\",\"\",W516=1,\"Low impact\",W516=2,\"Mid-range impact\",W516=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U516=\"\",\"\",U516<0.01,1,AND(U516>=0.01,U516<=0.02),2,U516>0.02,3)","v":""},null,{"$f":"IF(T516=\"\",\"\",T516/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ516)+(0.0062454442*$Y516)+(-0.0005191748*($AQ516*$Y516))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ516)+(0.0062454442*$Y516)+(-0.0005191748*($AQ516*$Y516))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ516)+(0.0062454442*$Y516)+(-0.0005191748*($AQ516*$Y516))),\"\")","v":""},{"$f":"_xlfn.IFS(Z516=\"\",\"\",Z516<1.5,\"Weak\",AND(Z516>=1.5,Z516<=2.5),\"Mid-Range\",Z516>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z516=\"\",\"\",Z516<1.5,1,AND(Z516>=1.5,Z516<=2.5),2,Z516>2.5,3)","v":""},null,{"$f":"IF(OR(W516=\"\",AB516=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB516,W516))","v":""},{"$f":"_xlfn.IFS(AD516=\"\",\"\",AD516=\"Impact Not Likely to be Substantial\",1,AD516=\"Impact Unclear\",2,AD516=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D516=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D516,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG516=\"\",\"\",IF(AG516>National_B_tables[Column3]*1.25,3,IF(AG516<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D516=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D516,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D516,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI516=\"\",\"\",IF(AI516>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI516<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D516=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D516,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D516,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK516=\"\",\"\",IF(AK516>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK516<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D516=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D516,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D516,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM516=\"\",\"\",IF(AM516>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM516<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D516=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D516,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D516,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D516,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO516=\"\",\"\",IF(AO516<0.01,1,IF(AO516>0.01,3,2)))","v":""},{"$f":"IF(D516=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D516,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ516=\"\",\"\",IF(AQ516<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ516>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH516*0.5+AJ516*0.1+AL516*0.1+AN516*0.1+AP516*0.1+AR516*0.1),AH516*0.5+AJ516*0.1+AL516*0.1+AN516*0.1+AP516*0.1+AR516*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS516=\"\",\"\",AS516<1.5,\"High impact\",AS516>2.5,\"Low impact\",AND(AS516>=1.5,AS516<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS516=\"\",\"\",AS516>2.5,1,AND(AS516>=1.5,AS516<=2.5),2,AS516<1.5,3)","v":""},null,{"$f":"IF(B516=\"\",\"\",IF(OR(AE516=\"\",AT516=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE516,AU516)))","v":""}]
[{"$f":"IF('Census match'!A516=\"\",\"\",'Census match'!A516)","v":""},{"$f":"IF('Census match'!B516=\"\",\"\",'Census match'!B516)","v":""},{"$f":"IF(AND(NOT(A517=\"\"),'Census match'!E516=\"\"),\"No Census match\",'Census match'!E516)","v":""},{"$f":"'Census match'!J516","v":""},{"$f":"IF($D517=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D517,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D517=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D517,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C516=\"\",D517=\"\"),\"\",'Facility data'!C516)","v":""},{"$f":"IF(ISNUMBER($G517),IF($G517<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G517)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G517)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),('Cost models'!$F$4+'Cost models'!$E$4*$G517)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),IF($G517<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G517)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G517)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),IF($G517<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G517)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G517)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),_xlfn.IFS(AND($G517<='Cost models'!$C$7,$G517>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G517)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G517<='Cost models'!$C$7,$G517<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G517)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G517>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G517)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),IF($G517<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G517)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G517)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),_xlfn.IFS($G517<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G517)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G517>'Cost models'!$C$9,$G517<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G517)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G517>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G517)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G517),IF($G517<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G517)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G517)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B517=\"\",\"\",IF(ISNUMBER('Facility data'!D516),'Facility data'!D516,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D517)*ISNUMBER('Facility data'!$C516))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D517,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D517,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D517,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W517=\"\",\"\",W517=1,\"Low impact\",W517=2,\"Mid-range impact\",W517=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U517=\"\",\"\",U517<0.01,1,AND(U517>=0.01,U517<=0.02),2,U517>0.02,3)","v":""},null,{"$f":"IF(T517=\"\",\"\",T517/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ517)+(0.0062454442*$Y517)+(-0.0005191748*($AQ517*$Y517))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ517)+(0.0062454442*$Y517)+(-0.0005191748*($AQ517*$Y517))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ517)+(0.0062454442*$Y517)+(-0.0005191748*($AQ517*$Y517))),\"\")","v":""},{"$f":"_xlfn.IFS(Z517=\"\",\"\",Z517<1.5,\"Weak\",AND(Z517>=1.5,Z517<=2.5),\"Mid-Range\",Z517>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z517=\"\",\"\",Z517<1.5,1,AND(Z517>=1.5,Z517<=2.5),2,Z517>2.5,3)","v":""},null,{"$f":"IF(OR(W517=\"\",AB517=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB517,W517))","v":""},{"$f":"_xlfn.IFS(AD517=\"\",\"\",AD517=\"Impact Not Likely to be Substantial\",1,AD517=\"Impact Unclear\",2,AD517=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D517=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D517,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG517=\"\",\"\",IF(AG517>National_B_tables[Column3]*1.25,3,IF(AG517<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D517=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D517,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D517,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI517=\"\",\"\",IF(AI517>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI517<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D517=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D517,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D517,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK517=\"\",\"\",IF(AK517>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK517<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D517=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D517,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D517,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM517=\"\",\"\",IF(AM517>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM517<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D517=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D517,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D517,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D517,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D517=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D517,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ517=\"\",\"\",IF(AQ517<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ517>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS517=\"\",\"\",AS517<1.5,\"High impact\",AS517>2.5,\"Low impact\",AND(AS517>=1.5,AS517<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS517=\"\",\"\",AS517>2.5,1,AND(AS517>=1.5,AS517<=2.5),2,AS517<1.5,3)","v":""},null,{"$f":"IF(B517=\"\",\"\",IF(OR(AE517=\"\",AT517=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE517,AU517)))","v":""}]
[{"$f":"IF('Census match'!A517=\"\",\"\",'Census match'!A517)","v":""},{"$f":"IF('Census match'!B517=\"\",\"\",'Census match'!B517)","v":""},{"$f":"IF(AND(NOT(A518=\"\"),'Census match'!E517=\"\"),\"No Census match\",'Census match'!E517)","v":""},{"$f":"'Census match'!J517","v":""},{"$f":"IF($D518=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D518,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D518=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D518,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C517=\"\",D518=\"\"),\"\",'Facility data'!C517)","v":""},{"$f":"IF(ISNUMBER($G518),IF($G518<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G518)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G518)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),('Cost models'!$F$4+'Cost models'!$E$4*$G518)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),IF($G518<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G518)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G518)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),IF($G518<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G518)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G518)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),_xlfn.IFS(AND($G518<='Cost models'!$C$7,$G518>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G518)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G518<='Cost models'!$C$7,$G518<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G518)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G518>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G518)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),IF($G518<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G518)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G518)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),_xlfn.IFS($G518<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G518)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G518>'Cost models'!$C$9,$G518<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G518)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G518>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G518)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G518),IF($G518<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G518)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G518)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B518=\"\",\"\",IF(ISNUMBER('Facility data'!D517),'Facility data'!D517,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D518)*ISNUMBER('Facility data'!$C517))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D518,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D518,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D518,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W518=\"\",\"\",W518=1,\"Low impact\",W518=2,\"Mid-range impact\",W518=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U518=\"\",\"\",U518<0.01,1,AND(U518>=0.01,U518<=0.02),2,U518>0.02,3)","v":""},null,{"$f":"IF(T518=\"\",\"\",T518/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ518)+(0.0062454442*$Y518)+(-0.0005191748*($AQ518*$Y518))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ518)+(0.0062454442*$Y518)+(-0.0005191748*($AQ518*$Y518))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ518)+(0.0062454442*$Y518)+(-0.0005191748*($AQ518*$Y518))),\"\")","v":""},{"$f":"_xlfn.IFS(Z518=\"\",\"\",Z518<1.5,\"Weak\",AND(Z518>=1.5,Z518<=2.5),\"Mid-Range\",Z518>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z518=\"\",\"\",Z518<1.5,1,AND(Z518>=1.5,Z518<=2.5),2,Z518>2.5,3)","v":""},null,{"$f":"IF(OR(W518=\"\",AB518=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB518,W518))","v":""},{"$f":"_xlfn.IFS(AD518=\"\",\"\",AD518=\"Impact Not Likely to be Substantial\",1,AD518=\"Impact Unclear\",2,AD518=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D518=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D518,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG518=\"\",\"\",IF(AG518>National_B_tables[Column3]*1.25,3,IF(AG518<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D518=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D518,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D518,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI518=\"\",\"\",IF(AI518>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI518<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D518=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D518,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D518,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK518=\"\",\"\",IF(AK518>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK518<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D518=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D518,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D518,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM518=\"\",\"\",IF(AM518>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM518<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D518=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D518,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D518,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D518,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D518=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D518,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ518=\"\",\"\",IF(AQ518<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ518>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS518=\"\",\"\",AS518<1.5,\"High impact\",AS518>2.5,\"Low impact\",AND(AS518>=1.5,AS518<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS518=\"\",\"\",AS518>2.5,1,AND(AS518>=1.5,AS518<=2.5),2,AS518<1.5,3)","v":""},null,{"$f":"IF(B518=\"\",\"\",IF(OR(AE518=\"\",AT518=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE518,AU518)))","v":""}]
[{"$f":"IF('Census match'!A518=\"\",\"\",'Census match'!A518)","v":""},{"$f":"IF('Census match'!B518=\"\",\"\",'Census match'!B518)","v":""},{"$f":"IF(AND(NOT(A519=\"\"),'Census match'!E518=\"\"),\"No Census match\",'Census match'!E518)","v":""},{"$f":"'Census match'!J518","v":""},{"$f":"IF($D519=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D519,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D519=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D519,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C518=\"\",D519=\"\"),\"\",'Facility data'!C518)","v":""},{"$f":"IF(ISNUMBER($G519),IF($G519<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G519)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G519)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),('Cost models'!$F$4+'Cost models'!$E$4*$G519)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),IF($G519<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G519)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G519)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),IF($G519<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G519)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G519)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),_xlfn.IFS(AND($G519<='Cost models'!$C$7,$G519>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G519)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G519<='Cost models'!$C$7,$G519<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G519)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G519>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G519)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),IF($G519<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G519)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G519)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),_xlfn.IFS($G519<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G519)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G519>'Cost models'!$C$9,$G519<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G519)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G519>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G519)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G519),IF($G519<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G519)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G519)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B519=\"\",\"\",IF(ISNUMBER('Facility data'!D518),'Facility data'!D518,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D519)*ISNUMBER('Facility data'!$C518))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D519,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D519,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D519,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W519=\"\",\"\",W519=1,\"Low impact\",W519=2,\"Mid-range impact\",W519=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U519=\"\",\"\",U519<0.01,1,AND(U519>=0.01,U519<=0.02),2,U519>0.02,3)","v":""},null,{"$f":"IF(T519=\"\",\"\",T519/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ519)+(0.0062454442*$Y519)+(-0.0005191748*($AQ519*$Y519))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ519)+(0.0062454442*$Y519)+(-0.0005191748*($AQ519*$Y519))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ519)+(0.0062454442*$Y519)+(-0.0005191748*($AQ519*$Y519))),\"\")","v":""},{"$f":"_xlfn.IFS(Z519=\"\",\"\",Z519<1.5,\"Weak\",AND(Z519>=1.5,Z519<=2.5),\"Mid-Range\",Z519>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z519=\"\",\"\",Z519<1.5,1,AND(Z519>=1.5,Z519<=2.5),2,Z519>2.5,3)","v":""},null,{"$f":"IF(OR(W519=\"\",AB519=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB519,W519))","v":""},{"$f":"_xlfn.IFS(AD519=\"\",\"\",AD519=\"Impact Not Likely to be Substantial\",1,AD519=\"Impact Unclear\",2,AD519=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D519=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D519,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG519=\"\",\"\",IF(AG519>National_B_tables[Column3]*1.25,3,IF(AG519<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D519=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D519,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D519,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI519=\"\",\"\",IF(AI519>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI519<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D519=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D519,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D519,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK519=\"\",\"\",IF(AK519>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK519<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D519=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D519,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D519,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM519=\"\",\"\",IF(AM519>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM519<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D519=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D519,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D519,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D519,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D519=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D519,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ519=\"\",\"\",IF(AQ519<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ519>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS519=\"\",\"\",AS519<1.5,\"High impact\",AS519>2.5,\"Low impact\",AND(AS519>=1.5,AS519<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS519=\"\",\"\",AS519>2.5,1,AND(AS519>=1.5,AS519<=2.5),2,AS519<1.5,3)","v":""},null,{"$f":"IF(B519=\"\",\"\",IF(OR(AE519=\"\",AT519=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE519,AU519)))","v":""}]
[{"$f":"IF('Census match'!A519=\"\",\"\",'Census match'!A519)","v":""},{"$f":"IF('Census match'!B519=\"\",\"\",'Census match'!B519)","v":""},{"$f":"IF(AND(NOT(A520=\"\"),'Census match'!E519=\"\"),\"No Census match\",'Census match'!E519)","v":""},{"$f":"'Census match'!J519","v":""},{"$f":"IF($D520=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D520,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D520=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D520,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C519=\"\",D520=\"\"),\"\",'Facility data'!C519)","v":""},{"$f":"IF(ISNUMBER($G520),IF($G520<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G520)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G520)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),('Cost models'!$F$4+'Cost models'!$E$4*$G520)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),IF($G520<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G520)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G520)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),IF($G520<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G520)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G520)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),_xlfn.IFS(AND($G520<='Cost models'!$C$7,$G520>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G520)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G520<='Cost models'!$C$7,$G520<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G520)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G520>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G520)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),IF($G520<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G520)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G520)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),_xlfn.IFS($G520<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G520)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G520>'Cost models'!$C$9,$G520<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G520)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G520>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G520)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G520),IF($G520<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G520)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G520)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B520=\"\",\"\",IF(ISNUMBER('Facility data'!D519),'Facility data'!D519,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D520)*ISNUMBER('Facility data'!$C519))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D520,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D520,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D520,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W520=\"\",\"\",W520=1,\"Low impact\",W520=2,\"Mid-range impact\",W520=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U520=\"\",\"\",U520<0.01,1,AND(U520>=0.01,U520<=0.02),2,U520>0.02,3)","v":""},null,{"$f":"IF(T520=\"\",\"\",T520/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ520)+(0.0062454442*$Y520)+(-0.0005191748*($AQ520*$Y520))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ520)+(0.0062454442*$Y520)+(-0.0005191748*($AQ520*$Y520))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ520)+(0.0062454442*$Y520)+(-0.0005191748*($AQ520*$Y520))),\"\")","v":""},{"$f":"_xlfn.IFS(Z520=\"\",\"\",Z520<1.5,\"Weak\",AND(Z520>=1.5,Z520<=2.5),\"Mid-Range\",Z520>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z520=\"\",\"\",Z520<1.5,1,AND(Z520>=1.5,Z520<=2.5),2,Z520>2.5,3)","v":""},null,{"$f":"IF(OR(W520=\"\",AB520=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB520,W520))","v":""},{"$f":"_xlfn.IFS(AD520=\"\",\"\",AD520=\"Impact Not Likely to be Substantial\",1,AD520=\"Impact Unclear\",2,AD520=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D520=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D520,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG520=\"\",\"\",IF(AG520>National_B_tables[Column3]*1.25,3,IF(AG520<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D520=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D520,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D520,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI520=\"\",\"\",IF(AI520>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI520<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D520=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D520,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D520,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK520=\"\",\"\",IF(AK520>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK520<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D520=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D520,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D520,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM520=\"\",\"\",IF(AM520>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM520<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D520=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D520,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D520,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D520,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D520=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D520,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ520=\"\",\"\",IF(AQ520<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ520>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS520=\"\",\"\",AS520<1.5,\"High impact\",AS520>2.5,\"Low impact\",AND(AS520>=1.5,AS520<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS520=\"\",\"\",AS520>2.5,1,AND(AS520>=1.5,AS520<=2.5),2,AS520<1.5,3)","v":""},null,{"$f":"IF(B520=\"\",\"\",IF(OR(AE520=\"\",AT520=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE520,AU520)))","v":""}]
[{"$f":"IF('Census match'!A520=\"\",\"\",'Census match'!A520)","v":""},{"$f":"IF('Census match'!B520=\"\",\"\",'Census match'!B520)","v":""},{"$f":"IF(AND(NOT(A521=\"\"),'Census match'!E520=\"\"),\"No Census match\",'Census match'!E520)","v":""},{"$f":"'Census match'!J520","v":""},{"$f":"IF($D521=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D521,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D521=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D521,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C520=\"\",D521=\"\"),\"\",'Facility data'!C520)","v":""},{"$f":"IF(ISNUMBER($G521),IF($G521<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G521)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G521)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),('Cost models'!$F$4+'Cost models'!$E$4*$G521)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),IF($G521<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G521)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G521)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),IF($G521<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G521)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G521)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),_xlfn.IFS(AND($G521<='Cost models'!$C$7,$G521>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G521)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G521<='Cost models'!$C$7,$G521<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G521)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G521>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G521)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),IF($G521<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G521)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G521)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),_xlfn.IFS($G521<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G521)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G521>'Cost models'!$C$9,$G521<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G521)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G521>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G521)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G521),IF($G521<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G521)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G521)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B521=\"\",\"\",IF(ISNUMBER('Facility data'!D520),'Facility data'!D520,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D521)*ISNUMBER('Facility data'!$C520))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D521,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D521,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D521,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W521=\"\",\"\",W521=1,\"Low impact\",W521=2,\"Mid-range impact\",W521=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U521=\"\",\"\",U521<0.01,1,AND(U521>=0.01,U521<=0.02),2,U521>0.02,3)","v":""},null,{"$f":"IF(T521=\"\",\"\",T521/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ521)+(0.0062454442*$Y521)+(-0.0005191748*($AQ521*$Y521))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ521)+(0.0062454442*$Y521)+(-0.0005191748*($AQ521*$Y521))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ521)+(0.0062454442*$Y521)+(-0.0005191748*($AQ521*$Y521))),\"\")","v":""},{"$f":"_xlfn.IFS(Z521=\"\",\"\",Z521<1.5,\"Weak\",AND(Z521>=1.5,Z521<=2.5),\"Mid-Range\",Z521>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z521=\"\",\"\",Z521<1.5,1,AND(Z521>=1.5,Z521<=2.5),2,Z521>2.5,3)","v":""},null,{"$f":"IF(OR(W521=\"\",AB521=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB521,W521))","v":""},{"$f":"_xlfn.IFS(AD521=\"\",\"\",AD521=\"Impact Not Likely to be Substantial\",1,AD521=\"Impact Unclear\",2,AD521=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D521=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D521,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG521=\"\",\"\",IF(AG521>National_B_tables[Column3]*1.25,3,IF(AG521<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D521=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D521,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D521,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI521=\"\",\"\",IF(AI521>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI521<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D521=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D521,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D521,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK521=\"\",\"\",IF(AK521>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK521<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D521=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D521,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D521,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM521=\"\",\"\",IF(AM521>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM521<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D521=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D521,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D521,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D521,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D521=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D521,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ521=\"\",\"\",IF(AQ521<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ521>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS521=\"\",\"\",AS521<1.5,\"High impact\",AS521>2.5,\"Low impact\",AND(AS521>=1.5,AS521<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS521=\"\",\"\",AS521>2.5,1,AND(AS521>=1.5,AS521<=2.5),2,AS521<1.5,3)","v":""},null,{"$f":"IF(B521=\"\",\"\",IF(OR(AE521=\"\",AT521=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE521,AU521)))","v":""}]
[{"$f":"IF('Census match'!A521=\"\",\"\",'Census match'!A521)","v":""},{"$f":"IF('Census match'!B521=\"\",\"\",'Census match'!B521)","v":""},{"$f":"IF(AND(NOT(A522=\"\"),'Census match'!E521=\"\"),\"No Census match\",'Census match'!E521)","v":""},{"$f":"'Census match'!J521","v":""},{"$f":"IF($D522=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D522,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D522=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D522,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C521=\"\",D522=\"\"),\"\",'Facility data'!C521)","v":""},{"$f":"IF(ISNUMBER($G522),IF($G522<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G522)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G522)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),('Cost models'!$F$4+'Cost models'!$E$4*$G522)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),IF($G522<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G522)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G522)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),IF($G522<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G522)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G522)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),_xlfn.IFS(AND($G522<='Cost models'!$C$7,$G522>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G522)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G522<='Cost models'!$C$7,$G522<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G522)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G522>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G522)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),IF($G522<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G522)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G522)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),_xlfn.IFS($G522<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G522)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G522>'Cost models'!$C$9,$G522<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G522)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G522>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G522)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G522),IF($G522<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G522)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G522)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B522=\"\",\"\",IF(ISNUMBER('Facility data'!D521),'Facility data'!D521,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D522)*ISNUMBER('Facility data'!$C521))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D522,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D522,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D522,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W522=\"\",\"\",W522=1,\"Low impact\",W522=2,\"Mid-range impact\",W522=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U522=\"\",\"\",U522<0.01,1,AND(U522>=0.01,U522<=0.02),2,U522>0.02,3)","v":""},null,{"$f":"IF(T522=\"\",\"\",T522/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ522)+(0.0062454442*$Y522)+(-0.0005191748*($AQ522*$Y522))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ522)+(0.0062454442*$Y522)+(-0.0005191748*($AQ522*$Y522))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ522)+(0.0062454442*$Y522)+(-0.0005191748*($AQ522*$Y522))),\"\")","v":""},{"$f":"_xlfn.IFS(Z522=\"\",\"\",Z522<1.5,\"Weak\",AND(Z522>=1.5,Z522<=2.5),\"Mid-Range\",Z522>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z522=\"\",\"\",Z522<1.5,1,AND(Z522>=1.5,Z522<=2.5),2,Z522>2.5,3)","v":""},null,{"$f":"IF(OR(W522=\"\",AB522=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB522,W522))","v":""},{"$f":"_xlfn.IFS(AD522=\"\",\"\",AD522=\"Impact Not Likely to be Substantial\",1,AD522=\"Impact Unclear\",2,AD522=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D522=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D522,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG522=\"\",\"\",IF(AG522>National_B_tables[Column3]*1.25,3,IF(AG522<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D522=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D522,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D522,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI522=\"\",\"\",IF(AI522>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI522<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D522=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D522,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D522,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK522=\"\",\"\",IF(AK522>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK522<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D522=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D522,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D522,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM522=\"\",\"\",IF(AM522>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM522<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D522=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D522,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D522,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D522,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D522=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D522,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ522=\"\",\"\",IF(AQ522<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ522>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS522=\"\",\"\",AS522<1.5,\"High impact\",AS522>2.5,\"Low impact\",AND(AS522>=1.5,AS522<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS522=\"\",\"\",AS522>2.5,1,AND(AS522>=1.5,AS522<=2.5),2,AS522<1.5,3)","v":""},null,{"$f":"IF(B522=\"\",\"\",IF(OR(AE522=\"\",AT522=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE522,AU522)))","v":""}]
[{"$f":"IF('Census match'!A522=\"\",\"\",'Census match'!A522)","v":""},{"$f":"IF('Census match'!B522=\"\",\"\",'Census match'!B522)","v":""},{"$f":"IF(AND(NOT(A523=\"\"),'Census match'!E522=\"\"),\"No Census match\",'Census match'!E522)","v":""},{"$f":"'Census match'!J522","v":""},{"$f":"IF($D523=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D523,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D523=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D523,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C522=\"\",D523=\"\"),\"\",'Facility data'!C522)","v":""},{"$f":"IF(ISNUMBER($G523),IF($G523<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G523)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G523)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),('Cost models'!$F$4+'Cost models'!$E$4*$G523)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),IF($G523<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G523)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G523)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),IF($G523<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G523)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G523)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),_xlfn.IFS(AND($G523<='Cost models'!$C$7,$G523>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G523)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G523<='Cost models'!$C$7,$G523<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G523)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G523>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G523)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),IF($G523<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G523)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G523)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),_xlfn.IFS($G523<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G523)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G523>'Cost models'!$C$9,$G523<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G523)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G523>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G523)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G523),IF($G523<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G523)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G523)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B523=\"\",\"\",IF(ISNUMBER('Facility data'!D522),'Facility data'!D522,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D523)*ISNUMBER('Facility data'!$C522))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D523,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D523,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D523,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W523=\"\",\"\",W523=1,\"Low impact\",W523=2,\"Mid-range impact\",W523=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U523=\"\",\"\",U523<0.01,1,AND(U523>=0.01,U523<=0.02),2,U523>0.02,3)","v":""},null,{"$f":"IF(T523=\"\",\"\",T523/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ523)+(0.0062454442*$Y523)+(-0.0005191748*($AQ523*$Y523))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ523)+(0.0062454442*$Y523)+(-0.0005191748*($AQ523*$Y523))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ523)+(0.0062454442*$Y523)+(-0.0005191748*($AQ523*$Y523))),\"\")","v":""},{"$f":"_xlfn.IFS(Z523=\"\",\"\",Z523<1.5,\"Weak\",AND(Z523>=1.5,Z523<=2.5),\"Mid-Range\",Z523>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z523=\"\",\"\",Z523<1.5,1,AND(Z523>=1.5,Z523<=2.5),2,Z523>2.5,3)","v":""},null,{"$f":"IF(OR(W523=\"\",AB523=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB523,W523))","v":""},{"$f":"_xlfn.IFS(AD523=\"\",\"\",AD523=\"Impact Not Likely to be Substantial\",1,AD523=\"Impact Unclear\",2,AD523=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D523=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D523,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG523=\"\",\"\",IF(AG523>National_B_tables[Column3]*1.25,3,IF(AG523<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D523=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D523,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D523,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI523=\"\",\"\",IF(AI523>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI523<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D523=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D523,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D523,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK523=\"\",\"\",IF(AK523>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK523<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D523=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D523,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D523,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM523=\"\",\"\",IF(AM523>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM523<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D523=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D523,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D523,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D523,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D523=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D523,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ523=\"\",\"\",IF(AQ523<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ523>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS523=\"\",\"\",AS523<1.5,\"High impact\",AS523>2.5,\"Low impact\",AND(AS523>=1.5,AS523<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS523=\"\",\"\",AS523>2.5,1,AND(AS523>=1.5,AS523<=2.5),2,AS523<1.5,3)","v":""},null,{"$f":"IF(B523=\"\",\"\",IF(OR(AE523=\"\",AT523=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE523,AU523)))","v":""}]
[{"$f":"IF('Census match'!A523=\"\",\"\",'Census match'!A523)","v":""},{"$f":"IF('Census match'!B523=\"\",\"\",'Census match'!B523)","v":""},{"$f":"IF(AND(NOT(A524=\"\"),'Census match'!E523=\"\"),\"No Census match\",'Census match'!E523)","v":""},{"$f":"'Census match'!J523","v":""},{"$f":"IF($D524=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D524,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D524=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D524,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C523=\"\",D524=\"\"),\"\",'Facility data'!C523)","v":""},{"$f":"IF(ISNUMBER($G524),IF($G524<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G524)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G524)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),('Cost models'!$F$4+'Cost models'!$E$4*$G524)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),IF($G524<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G524)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G524)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),IF($G524<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G524)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G524)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),_xlfn.IFS(AND($G524<='Cost models'!$C$7,$G524>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G524)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G524<='Cost models'!$C$7,$G524<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G524)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G524>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G524)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),IF($G524<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G524)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G524)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),_xlfn.IFS($G524<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G524)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G524>'Cost models'!$C$9,$G524<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G524)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G524>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G524)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G524),IF($G524<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G524)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G524)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B524=\"\",\"\",IF(ISNUMBER('Facility data'!D523),'Facility data'!D523,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D524)*ISNUMBER('Facility data'!$C523))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D524,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D524,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D524,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W524=\"\",\"\",W524=1,\"Low impact\",W524=2,\"Mid-range impact\",W524=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U524=\"\",\"\",U524<0.01,1,AND(U524>=0.01,U524<=0.02),2,U524>0.02,3)","v":""},null,{"$f":"IF(T524=\"\",\"\",T524/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ524)+(0.0062454442*$Y524)+(-0.0005191748*($AQ524*$Y524))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ524)+(0.0062454442*$Y524)+(-0.0005191748*($AQ524*$Y524))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ524)+(0.0062454442*$Y524)+(-0.0005191748*($AQ524*$Y524))),\"\")","v":""},{"$f":"_xlfn.IFS(Z524=\"\",\"\",Z524<1.5,\"Weak\",AND(Z524>=1.5,Z524<=2.5),\"Mid-Range\",Z524>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z524=\"\",\"\",Z524<1.5,1,AND(Z524>=1.5,Z524<=2.5),2,Z524>2.5,3)","v":""},null,{"$f":"IF(OR(W524=\"\",AB524=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB524,W524))","v":""},{"$f":"_xlfn.IFS(AD524=\"\",\"\",AD524=\"Impact Not Likely to be Substantial\",1,AD524=\"Impact Unclear\",2,AD524=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D524=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D524,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG524=\"\",\"\",IF(AG524>National_B_tables[Column3]*1.25,3,IF(AG524<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D524=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D524,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D524,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI524=\"\",\"\",IF(AI524>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI524<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D524=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D524,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D524,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK524=\"\",\"\",IF(AK524>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK524<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D524=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D524,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D524,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM524=\"\",\"\",IF(AM524>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM524<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D524=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D524,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D524,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D524,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D524=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D524,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ524=\"\",\"\",IF(AQ524<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ524>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS524=\"\",\"\",AS524<1.5,\"High impact\",AS524>2.5,\"Low impact\",AND(AS524>=1.5,AS524<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS524=\"\",\"\",AS524>2.5,1,AND(AS524>=1.5,AS524<=2.5),2,AS524<1.5,3)","v":""},null,{"$f":"IF(B524=\"\",\"\",IF(OR(AE524=\"\",AT524=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE524,AU524)))","v":""}]
[{"$f":"IF('Census match'!A524=\"\",\"\",'Census match'!A524)","v":""},{"$f":"IF('Census match'!B524=\"\",\"\",'Census match'!B524)","v":""},{"$f":"IF(AND(NOT(A525=\"\"),'Census match'!E524=\"\"),\"No Census match\",'Census match'!E524)","v":""},{"$f":"'Census match'!J524","v":""},{"$f":"IF($D525=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D525,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D525=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D525,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C524=\"\",D525=\"\"),\"\",'Facility data'!C524)","v":""},{"$f":"IF(ISNUMBER($G525),IF($G525<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G525)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G525)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),('Cost models'!$F$4+'Cost models'!$E$4*$G525)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),IF($G525<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G525)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G525)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),IF($G525<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G525)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G525)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),_xlfn.IFS(AND($G525<='Cost models'!$C$7,$G525>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G525)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G525<='Cost models'!$C$7,$G525<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G525)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G525>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G525)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),IF($G525<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G525)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G525)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),_xlfn.IFS($G525<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G525)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G525>'Cost models'!$C$9,$G525<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G525)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G525>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G525)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G525),IF($G525<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G525)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G525)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B525=\"\",\"\",IF(ISNUMBER('Facility data'!D524),'Facility data'!D524,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D525)*ISNUMBER('Facility data'!$C524))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D525,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D525,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D525,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W525=\"\",\"\",W525=1,\"Low impact\",W525=2,\"Mid-range impact\",W525=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U525=\"\",\"\",U525<0.01,1,AND(U525>=0.01,U525<=0.02),2,U525>0.02,3)","v":""},null,{"$f":"IF(T525=\"\",\"\",T525/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ525)+(0.0062454442*$Y525)+(-0.0005191748*($AQ525*$Y525))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ525)+(0.0062454442*$Y525)+(-0.0005191748*($AQ525*$Y525))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ525)+(0.0062454442*$Y525)+(-0.0005191748*($AQ525*$Y525))),\"\")","v":""},{"$f":"_xlfn.IFS(Z525=\"\",\"\",Z525<1.5,\"Weak\",AND(Z525>=1.5,Z525<=2.5),\"Mid-Range\",Z525>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z525=\"\",\"\",Z525<1.5,1,AND(Z525>=1.5,Z525<=2.5),2,Z525>2.5,3)","v":""},null,{"$f":"IF(OR(W525=\"\",AB525=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB525,W525))","v":""},{"$f":"_xlfn.IFS(AD525=\"\",\"\",AD525=\"Impact Not Likely to be Substantial\",1,AD525=\"Impact Unclear\",2,AD525=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D525=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D525,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG525=\"\",\"\",IF(AG525>National_B_tables[Column3]*1.25,3,IF(AG525<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D525=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D525,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D525,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI525=\"\",\"\",IF(AI525>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI525<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D525=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D525,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D525,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK525=\"\",\"\",IF(AK525>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK525<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D525=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D525,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D525,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM525=\"\",\"\",IF(AM525>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM525<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D525=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D525,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D525,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D525,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D525=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D525,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ525=\"\",\"\",IF(AQ525<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ525>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS525=\"\",\"\",AS525<1.5,\"High impact\",AS525>2.5,\"Low impact\",AND(AS525>=1.5,AS525<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS525=\"\",\"\",AS525>2.5,1,AND(AS525>=1.5,AS525<=2.5),2,AS525<1.5,3)","v":""},null,{"$f":"IF(B525=\"\",\"\",IF(OR(AE525=\"\",AT525=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE525,AU525)))","v":""}]
[{"$f":"IF('Census match'!A525=\"\",\"\",'Census match'!A525)","v":""},{"$f":"IF('Census match'!B525=\"\",\"\",'Census match'!B525)","v":""},{"$f":"IF(AND(NOT(A526=\"\"),'Census match'!E525=\"\"),\"No Census match\",'Census match'!E525)","v":""},{"$f":"'Census match'!J525","v":""},{"$f":"IF($D526=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D526,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D526=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D526,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C525=\"\",D526=\"\"),\"\",'Facility data'!C525)","v":""},{"$f":"IF(ISNUMBER($G526),IF($G526<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G526)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G526)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),('Cost models'!$F$4+'Cost models'!$E$4*$G526)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),IF($G526<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G526)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G526)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),IF($G526<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G526)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G526)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),_xlfn.IFS(AND($G526<='Cost models'!$C$7,$G526>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G526)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G526<='Cost models'!$C$7,$G526<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G526)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G526>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G526)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),IF($G526<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G526)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G526)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),_xlfn.IFS($G526<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G526)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G526>'Cost models'!$C$9,$G526<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G526)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G526>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G526)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G526),IF($G526<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G526)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G526)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B526=\"\",\"\",IF(ISNUMBER('Facility data'!D525),'Facility data'!D525,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D526)*ISNUMBER('Facility data'!$C525))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D526,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D526,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D526,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W526=\"\",\"\",W526=1,\"Low impact\",W526=2,\"Mid-range impact\",W526=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U526=\"\",\"\",U526<0.01,1,AND(U526>=0.01,U526<=0.02),2,U526>0.02,3)","v":""},null,{"$f":"IF(T526=\"\",\"\",T526/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ526)+(0.0062454442*$Y526)+(-0.0005191748*($AQ526*$Y526))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ526)+(0.0062454442*$Y526)+(-0.0005191748*($AQ526*$Y526))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ526)+(0.0062454442*$Y526)+(-0.0005191748*($AQ526*$Y526))),\"\")","v":""},{"$f":"_xlfn.IFS(Z526=\"\",\"\",Z526<1.5,\"Weak\",AND(Z526>=1.5,Z526<=2.5),\"Mid-Range\",Z526>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z526=\"\",\"\",Z526<1.5,1,AND(Z526>=1.5,Z526<=2.5),2,Z526>2.5,3)","v":""},null,{"$f":"IF(OR(W526=\"\",AB526=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB526,W526))","v":""},{"$f":"_xlfn.IFS(AD526=\"\",\"\",AD526=\"Impact Not Likely to be Substantial\",1,AD526=\"Impact Unclear\",2,AD526=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D526=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D526,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG526=\"\",\"\",IF(AG526>National_B_tables[Column3]*1.25,3,IF(AG526<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D526=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D526,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D526,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI526=\"\",\"\",IF(AI526>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI526<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D526=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D526,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D526,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK526=\"\",\"\",IF(AK526>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK526<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D526=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D526,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D526,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM526=\"\",\"\",IF(AM526>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM526<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D526=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D526,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D526,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D526,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D526=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D526,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ526=\"\",\"\",IF(AQ526<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ526>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS526=\"\",\"\",AS526<1.5,\"High impact\",AS526>2.5,\"Low impact\",AND(AS526>=1.5,AS526<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS526=\"\",\"\",AS526>2.5,1,AND(AS526>=1.5,AS526<=2.5),2,AS526<1.5,3)","v":""},null,{"$f":"IF(B526=\"\",\"\",IF(OR(AE526=\"\",AT526=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE526,AU526)))","v":""}]
[{"$f":"IF('Census match'!A526=\"\",\"\",'Census match'!A526)","v":""},{"$f":"IF('Census match'!B526=\"\",\"\",'Census match'!B526)","v":""},{"$f":"IF(AND(NOT(A527=\"\"),'Census match'!E526=\"\"),\"No Census match\",'Census match'!E526)","v":""},{"$f":"'Census match'!J526","v":""},{"$f":"IF($D527=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D527,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D527=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D527,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C526=\"\",D527=\"\"),\"\",'Facility data'!C526)","v":""},{"$f":"IF(ISNUMBER($G527),IF($G527<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G527)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G527)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),('Cost models'!$F$4+'Cost models'!$E$4*$G527)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),IF($G527<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G527)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G527)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),IF($G527<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G527)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G527)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),_xlfn.IFS(AND($G527<='Cost models'!$C$7,$G527>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G527)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G527<='Cost models'!$C$7,$G527<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G527)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G527>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G527)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),IF($G527<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G527)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G527)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),_xlfn.IFS($G527<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G527)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G527>'Cost models'!$C$9,$G527<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G527)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G527>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G527)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G527),IF($G527<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G527)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G527)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B527=\"\",\"\",IF(ISNUMBER('Facility data'!D526),'Facility data'!D526,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D527)*ISNUMBER('Facility data'!$C526))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D527,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D527,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D527,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W527=\"\",\"\",W527=1,\"Low impact\",W527=2,\"Mid-range impact\",W527=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U527=\"\",\"\",U527<0.01,1,AND(U527>=0.01,U527<=0.02),2,U527>0.02,3)","v":""},null,{"$f":"IF(T527=\"\",\"\",T527/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ527)+(0.0062454442*$Y527)+(-0.0005191748*($AQ527*$Y527))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ527)+(0.0062454442*$Y527)+(-0.0005191748*($AQ527*$Y527))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ527)+(0.0062454442*$Y527)+(-0.0005191748*($AQ527*$Y527))),\"\")","v":""},{"$f":"_xlfn.IFS(Z527=\"\",\"\",Z527<1.5,\"Weak\",AND(Z527>=1.5,Z527<=2.5),\"Mid-Range\",Z527>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z527=\"\",\"\",Z527<1.5,1,AND(Z527>=1.5,Z527<=2.5),2,Z527>2.5,3)","v":""},null,{"$f":"IF(OR(W527=\"\",AB527=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB527,W527))","v":""},{"$f":"_xlfn.IFS(AD527=\"\",\"\",AD527=\"Impact Not Likely to be Substantial\",1,AD527=\"Impact Unclear\",2,AD527=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D527=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D527,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG527=\"\",\"\",IF(AG527>National_B_tables[Column3]*1.25,3,IF(AG527<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D527=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D527,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D527,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI527=\"\",\"\",IF(AI527>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI527<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D527=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D527,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D527,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK527=\"\",\"\",IF(AK527>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK527<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D527=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D527,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D527,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM527=\"\",\"\",IF(AM527>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM527<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D527=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D527,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D527,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D527,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D527=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D527,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ527=\"\",\"\",IF(AQ527<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ527>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS527=\"\",\"\",AS527<1.5,\"High impact\",AS527>2.5,\"Low impact\",AND(AS527>=1.5,AS527<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS527=\"\",\"\",AS527>2.5,1,AND(AS527>=1.5,AS527<=2.5),2,AS527<1.5,3)","v":""},null,{"$f":"IF(B527=\"\",\"\",IF(OR(AE527=\"\",AT527=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE527,AU527)))","v":""}]
[{"$f":"IF('Census match'!A527=\"\",\"\",'Census match'!A527)","v":""},{"$f":"IF('Census match'!B527=\"\",\"\",'Census match'!B527)","v":""},{"$f":"IF(AND(NOT(A528=\"\"),'Census match'!E527=\"\"),\"No Census match\",'Census match'!E527)","v":""},{"$f":"'Census match'!J527","v":""},{"$f":"IF($D528=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D528,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D528=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D528,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C527=\"\",D528=\"\"),\"\",'Facility data'!C527)","v":""},{"$f":"IF(ISNUMBER($G528),IF($G528<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G528)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G528)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),('Cost models'!$F$4+'Cost models'!$E$4*$G528)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),IF($G528<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G528)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G528)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),IF($G528<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G528)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G528)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),_xlfn.IFS(AND($G528<='Cost models'!$C$7,$G528>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G528)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G528<='Cost models'!$C$7,$G528<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G528)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G528>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G528)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),IF($G528<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G528)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G528)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),_xlfn.IFS($G528<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G528)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G528>'Cost models'!$C$9,$G528<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G528)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G528>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G528)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G528),IF($G528<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G528)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G528)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B528=\"\",\"\",IF(ISNUMBER('Facility data'!D527),'Facility data'!D527,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D528)*ISNUMBER('Facility data'!$C527))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D528,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D528,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D528,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W528=\"\",\"\",W528=1,\"Low impact\",W528=2,\"Mid-range impact\",W528=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U528=\"\",\"\",U528<0.01,1,AND(U528>=0.01,U528<=0.02),2,U528>0.02,3)","v":""},null,{"$f":"IF(T528=\"\",\"\",T528/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ528)+(0.0062454442*$Y528)+(-0.0005191748*($AQ528*$Y528))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ528)+(0.0062454442*$Y528)+(-0.0005191748*($AQ528*$Y528))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ528)+(0.0062454442*$Y528)+(-0.0005191748*($AQ528*$Y528))),\"\")","v":""},{"$f":"_xlfn.IFS(Z528=\"\",\"\",Z528<1.5,\"Weak\",AND(Z528>=1.5,Z528<=2.5),\"Mid-Range\",Z528>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z528=\"\",\"\",Z528<1.5,1,AND(Z528>=1.5,Z528<=2.5),2,Z528>2.5,3)","v":""},null,{"$f":"IF(OR(W528=\"\",AB528=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB528,W528))","v":""},{"$f":"_xlfn.IFS(AD528=\"\",\"\",AD528=\"Impact Not Likely to be Substantial\",1,AD528=\"Impact Unclear\",2,AD528=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D528=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D528,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG528=\"\",\"\",IF(AG528>National_B_tables[Column3]*1.25,3,IF(AG528<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D528=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D528,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D528,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI528=\"\",\"\",IF(AI528>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI528<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D528=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D528,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D528,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK528=\"\",\"\",IF(AK528>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK528<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D528=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D528,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D528,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM528=\"\",\"\",IF(AM528>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM528<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D528=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D528,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D528,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D528,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D528=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D528,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ528=\"\",\"\",IF(AQ528<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ528>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS528=\"\",\"\",AS528<1.5,\"High impact\",AS528>2.5,\"Low impact\",AND(AS528>=1.5,AS528<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS528=\"\",\"\",AS528>2.5,1,AND(AS528>=1.5,AS528<=2.5),2,AS528<1.5,3)","v":""},null,{"$f":"IF(B528=\"\",\"\",IF(OR(AE528=\"\",AT528=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE528,AU528)))","v":""}]
[{"$f":"IF('Census match'!A528=\"\",\"\",'Census match'!A528)","v":""},{"$f":"IF('Census match'!B528=\"\",\"\",'Census match'!B528)","v":""},{"$f":"IF(AND(NOT(A529=\"\"),'Census match'!E528=\"\"),\"No Census match\",'Census match'!E528)","v":""},{"$f":"'Census match'!J528","v":""},{"$f":"IF($D529=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D529,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D529=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D529,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C528=\"\",D529=\"\"),\"\",'Facility data'!C528)","v":""},{"$f":"IF(ISNUMBER($G529),IF($G529<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G529)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G529)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),('Cost models'!$F$4+'Cost models'!$E$4*$G529)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),IF($G529<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G529)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G529)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),IF($G529<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G529)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G529)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),_xlfn.IFS(AND($G529<='Cost models'!$C$7,$G529>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G529)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G529<='Cost models'!$C$7,$G529<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G529)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G529>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G529)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),IF($G529<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G529)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G529)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),_xlfn.IFS($G529<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G529)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G529>'Cost models'!$C$9,$G529<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G529)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G529>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G529)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G529),IF($G529<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G529)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G529)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B529=\"\",\"\",IF(ISNUMBER('Facility data'!D528),'Facility data'!D528,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D529)*ISNUMBER('Facility data'!$C528))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D529,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D529,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D529,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W529=\"\",\"\",W529=1,\"Low impact\",W529=2,\"Mid-range impact\",W529=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U529=\"\",\"\",U529<0.01,1,AND(U529>=0.01,U529<=0.02),2,U529>0.02,3)","v":""},null,{"$f":"IF(T529=\"\",\"\",T529/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ529)+(0.0062454442*$Y529)+(-0.0005191748*($AQ529*$Y529))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ529)+(0.0062454442*$Y529)+(-0.0005191748*($AQ529*$Y529))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ529)+(0.0062454442*$Y529)+(-0.0005191748*($AQ529*$Y529))),\"\")","v":""},{"$f":"_xlfn.IFS(Z529=\"\",\"\",Z529<1.5,\"Weak\",AND(Z529>=1.5,Z529<=2.5),\"Mid-Range\",Z529>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z529=\"\",\"\",Z529<1.5,1,AND(Z529>=1.5,Z529<=2.5),2,Z529>2.5,3)","v":""},null,{"$f":"IF(OR(W529=\"\",AB529=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB529,W529))","v":""},{"$f":"_xlfn.IFS(AD529=\"\",\"\",AD529=\"Impact Not Likely to be Substantial\",1,AD529=\"Impact Unclear\",2,AD529=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D529=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D529,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG529=\"\",\"\",IF(AG529>National_B_tables[Column3]*1.25,3,IF(AG529<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D529=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D529,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D529,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI529=\"\",\"\",IF(AI529>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI529<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D529=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D529,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D529,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK529=\"\",\"\",IF(AK529>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK529<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D529=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D529,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D529,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM529=\"\",\"\",IF(AM529>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM529<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D529=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D529,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D529,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D529,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D529=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D529,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ529=\"\",\"\",IF(AQ529<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ529>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS529=\"\",\"\",AS529<1.5,\"High impact\",AS529>2.5,\"Low impact\",AND(AS529>=1.5,AS529<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS529=\"\",\"\",AS529>2.5,1,AND(AS529>=1.5,AS529<=2.5),2,AS529<1.5,3)","v":""},null,{"$f":"IF(B529=\"\",\"\",IF(OR(AE529=\"\",AT529=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE529,AU529)))","v":""}]
[{"$f":"IF('Census match'!A529=\"\",\"\",'Census match'!A529)","v":""},{"$f":"IF('Census match'!B529=\"\",\"\",'Census match'!B529)","v":""},{"$f":"IF(AND(NOT(A530=\"\"),'Census match'!E529=\"\"),\"No Census match\",'Census match'!E529)","v":""},{"$f":"'Census match'!J529","v":""},{"$f":"IF($D530=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D530,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D530=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D530,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C529=\"\",D530=\"\"),\"\",'Facility data'!C529)","v":""},{"$f":"IF(ISNUMBER($G530),IF($G530<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G530)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G530)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),('Cost models'!$F$4+'Cost models'!$E$4*$G530)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),IF($G530<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G530)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G530)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),IF($G530<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G530)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G530)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),_xlfn.IFS(AND($G530<='Cost models'!$C$7,$G530>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G530)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G530<='Cost models'!$C$7,$G530<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G530)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G530>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G530)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),IF($G530<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G530)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G530)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),_xlfn.IFS($G530<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G530)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G530>'Cost models'!$C$9,$G530<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G530)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G530>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G530)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G530),IF($G530<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G530)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G530)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B530=\"\",\"\",IF(ISNUMBER('Facility data'!D529),'Facility data'!D529,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D530)*ISNUMBER('Facility data'!$C529))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D530,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D530,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D530,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W530=\"\",\"\",W530=1,\"Low impact\",W530=2,\"Mid-range impact\",W530=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U530=\"\",\"\",U530<0.01,1,AND(U530>=0.01,U530<=0.02),2,U530>0.02,3)","v":""},null,{"$f":"IF(T530=\"\",\"\",T530/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ530)+(0.0062454442*$Y530)+(-0.0005191748*($AQ530*$Y530))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ530)+(0.0062454442*$Y530)+(-0.0005191748*($AQ530*$Y530))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ530)+(0.0062454442*$Y530)+(-0.0005191748*($AQ530*$Y530))),\"\")","v":""},{"$f":"_xlfn.IFS(Z530=\"\",\"\",Z530<1.5,\"Weak\",AND(Z530>=1.5,Z530<=2.5),\"Mid-Range\",Z530>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z530=\"\",\"\",Z530<1.5,1,AND(Z530>=1.5,Z530<=2.5),2,Z530>2.5,3)","v":""},null,{"$f":"IF(OR(W530=\"\",AB530=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB530,W530))","v":""},{"$f":"_xlfn.IFS(AD530=\"\",\"\",AD530=\"Impact Not Likely to be Substantial\",1,AD530=\"Impact Unclear\",2,AD530=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D530=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D530,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG530=\"\",\"\",IF(AG530>National_B_tables[Column3]*1.25,3,IF(AG530<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D530=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D530,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D530,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI530=\"\",\"\",IF(AI530>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI530<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D530=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D530,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D530,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK530=\"\",\"\",IF(AK530>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK530<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D530=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D530,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D530,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM530=\"\",\"\",IF(AM530>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM530<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D530=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D530,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D530,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D530,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D530=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D530,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ530=\"\",\"\",IF(AQ530<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ530>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS530=\"\",\"\",AS530<1.5,\"High impact\",AS530>2.5,\"Low impact\",AND(AS530>=1.5,AS530<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS530=\"\",\"\",AS530>2.5,1,AND(AS530>=1.5,AS530<=2.5),2,AS530<1.5,3)","v":""},null,{"$f":"IF(B530=\"\",\"\",IF(OR(AE530=\"\",AT530=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE530,AU530)))","v":""}]
[{"$f":"IF('Census match'!A530=\"\",\"\",'Census match'!A530)","v":""},{"$f":"IF('Census match'!B530=\"\",\"\",'Census match'!B530)","v":""},{"$f":"IF(AND(NOT(A531=\"\"),'Census match'!E530=\"\"),\"No Census match\",'Census match'!E530)","v":""},{"$f":"'Census match'!J530","v":""},{"$f":"IF($D531=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D531,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D531=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D531,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C530=\"\",D531=\"\"),\"\",'Facility data'!C530)","v":""},{"$f":"IF(ISNUMBER($G531),IF($G531<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G531)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G531)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),('Cost models'!$F$4+'Cost models'!$E$4*$G531)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),IF($G531<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G531)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G531)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),IF($G531<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G531)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G531)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),_xlfn.IFS(AND($G531<='Cost models'!$C$7,$G531>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G531)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G531<='Cost models'!$C$7,$G531<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G531)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G531>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G531)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),IF($G531<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G531)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G531)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),_xlfn.IFS($G531<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G531)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G531>'Cost models'!$C$9,$G531<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G531)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G531>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G531)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G531),IF($G531<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G531)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G531)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B531=\"\",\"\",IF(ISNUMBER('Facility data'!D530),'Facility data'!D530,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D531)*ISNUMBER('Facility data'!$C530))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D531,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D531,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D531,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W531=\"\",\"\",W531=1,\"Low impact\",W531=2,\"Mid-range impact\",W531=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U531=\"\",\"\",U531<0.01,1,AND(U531>=0.01,U531<=0.02),2,U531>0.02,3)","v":""},null,{"$f":"IF(T531=\"\",\"\",T531/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ531)+(0.0062454442*$Y531)+(-0.0005191748*($AQ531*$Y531))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ531)+(0.0062454442*$Y531)+(-0.0005191748*($AQ531*$Y531))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ531)+(0.0062454442*$Y531)+(-0.0005191748*($AQ531*$Y531))),\"\")","v":""},{"$f":"_xlfn.IFS(Z531=\"\",\"\",Z531<1.5,\"Weak\",AND(Z531>=1.5,Z531<=2.5),\"Mid-Range\",Z531>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z531=\"\",\"\",Z531<1.5,1,AND(Z531>=1.5,Z531<=2.5),2,Z531>2.5,3)","v":""},null,{"$f":"IF(OR(W531=\"\",AB531=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB531,W531))","v":""},{"$f":"_xlfn.IFS(AD531=\"\",\"\",AD531=\"Impact Not Likely to be Substantial\",1,AD531=\"Impact Unclear\",2,AD531=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D531=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D531,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG531=\"\",\"\",IF(AG531>National_B_tables[Column3]*1.25,3,IF(AG531<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D531=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D531,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D531,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI531=\"\",\"\",IF(AI531>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI531<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D531=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D531,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D531,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK531=\"\",\"\",IF(AK531>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK531<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D531=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D531,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D531,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM531=\"\",\"\",IF(AM531>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM531<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D531=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D531,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D531,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D531,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D531=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D531,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ531=\"\",\"\",IF(AQ531<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ531>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS531=\"\",\"\",AS531<1.5,\"High impact\",AS531>2.5,\"Low impact\",AND(AS531>=1.5,AS531<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS531=\"\",\"\",AS531>2.5,1,AND(AS531>=1.5,AS531<=2.5),2,AS531<1.5,3)","v":""},null,{"$f":"IF(B531=\"\",\"\",IF(OR(AE531=\"\",AT531=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE531,AU531)))","v":""}]
[{"$f":"IF('Census match'!A531=\"\",\"\",'Census match'!A531)","v":""},{"$f":"IF('Census match'!B531=\"\",\"\",'Census match'!B531)","v":""},{"$f":"IF(AND(NOT(A532=\"\"),'Census match'!E531=\"\"),\"No Census match\",'Census match'!E531)","v":""},{"$f":"'Census match'!J531","v":""},{"$f":"IF($D532=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D532,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D532=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D532,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C531=\"\",D532=\"\"),\"\",'Facility data'!C531)","v":""},{"$f":"IF(ISNUMBER($G532),IF($G532<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G532)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G532)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),('Cost models'!$F$4+'Cost models'!$E$4*$G532)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),IF($G532<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G532)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G532)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),IF($G532<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G532)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G532)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),_xlfn.IFS(AND($G532<='Cost models'!$C$7,$G532>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G532)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G532<='Cost models'!$C$7,$G532<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G532)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G532>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G532)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),IF($G532<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G532)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G532)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),_xlfn.IFS($G532<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G532)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G532>'Cost models'!$C$9,$G532<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G532)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G532>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G532)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G532),IF($G532<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G532)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G532)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B532=\"\",\"\",IF(ISNUMBER('Facility data'!D531),'Facility data'!D531,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D532)*ISNUMBER('Facility data'!$C531))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D532,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D532,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D532,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W532=\"\",\"\",W532=1,\"Low impact\",W532=2,\"Mid-range impact\",W532=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U532=\"\",\"\",U532<0.01,1,AND(U532>=0.01,U532<=0.02),2,U532>0.02,3)","v":""},null,{"$f":"IF(T532=\"\",\"\",T532/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ532)+(0.0062454442*$Y532)+(-0.0005191748*($AQ532*$Y532))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ532)+(0.0062454442*$Y532)+(-0.0005191748*($AQ532*$Y532))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ532)+(0.0062454442*$Y532)+(-0.0005191748*($AQ532*$Y532))),\"\")","v":""},{"$f":"_xlfn.IFS(Z532=\"\",\"\",Z532<1.5,\"Weak\",AND(Z532>=1.5,Z532<=2.5),\"Mid-Range\",Z532>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z532=\"\",\"\",Z532<1.5,1,AND(Z532>=1.5,Z532<=2.5),2,Z532>2.5,3)","v":""},null,{"$f":"IF(OR(W532=\"\",AB532=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB532,W532))","v":""},{"$f":"_xlfn.IFS(AD532=\"\",\"\",AD532=\"Impact Not Likely to be Substantial\",1,AD532=\"Impact Unclear\",2,AD532=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D532=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D532,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG532=\"\",\"\",IF(AG532>National_B_tables[Column3]*1.25,3,IF(AG532<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D532=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D532,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D532,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI532=\"\",\"\",IF(AI532>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI532<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D532=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D532,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D532,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK532=\"\",\"\",IF(AK532>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK532<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D532=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D532,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D532,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM532=\"\",\"\",IF(AM532>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM532<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D532=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D532,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D532,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D532,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D532=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D532,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ532=\"\",\"\",IF(AQ532<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ532>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS532=\"\",\"\",AS532<1.5,\"High impact\",AS532>2.5,\"Low impact\",AND(AS532>=1.5,AS532<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS532=\"\",\"\",AS532>2.5,1,AND(AS532>=1.5,AS532<=2.5),2,AS532<1.5,3)","v":""},null,{"$f":"IF(B532=\"\",\"\",IF(OR(AE532=\"\",AT532=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE532,AU532)))","v":""}]
[{"$f":"IF('Census match'!A532=\"\",\"\",'Census match'!A532)","v":""},{"$f":"IF('Census match'!B532=\"\",\"\",'Census match'!B532)","v":""},{"$f":"IF(AND(NOT(A533=\"\"),'Census match'!E532=\"\"),\"No Census match\",'Census match'!E532)","v":""},{"$f":"'Census match'!J532","v":""},{"$f":"IF($D533=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D533,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D533=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D533,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C532=\"\",D533=\"\"),\"\",'Facility data'!C532)","v":""},{"$f":"IF(ISNUMBER($G533),IF($G533<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G533)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G533)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),('Cost models'!$F$4+'Cost models'!$E$4*$G533)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),IF($G533<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G533)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G533)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),IF($G533<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G533)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G533)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),_xlfn.IFS(AND($G533<='Cost models'!$C$7,$G533>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G533)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G533<='Cost models'!$C$7,$G533<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G533)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G533>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G533)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),IF($G533<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G533)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G533)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),_xlfn.IFS($G533<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G533)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G533>'Cost models'!$C$9,$G533<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G533)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G533>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G533)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G533),IF($G533<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G533)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G533)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B533=\"\",\"\",IF(ISNUMBER('Facility data'!D532),'Facility data'!D532,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D533)*ISNUMBER('Facility data'!$C532))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D533,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D533,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D533,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W533=\"\",\"\",W533=1,\"Low impact\",W533=2,\"Mid-range impact\",W533=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U533=\"\",\"\",U533<0.01,1,AND(U533>=0.01,U533<=0.02),2,U533>0.02,3)","v":""},null,{"$f":"IF(T533=\"\",\"\",T533/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ533)+(0.0062454442*$Y533)+(-0.0005191748*($AQ533*$Y533))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ533)+(0.0062454442*$Y533)+(-0.0005191748*($AQ533*$Y533))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ533)+(0.0062454442*$Y533)+(-0.0005191748*($AQ533*$Y533))),\"\")","v":""},{"$f":"_xlfn.IFS(Z533=\"\",\"\",Z533<1.5,\"Weak\",AND(Z533>=1.5,Z533<=2.5),\"Mid-Range\",Z533>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z533=\"\",\"\",Z533<1.5,1,AND(Z533>=1.5,Z533<=2.5),2,Z533>2.5,3)","v":""},null,{"$f":"IF(OR(W533=\"\",AB533=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB533,W533))","v":""},{"$f":"_xlfn.IFS(AD533=\"\",\"\",AD533=\"Impact Not Likely to be Substantial\",1,AD533=\"Impact Unclear\",2,AD533=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D533=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D533,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG533=\"\",\"\",IF(AG533>National_B_tables[Column3]*1.25,3,IF(AG533<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D533=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D533,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D533,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI533=\"\",\"\",IF(AI533>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI533<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D533=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D533,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D533,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK533=\"\",\"\",IF(AK533>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK533<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D533=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D533,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D533,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM533=\"\",\"\",IF(AM533>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM533<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D533=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D533,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D533,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D533,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D533=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D533,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ533=\"\",\"\",IF(AQ533<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ533>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS533=\"\",\"\",AS533<1.5,\"High impact\",AS533>2.5,\"Low impact\",AND(AS533>=1.5,AS533<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS533=\"\",\"\",AS533>2.5,1,AND(AS533>=1.5,AS533<=2.5),2,AS533<1.5,3)","v":""},null,{"$f":"IF(B533=\"\",\"\",IF(OR(AE533=\"\",AT533=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE533,AU533)))","v":""}]
[{"$f":"IF('Census match'!A533=\"\",\"\",'Census match'!A533)","v":""},{"$f":"IF('Census match'!B533=\"\",\"\",'Census match'!B533)","v":""},{"$f":"IF(AND(NOT(A534=\"\"),'Census match'!E533=\"\"),\"No Census match\",'Census match'!E533)","v":""},{"$f":"'Census match'!J533","v":""},{"$f":"IF($D534=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D534,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D534=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D534,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C533=\"\",D534=\"\"),\"\",'Facility data'!C533)","v":""},{"$f":"IF(ISNUMBER($G534),IF($G534<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G534)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G534)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),('Cost models'!$F$4+'Cost models'!$E$4*$G534)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),IF($G534<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G534)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G534)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),IF($G534<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G534)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G534)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),_xlfn.IFS(AND($G534<='Cost models'!$C$7,$G534>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G534)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G534<='Cost models'!$C$7,$G534<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G534)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G534>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G534)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),IF($G534<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G534)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G534)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),_xlfn.IFS($G534<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G534)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G534>'Cost models'!$C$9,$G534<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G534)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G534>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G534)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G534),IF($G534<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G534)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G534)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B534=\"\",\"\",IF(ISNUMBER('Facility data'!D533),'Facility data'!D533,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D534)*ISNUMBER('Facility data'!$C533))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D534,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D534,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D534,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W534=\"\",\"\",W534=1,\"Low impact\",W534=2,\"Mid-range impact\",W534=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U534=\"\",\"\",U534<0.01,1,AND(U534>=0.01,U534<=0.02),2,U534>0.02,3)","v":""},null,{"$f":"IF(T534=\"\",\"\",T534/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ534)+(0.0062454442*$Y534)+(-0.0005191748*($AQ534*$Y534))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ534)+(0.0062454442*$Y534)+(-0.0005191748*($AQ534*$Y534))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ534)+(0.0062454442*$Y534)+(-0.0005191748*($AQ534*$Y534))),\"\")","v":""},{"$f":"_xlfn.IFS(Z534=\"\",\"\",Z534<1.5,\"Weak\",AND(Z534>=1.5,Z534<=2.5),\"Mid-Range\",Z534>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z534=\"\",\"\",Z534<1.5,1,AND(Z534>=1.5,Z534<=2.5),2,Z534>2.5,3)","v":""},null,{"$f":"IF(OR(W534=\"\",AB534=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB534,W534))","v":""},{"$f":"_xlfn.IFS(AD534=\"\",\"\",AD534=\"Impact Not Likely to be Substantial\",1,AD534=\"Impact Unclear\",2,AD534=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D534=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D534,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG534=\"\",\"\",IF(AG534>National_B_tables[Column3]*1.25,3,IF(AG534<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D534=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D534,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D534,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI534=\"\",\"\",IF(AI534>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI534<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D534=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D534,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D534,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK534=\"\",\"\",IF(AK534>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK534<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D534=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D534,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D534,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM534=\"\",\"\",IF(AM534>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM534<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D534=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D534,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D534,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D534,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D534=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D534,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ534=\"\",\"\",IF(AQ534<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ534>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS534=\"\",\"\",AS534<1.5,\"High impact\",AS534>2.5,\"Low impact\",AND(AS534>=1.5,AS534<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS534=\"\",\"\",AS534>2.5,1,AND(AS534>=1.5,AS534<=2.5),2,AS534<1.5,3)","v":""},null,{"$f":"IF(B534=\"\",\"\",IF(OR(AE534=\"\",AT534=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE534,AU534)))","v":""}]
[{"$f":"IF('Census match'!A534=\"\",\"\",'Census match'!A534)","v":""},{"$f":"IF('Census match'!B534=\"\",\"\",'Census match'!B534)","v":""},{"$f":"IF(AND(NOT(A535=\"\"),'Census match'!E534=\"\"),\"No Census match\",'Census match'!E534)","v":""},{"$f":"'Census match'!J534","v":""},{"$f":"IF($D535=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D535,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D535=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D535,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C534=\"\",D535=\"\"),\"\",'Facility data'!C534)","v":""},{"$f":"IF(ISNUMBER($G535),IF($G535<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G535)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G535)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),('Cost models'!$F$4+'Cost models'!$E$4*$G535)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),IF($G535<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G535)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G535)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),IF($G535<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G535)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G535)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),_xlfn.IFS(AND($G535<='Cost models'!$C$7,$G535>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G535)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G535<='Cost models'!$C$7,$G535<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G535)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G535>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G535)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),IF($G535<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G535)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G535)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),_xlfn.IFS($G535<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G535)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G535>'Cost models'!$C$9,$G535<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G535)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G535>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G535)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G535),IF($G535<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G535)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G535)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B535=\"\",\"\",IF(ISNUMBER('Facility data'!D534),'Facility data'!D534,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D535)*ISNUMBER('Facility data'!$C534))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D535,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D535,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D535,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W535=\"\",\"\",W535=1,\"Low impact\",W535=2,\"Mid-range impact\",W535=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U535=\"\",\"\",U535<0.01,1,AND(U535>=0.01,U535<=0.02),2,U535>0.02,3)","v":""},null,{"$f":"IF(T535=\"\",\"\",T535/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ535)+(0.0062454442*$Y535)+(-0.0005191748*($AQ535*$Y535))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ535)+(0.0062454442*$Y535)+(-0.0005191748*($AQ535*$Y535))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ535)+(0.0062454442*$Y535)+(-0.0005191748*($AQ535*$Y535))),\"\")","v":""},{"$f":"_xlfn.IFS(Z535=\"\",\"\",Z535<1.5,\"Weak\",AND(Z535>=1.5,Z535<=2.5),\"Mid-Range\",Z535>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z535=\"\",\"\",Z535<1.5,1,AND(Z535>=1.5,Z535<=2.5),2,Z535>2.5,3)","v":""},null,{"$f":"IF(OR(W535=\"\",AB535=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB535,W535))","v":""},{"$f":"_xlfn.IFS(AD535=\"\",\"\",AD535=\"Impact Not Likely to be Substantial\",1,AD535=\"Impact Unclear\",2,AD535=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D535=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D535,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG535=\"\",\"\",IF(AG535>National_B_tables[Column3]*1.25,3,IF(AG535<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D535=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D535,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D535,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI535=\"\",\"\",IF(AI535>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI535<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D535=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D535,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D535,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK535=\"\",\"\",IF(AK535>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK535<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D535=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D535,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D535,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM535=\"\",\"\",IF(AM535>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM535<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D535=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D535,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D535,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D535,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D535=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D535,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ535=\"\",\"\",IF(AQ535<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ535>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS535=\"\",\"\",AS535<1.5,\"High impact\",AS535>2.5,\"Low impact\",AND(AS535>=1.5,AS535<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS535=\"\",\"\",AS535>2.5,1,AND(AS535>=1.5,AS535<=2.5),2,AS535<1.5,3)","v":""},null,{"$f":"IF(B535=\"\",\"\",IF(OR(AE535=\"\",AT535=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE535,AU535)))","v":""}]
[{"$f":"IF('Census match'!A535=\"\",\"\",'Census match'!A535)","v":""},{"$f":"IF('Census match'!B535=\"\",\"\",'Census match'!B535)","v":""},{"$f":"IF(AND(NOT(A536=\"\"),'Census match'!E535=\"\"),\"No Census match\",'Census match'!E535)","v":""},{"$f":"'Census match'!J535","v":""},{"$f":"IF($D536=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D536,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D536=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D536,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C535=\"\",D536=\"\"),\"\",'Facility data'!C535)","v":""},{"$f":"IF(ISNUMBER($G536),IF($G536<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G536)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G536)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),('Cost models'!$F$4+'Cost models'!$E$4*$G536)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),IF($G536<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G536)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G536)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),IF($G536<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G536)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G536)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),_xlfn.IFS(AND($G536<='Cost models'!$C$7,$G536>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G536)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G536<='Cost models'!$C$7,$G536<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G536)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G536>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G536)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),IF($G536<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G536)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G536)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),_xlfn.IFS($G536<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G536)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G536>'Cost models'!$C$9,$G536<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G536)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G536>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G536)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G536),IF($G536<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G536)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G536)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B536=\"\",\"\",IF(ISNUMBER('Facility data'!D535),'Facility data'!D535,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D536)*ISNUMBER('Facility data'!$C535))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D536,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D536,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D536,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W536=\"\",\"\",W536=1,\"Low impact\",W536=2,\"Mid-range impact\",W536=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U536=\"\",\"\",U536<0.01,1,AND(U536>=0.01,U536<=0.02),2,U536>0.02,3)","v":""},null,{"$f":"IF(T536=\"\",\"\",T536/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ536)+(0.0062454442*$Y536)+(-0.0005191748*($AQ536*$Y536))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ536)+(0.0062454442*$Y536)+(-0.0005191748*($AQ536*$Y536))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ536)+(0.0062454442*$Y536)+(-0.0005191748*($AQ536*$Y536))),\"\")","v":""},{"$f":"_xlfn.IFS(Z536=\"\",\"\",Z536<1.5,\"Weak\",AND(Z536>=1.5,Z536<=2.5),\"Mid-Range\",Z536>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z536=\"\",\"\",Z536<1.5,1,AND(Z536>=1.5,Z536<=2.5),2,Z536>2.5,3)","v":""},null,{"$f":"IF(OR(W536=\"\",AB536=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB536,W536))","v":""},{"$f":"_xlfn.IFS(AD536=\"\",\"\",AD536=\"Impact Not Likely to be Substantial\",1,AD536=\"Impact Unclear\",2,AD536=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D536=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D536,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG536=\"\",\"\",IF(AG536>National_B_tables[Column3]*1.25,3,IF(AG536<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D536=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D536,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D536,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI536=\"\",\"\",IF(AI536>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI536<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D536=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D536,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D536,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK536=\"\",\"\",IF(AK536>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK536<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D536=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D536,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D536,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM536=\"\",\"\",IF(AM536>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM536<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D536=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D536,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D536,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D536,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D536=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D536,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ536=\"\",\"\",IF(AQ536<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ536>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS536=\"\",\"\",AS536<1.5,\"High impact\",AS536>2.5,\"Low impact\",AND(AS536>=1.5,AS536<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS536=\"\",\"\",AS536>2.5,1,AND(AS536>=1.5,AS536<=2.5),2,AS536<1.5,3)","v":""},null,{"$f":"IF(B536=\"\",\"\",IF(OR(AE536=\"\",AT536=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE536,AU536)))","v":""}]
[{"$f":"IF('Census match'!A536=\"\",\"\",'Census match'!A536)","v":""},{"$f":"IF('Census match'!B536=\"\",\"\",'Census match'!B536)","v":""},{"$f":"IF(AND(NOT(A537=\"\"),'Census match'!E536=\"\"),\"No Census match\",'Census match'!E536)","v":""},{"$f":"'Census match'!J536","v":""},{"$f":"IF($D537=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D537,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D537=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D537,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C536=\"\",D537=\"\"),\"\",'Facility data'!C536)","v":""},{"$f":"IF(ISNUMBER($G537),IF($G537<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G537)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G537)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),('Cost models'!$F$4+'Cost models'!$E$4*$G537)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),IF($G537<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G537)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G537)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),IF($G537<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G537)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G537)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),_xlfn.IFS(AND($G537<='Cost models'!$C$7,$G537>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G537)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G537<='Cost models'!$C$7,$G537<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G537)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G537>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G537)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),IF($G537<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G537)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G537)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),_xlfn.IFS($G537<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G537)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G537>'Cost models'!$C$9,$G537<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G537)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G537>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G537)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G537),IF($G537<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G537)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G537)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G537),SUM(H537:O537),\"\")","v":""},"",null,{"$f":"IF(B537=\"\",\"\",IF(ISNUMBER('Facility data'!D536),'Facility data'!D536,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D537)*ISNUMBER('Facility data'!$C536))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D537,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D537,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D537,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W537=\"\",\"\",W537=1,\"Low impact\",W537=2,\"Mid-range impact\",W537=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U537=\"\",\"\",U537<0.01,1,AND(U537>=0.01,U537<=0.02),2,U537>0.02,3)","v":""},null,{"$f":"IF(T537=\"\",\"\",T537/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ537)+(0.0062454442*$Y537)+(-0.0005191748*($AQ537*$Y537))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ537)+(0.0062454442*$Y537)+(-0.0005191748*($AQ537*$Y537))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ537)+(0.0062454442*$Y537)+(-0.0005191748*($AQ537*$Y537))),\"\")","v":""},{"$f":"_xlfn.IFS(Z537=\"\",\"\",Z537<1.5,\"Weak\",AND(Z537>=1.5,Z537<=2.5),\"Mid-Range\",Z537>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z537=\"\",\"\",Z537<1.5,1,AND(Z537>=1.5,Z537<=2.5),2,Z537>2.5,3)","v":""},null,{"$f":"IF(OR(W537=\"\",AB537=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB537,W537))","v":""},{"$f":"_xlfn.IFS(AD537=\"\",\"\",AD537=\"Impact Not Likely to be Substantial\",1,AD537=\"Impact Unclear\",2,AD537=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D537=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D537,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG537=\"\",\"\",IF(AG537>National_B_tables[Column3]*1.25,3,IF(AG537<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D537=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D537,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D537,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI537=\"\",\"\",IF(AI537>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI537<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D537=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D537,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D537,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK537=\"\",\"\",IF(AK537>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK537<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D537=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D537,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D537,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM537=\"\",\"\",IF(AM537>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM537<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D537=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D537,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D537,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D537,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D537=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D537,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ537=\"\",\"\",IF(AQ537<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ537>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS537=\"\",\"\",AS537<1.5,\"High impact\",AS537>2.5,\"Low impact\",AND(AS537>=1.5,AS537<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS537=\"\",\"\",AS537>2.5,1,AND(AS537>=1.5,AS537<=2.5),2,AS537<1.5,3)","v":""},null,{"$f":"IF(B537=\"\",\"\",IF(OR(AE537=\"\",AT537=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE537,AU537)))","v":""}]
[{"$f":"IF('Census match'!A537=\"\",\"\",'Census match'!A537)","v":""},{"$f":"IF('Census match'!B537=\"\",\"\",'Census match'!B537)","v":""},{"$f":"IF(AND(NOT(A538=\"\"),'Census match'!E537=\"\"),\"No Census match\",'Census match'!E537)","v":""},{"$f":"'Census match'!J537","v":""},{"$f":"IF($D538=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D538,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D538=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D538,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C537=\"\",D538=\"\"),\"\",'Facility data'!C537)","v":""},{"$f":"IF(ISNUMBER($G538),IF($G538<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G538)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G538)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),('Cost models'!$F$4+'Cost models'!$E$4*$G538)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),IF($G538<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G538)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G538)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),IF($G538<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G538)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G538)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),_xlfn.IFS(AND($G538<='Cost models'!$C$7,$G538>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G538)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G538<='Cost models'!$C$7,$G538<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G538)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G538>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G538)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),IF($G538<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G538)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G538)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),_xlfn.IFS($G538<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G538)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G538>'Cost models'!$C$9,$G538<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G538)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G538>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G538)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G538),IF($G538<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G538)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G538)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B538=\"\",\"\",IF(ISNUMBER('Facility data'!D537),'Facility data'!D537,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D538)*ISNUMBER('Facility data'!$C537))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D538,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D538,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D538,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W538=\"\",\"\",W538=1,\"Low impact\",W538=2,\"Mid-range impact\",W538=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U538=\"\",\"\",U538<0.01,1,AND(U538>=0.01,U538<=0.02),2,U538>0.02,3)","v":""},null,{"$f":"IF(T538=\"\",\"\",T538/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ538)+(0.0062454442*$Y538)+(-0.0005191748*($AQ538*$Y538))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ538)+(0.0062454442*$Y538)+(-0.0005191748*($AQ538*$Y538))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ538)+(0.0062454442*$Y538)+(-0.0005191748*($AQ538*$Y538))),\"\")","v":""},{"$f":"_xlfn.IFS(Z538=\"\",\"\",Z538<1.5,\"Weak\",AND(Z538>=1.5,Z538<=2.5),\"Mid-Range\",Z538>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z538=\"\",\"\",Z538<1.5,1,AND(Z538>=1.5,Z538<=2.5),2,Z538>2.5,3)","v":""},null,{"$f":"IF(OR(W538=\"\",AB538=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB538,W538))","v":""},{"$f":"_xlfn.IFS(AD538=\"\",\"\",AD538=\"Impact Not Likely to be Substantial\",1,AD538=\"Impact Unclear\",2,AD538=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D538=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D538,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG538=\"\",\"\",IF(AG538>National_B_tables[Column3]*1.25,3,IF(AG538<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D538=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D538,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D538,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI538=\"\",\"\",IF(AI538>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI538<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D538=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D538,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D538,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK538=\"\",\"\",IF(AK538>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK538<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D538=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D538,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D538,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM538=\"\",\"\",IF(AM538>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM538<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D538=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D538,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D538,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D538,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D538=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D538,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ538=\"\",\"\",IF(AQ538<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ538>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS538=\"\",\"\",AS538<1.5,\"High impact\",AS538>2.5,\"Low impact\",AND(AS538>=1.5,AS538<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS538=\"\",\"\",AS538>2.5,1,AND(AS538>=1.5,AS538<=2.5),2,AS538<1.5,3)","v":""},null,{"$f":"IF(B538=\"\",\"\",IF(OR(AE538=\"\",AT538=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE538,AU538)))","v":""}]
[{"$f":"IF('Census match'!A538=\"\",\"\",'Census match'!A538)","v":""},{"$f":"IF('Census match'!B538=\"\",\"\",'Census match'!B538)","v":""},{"$f":"IF(AND(NOT(A539=\"\"),'Census match'!E538=\"\"),\"No Census match\",'Census match'!E538)","v":""},{"$f":"'Census match'!J538","v":""},{"$f":"IF($D539=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D539,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D539=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D539,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C538=\"\",D539=\"\"),\"\",'Facility data'!C538)","v":""},{"$f":"IF(ISNUMBER($G539),IF($G539<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G539)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G539)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),('Cost models'!$F$4+'Cost models'!$E$4*$G539)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),IF($G539<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G539)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G539)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),IF($G539<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G539)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G539)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),_xlfn.IFS(AND($G539<='Cost models'!$C$7,$G539>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G539)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G539<='Cost models'!$C$7,$G539<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G539)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G539>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G539)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),IF($G539<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G539)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G539)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),_xlfn.IFS($G539<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G539)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G539>'Cost models'!$C$9,$G539<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G539)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G539>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G539)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G539),IF($G539<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G539)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G539)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B539=\"\",\"\",IF(ISNUMBER('Facility data'!D538),'Facility data'!D538,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D539)*ISNUMBER('Facility data'!$C538))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D539,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D539,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D539,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W539=\"\",\"\",W539=1,\"Low impact\",W539=2,\"Mid-range impact\",W539=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U539=\"\",\"\",U539<0.01,1,AND(U539>=0.01,U539<=0.02),2,U539>0.02,3)","v":""},null,{"$f":"IF(T539=\"\",\"\",T539/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ539)+(0.0062454442*$Y539)+(-0.0005191748*($AQ539*$Y539))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ539)+(0.0062454442*$Y539)+(-0.0005191748*($AQ539*$Y539))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ539)+(0.0062454442*$Y539)+(-0.0005191748*($AQ539*$Y539))),\"\")","v":""},{"$f":"_xlfn.IFS(Z539=\"\",\"\",Z539<1.5,\"Weak\",AND(Z539>=1.5,Z539<=2.5),\"Mid-Range\",Z539>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z539=\"\",\"\",Z539<1.5,1,AND(Z539>=1.5,Z539<=2.5),2,Z539>2.5,3)","v":""},null,{"$f":"IF(OR(W539=\"\",AB539=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB539,W539))","v":""},{"$f":"_xlfn.IFS(AD539=\"\",\"\",AD539=\"Impact Not Likely to be Substantial\",1,AD539=\"Impact Unclear\",2,AD539=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D539=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D539,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG539=\"\",\"\",IF(AG539>National_B_tables[Column3]*1.25,3,IF(AG539<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D539=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D539,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D539,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI539=\"\",\"\",IF(AI539>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI539<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D539=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D539,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D539,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK539=\"\",\"\",IF(AK539>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK539<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D539=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D539,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D539,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM539=\"\",\"\",IF(AM539>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM539<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D539=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D539,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D539,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D539,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D539=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D539,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ539=\"\",\"\",IF(AQ539<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ539>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS539=\"\",\"\",AS539<1.5,\"High impact\",AS539>2.5,\"Low impact\",AND(AS539>=1.5,AS539<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS539=\"\",\"\",AS539>2.5,1,AND(AS539>=1.5,AS539<=2.5),2,AS539<1.5,3)","v":""},null,{"$f":"IF(B539=\"\",\"\",IF(OR(AE539=\"\",AT539=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE539,AU539)))","v":""}]
[{"$f":"IF('Census match'!A539=\"\",\"\",'Census match'!A539)","v":""},{"$f":"IF('Census match'!B539=\"\",\"\",'Census match'!B539)","v":""},{"$f":"IF(AND(NOT(A540=\"\"),'Census match'!E539=\"\"),\"No Census match\",'Census match'!E539)","v":""},{"$f":"'Census match'!J539","v":""},{"$f":"IF($D540=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D540,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D540=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D540,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C539=\"\",D540=\"\"),\"\",'Facility data'!C539)","v":""},{"$f":"IF(ISNUMBER($G540),IF($G540<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G540)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G540)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),('Cost models'!$F$4+'Cost models'!$E$4*$G540)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),IF($G540<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G540)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G540)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),IF($G540<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G540)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G540)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),_xlfn.IFS(AND($G540<='Cost models'!$C$7,$G540>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G540)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G540<='Cost models'!$C$7,$G540<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G540)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G540>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G540)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),IF($G540<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G540)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G540)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),_xlfn.IFS($G540<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G540)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G540>'Cost models'!$C$9,$G540<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G540)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G540>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G540)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G540),IF($G540<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G540)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G540)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B540=\"\",\"\",IF(ISNUMBER('Facility data'!D539),'Facility data'!D539,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D540)*ISNUMBER('Facility data'!$C539))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D540,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D540,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D540,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W540=\"\",\"\",W540=1,\"Low impact\",W540=2,\"Mid-range impact\",W540=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U540=\"\",\"\",U540<0.01,1,AND(U540>=0.01,U540<=0.02),2,U540>0.02,3)","v":""},null,{"$f":"IF(T540=\"\",\"\",T540/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ540)+(0.0062454442*$Y540)+(-0.0005191748*($AQ540*$Y540))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ540)+(0.0062454442*$Y540)+(-0.0005191748*($AQ540*$Y540))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ540)+(0.0062454442*$Y540)+(-0.0005191748*($AQ540*$Y540))),\"\")","v":""},{"$f":"_xlfn.IFS(Z540=\"\",\"\",Z540<1.5,\"Weak\",AND(Z540>=1.5,Z540<=2.5),\"Mid-Range\",Z540>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z540=\"\",\"\",Z540<1.5,1,AND(Z540>=1.5,Z540<=2.5),2,Z540>2.5,3)","v":""},null,{"$f":"IF(OR(W540=\"\",AB540=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB540,W540))","v":""},{"$f":"_xlfn.IFS(AD540=\"\",\"\",AD540=\"Impact Not Likely to be Substantial\",1,AD540=\"Impact Unclear\",2,AD540=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D540=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D540,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG540=\"\",\"\",IF(AG540>National_B_tables[Column3]*1.25,3,IF(AG540<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D540=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D540,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D540,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI540=\"\",\"\",IF(AI540>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI540<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D540=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D540,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D540,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK540=\"\",\"\",IF(AK540>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK540<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D540=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D540,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D540,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM540=\"\",\"\",IF(AM540>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM540<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D540=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D540,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D540,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D540,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D540=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D540,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ540=\"\",\"\",IF(AQ540<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ540>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS540=\"\",\"\",AS540<1.5,\"High impact\",AS540>2.5,\"Low impact\",AND(AS540>=1.5,AS540<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS540=\"\",\"\",AS540>2.5,1,AND(AS540>=1.5,AS540<=2.5),2,AS540<1.5,3)","v":""},null,{"$f":"IF(B540=\"\",\"\",IF(OR(AE540=\"\",AT540=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE540,AU540)))","v":""}]
[{"$f":"IF('Census match'!A540=\"\",\"\",'Census match'!A540)","v":""},{"$f":"IF('Census match'!B540=\"\",\"\",'Census match'!B540)","v":""},{"$f":"IF(AND(NOT(A541=\"\"),'Census match'!E540=\"\"),\"No Census match\",'Census match'!E540)","v":""},{"$f":"'Census match'!J540","v":""},{"$f":"IF($D541=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D541,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D541=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D541,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C540=\"\",D541=\"\"),\"\",'Facility data'!C540)","v":""},{"$f":"IF(ISNUMBER($G541),IF($G541<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G541)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G541)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),('Cost models'!$F$4+'Cost models'!$E$4*$G541)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),IF($G541<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G541)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G541)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),IF($G541<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G541)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G541)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),_xlfn.IFS(AND($G541<='Cost models'!$C$7,$G541>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G541)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G541<='Cost models'!$C$7,$G541<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G541)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G541>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G541)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),IF($G541<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G541)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G541)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),_xlfn.IFS($G541<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G541)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G541>'Cost models'!$C$9,$G541<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G541)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G541>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G541)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G541),IF($G541<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G541)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G541)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B541=\"\",\"\",IF(ISNUMBER('Facility data'!D540),'Facility data'!D540,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D541)*ISNUMBER('Facility data'!$C540))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D541,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D541,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D541,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W541=\"\",\"\",W541=1,\"Low impact\",W541=2,\"Mid-range impact\",W541=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U541=\"\",\"\",U541<0.01,1,AND(U541>=0.01,U541<=0.02),2,U541>0.02,3)","v":""},null,{"$f":"IF(T541=\"\",\"\",T541/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ541)+(0.0062454442*$Y541)+(-0.0005191748*($AQ541*$Y541))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ541)+(0.0062454442*$Y541)+(-0.0005191748*($AQ541*$Y541))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ541)+(0.0062454442*$Y541)+(-0.0005191748*($AQ541*$Y541))),\"\")","v":""},{"$f":"_xlfn.IFS(Z541=\"\",\"\",Z541<1.5,\"Weak\",AND(Z541>=1.5,Z541<=2.5),\"Mid-Range\",Z541>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z541=\"\",\"\",Z541<1.5,1,AND(Z541>=1.5,Z541<=2.5),2,Z541>2.5,3)","v":""},null,{"$f":"IF(OR(W541=\"\",AB541=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB541,W541))","v":""},{"$f":"_xlfn.IFS(AD541=\"\",\"\",AD541=\"Impact Not Likely to be Substantial\",1,AD541=\"Impact Unclear\",2,AD541=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D541=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D541,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG541=\"\",\"\",IF(AG541>National_B_tables[Column3]*1.25,3,IF(AG541<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D541=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D541,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D541,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI541=\"\",\"\",IF(AI541>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI541<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D541=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D541,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D541,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK541=\"\",\"\",IF(AK541>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK541<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D541=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D541,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D541,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM541=\"\",\"\",IF(AM541>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM541<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D541=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D541,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D541,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D541,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D541=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D541,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ541=\"\",\"\",IF(AQ541<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ541>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS541=\"\",\"\",AS541<1.5,\"High impact\",AS541>2.5,\"Low impact\",AND(AS541>=1.5,AS541<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS541=\"\",\"\",AS541>2.5,1,AND(AS541>=1.5,AS541<=2.5),2,AS541<1.5,3)","v":""},null,{"$f":"IF(B541=\"\",\"\",IF(OR(AE541=\"\",AT541=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE541,AU541)))","v":""}]
[{"$f":"IF('Census match'!A541=\"\",\"\",'Census match'!A541)","v":""},{"$f":"IF('Census match'!B541=\"\",\"\",'Census match'!B541)","v":""},{"$f":"IF(AND(NOT(A542=\"\"),'Census match'!E541=\"\"),\"No Census match\",'Census match'!E541)","v":""},{"$f":"'Census match'!J541","v":""},{"$f":"IF($D542=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D542,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D542=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D542,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C541=\"\",D542=\"\"),\"\",'Facility data'!C541)","v":""},{"$f":"IF(ISNUMBER($G542),IF($G542<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G542)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G542)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),('Cost models'!$F$4+'Cost models'!$E$4*$G542)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),IF($G542<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G542)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G542)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),IF($G542<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G542)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G542)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),_xlfn.IFS(AND($G542<='Cost models'!$C$7,$G542>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G542)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G542<='Cost models'!$C$7,$G542<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G542)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G542>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G542)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),IF($G542<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G542)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G542)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),_xlfn.IFS($G542<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G542)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G542>'Cost models'!$C$9,$G542<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G542)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G542>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G542)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G542),IF($G542<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G542)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G542)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B542=\"\",\"\",IF(ISNUMBER('Facility data'!D541),'Facility data'!D541,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D542)*ISNUMBER('Facility data'!$C541))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D542,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D542,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D542,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W542=\"\",\"\",W542=1,\"Low impact\",W542=2,\"Mid-range impact\",W542=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U542=\"\",\"\",U542<0.01,1,AND(U542>=0.01,U542<=0.02),2,U542>0.02,3)","v":""},null,{"$f":"IF(T542=\"\",\"\",T542/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ542)+(0.0062454442*$Y542)+(-0.0005191748*($AQ542*$Y542))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ542)+(0.0062454442*$Y542)+(-0.0005191748*($AQ542*$Y542))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ542)+(0.0062454442*$Y542)+(-0.0005191748*($AQ542*$Y542))),\"\")","v":""},{"$f":"_xlfn.IFS(Z542=\"\",\"\",Z542<1.5,\"Weak\",AND(Z542>=1.5,Z542<=2.5),\"Mid-Range\",Z542>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z542=\"\",\"\",Z542<1.5,1,AND(Z542>=1.5,Z542<=2.5),2,Z542>2.5,3)","v":""},null,{"$f":"IF(OR(W542=\"\",AB542=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB542,W542))","v":""},{"$f":"_xlfn.IFS(AD542=\"\",\"\",AD542=\"Impact Not Likely to be Substantial\",1,AD542=\"Impact Unclear\",2,AD542=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D542=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D542,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG542=\"\",\"\",IF(AG542>National_B_tables[Column3]*1.25,3,IF(AG542<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D542=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D542,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D542,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI542=\"\",\"\",IF(AI542>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI542<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D542=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D542,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D542,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK542=\"\",\"\",IF(AK542>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK542<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D542=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D542,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D542,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM542=\"\",\"\",IF(AM542>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM542<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D542=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D542,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D542,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D542,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D542=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D542,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ542=\"\",\"\",IF(AQ542<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ542>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS542=\"\",\"\",AS542<1.5,\"High impact\",AS542>2.5,\"Low impact\",AND(AS542>=1.5,AS542<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS542=\"\",\"\",AS542>2.5,1,AND(AS542>=1.5,AS542<=2.5),2,AS542<1.5,3)","v":""},null,{"$f":"IF(B542=\"\",\"\",IF(OR(AE542=\"\",AT542=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE542,AU542)))","v":""}]
[{"$f":"IF('Census match'!A542=\"\",\"\",'Census match'!A542)","v":""},{"$f":"IF('Census match'!B542=\"\",\"\",'Census match'!B542)","v":""},{"$f":"IF(AND(NOT(A543=\"\"),'Census match'!E542=\"\"),\"No Census match\",'Census match'!E542)","v":""},{"$f":"'Census match'!J542","v":""},{"$f":"IF($D543=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D543,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D543=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D543,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C542=\"\",D543=\"\"),\"\",'Facility data'!C542)","v":""},{"$f":"IF(ISNUMBER($G543),IF($G543<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G543)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G543)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),('Cost models'!$F$4+'Cost models'!$E$4*$G543)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),IF($G543<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G543)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G543)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),IF($G543<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G543)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G543)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),_xlfn.IFS(AND($G543<='Cost models'!$C$7,$G543>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G543)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G543<='Cost models'!$C$7,$G543<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G543)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G543>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G543)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),IF($G543<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G543)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G543)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),_xlfn.IFS($G543<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G543)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G543>'Cost models'!$C$9,$G543<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G543)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G543>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G543)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G543),IF($G543<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G543)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G543)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B543=\"\",\"\",IF(ISNUMBER('Facility data'!D542),'Facility data'!D542,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D543)*ISNUMBER('Facility data'!$C542))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D543,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D543,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D543,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W543=\"\",\"\",W543=1,\"Low impact\",W543=2,\"Mid-range impact\",W543=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U543=\"\",\"\",U543<0.01,1,AND(U543>=0.01,U543<=0.02),2,U543>0.02,3)","v":""},null,{"$f":"IF(T543=\"\",\"\",T543/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ543)+(0.0062454442*$Y543)+(-0.0005191748*($AQ543*$Y543))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ543)+(0.0062454442*$Y543)+(-0.0005191748*($AQ543*$Y543))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ543)+(0.0062454442*$Y543)+(-0.0005191748*($AQ543*$Y543))),\"\")","v":""},{"$f":"_xlfn.IFS(Z543=\"\",\"\",Z543<1.5,\"Weak\",AND(Z543>=1.5,Z543<=2.5),\"Mid-Range\",Z543>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z543=\"\",\"\",Z543<1.5,1,AND(Z543>=1.5,Z543<=2.5),2,Z543>2.5,3)","v":""},null,{"$f":"IF(OR(W543=\"\",AB543=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB543,W543))","v":""},{"$f":"_xlfn.IFS(AD543=\"\",\"\",AD543=\"Impact Not Likely to be Substantial\",1,AD543=\"Impact Unclear\",2,AD543=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D543=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D543,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG543=\"\",\"\",IF(AG543>National_B_tables[Column3]*1.25,3,IF(AG543<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D543=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D543,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D543,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI543=\"\",\"\",IF(AI543>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI543<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D543=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D543,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D543,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK543=\"\",\"\",IF(AK543>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK543<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D543=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D543,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D543,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM543=\"\",\"\",IF(AM543>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM543<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D543=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D543,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D543,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D543,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D543=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D543,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ543=\"\",\"\",IF(AQ543<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ543>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS543=\"\",\"\",AS543<1.5,\"High impact\",AS543>2.5,\"Low impact\",AND(AS543>=1.5,AS543<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS543=\"\",\"\",AS543>2.5,1,AND(AS543>=1.5,AS543<=2.5),2,AS543<1.5,3)","v":""},null,{"$f":"IF(B543=\"\",\"\",IF(OR(AE543=\"\",AT543=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE543,AU543)))","v":""}]
[{"$f":"IF('Census match'!A543=\"\",\"\",'Census match'!A543)","v":""},{"$f":"IF('Census match'!B543=\"\",\"\",'Census match'!B543)","v":""},{"$f":"IF(AND(NOT(A544=\"\"),'Census match'!E543=\"\"),\"No Census match\",'Census match'!E543)","v":""},{"$f":"'Census match'!J543","v":""},{"$f":"IF($D544=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D544,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D544=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D544,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C543=\"\",D544=\"\"),\"\",'Facility data'!C543)","v":""},{"$f":"IF(ISNUMBER($G544),IF($G544<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G544)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G544)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),('Cost models'!$F$4+'Cost models'!$E$4*$G544)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),IF($G544<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G544)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G544)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),IF($G544<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G544)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G544)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),_xlfn.IFS(AND($G544<='Cost models'!$C$7,$G544>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G544)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G544<='Cost models'!$C$7,$G544<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G544)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G544>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G544)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),IF($G544<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G544)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G544)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),_xlfn.IFS($G544<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G544)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G544>'Cost models'!$C$9,$G544<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G544)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G544>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G544)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G544),IF($G544<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G544)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G544)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B544=\"\",\"\",IF(ISNUMBER('Facility data'!D543),'Facility data'!D543,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D544)*ISNUMBER('Facility data'!$C543))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D544,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D544,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D544,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W544=\"\",\"\",W544=1,\"Low impact\",W544=2,\"Mid-range impact\",W544=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U544=\"\",\"\",U544<0.01,1,AND(U544>=0.01,U544<=0.02),2,U544>0.02,3)","v":""},null,{"$f":"IF(T544=\"\",\"\",T544/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ544)+(0.0062454442*$Y544)+(-0.0005191748*($AQ544*$Y544))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ544)+(0.0062454442*$Y544)+(-0.0005191748*($AQ544*$Y544))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ544)+(0.0062454442*$Y544)+(-0.0005191748*($AQ544*$Y544))),\"\")","v":""},{"$f":"_xlfn.IFS(Z544=\"\",\"\",Z544<1.5,\"Weak\",AND(Z544>=1.5,Z544<=2.5),\"Mid-Range\",Z544>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z544=\"\",\"\",Z544<1.5,1,AND(Z544>=1.5,Z544<=2.5),2,Z544>2.5,3)","v":""},null,{"$f":"IF(OR(W544=\"\",AB544=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB544,W544))","v":""},{"$f":"_xlfn.IFS(AD544=\"\",\"\",AD544=\"Impact Not Likely to be Substantial\",1,AD544=\"Impact Unclear\",2,AD544=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D544=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D544,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG544=\"\",\"\",IF(AG544>National_B_tables[Column3]*1.25,3,IF(AG544<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D544=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D544,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D544,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI544=\"\",\"\",IF(AI544>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI544<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D544=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D544,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D544,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK544=\"\",\"\",IF(AK544>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK544<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D544=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D544,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D544,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM544=\"\",\"\",IF(AM544>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM544<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D544=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D544,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D544,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D544,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D544=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D544,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ544=\"\",\"\",IF(AQ544<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ544>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS544=\"\",\"\",AS544<1.5,\"High impact\",AS544>2.5,\"Low impact\",AND(AS544>=1.5,AS544<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS544=\"\",\"\",AS544>2.5,1,AND(AS544>=1.5,AS544<=2.5),2,AS544<1.5,3)","v":""},null,{"$f":"IF(B544=\"\",\"\",IF(OR(AE544=\"\",AT544=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE544,AU544)))","v":""}]
[{"$f":"IF('Census match'!A544=\"\",\"\",'Census match'!A544)","v":""},{"$f":"IF('Census match'!B544=\"\",\"\",'Census match'!B544)","v":""},{"$f":"IF(AND(NOT(A545=\"\"),'Census match'!E544=\"\"),\"No Census match\",'Census match'!E544)","v":""},{"$f":"'Census match'!J544","v":""},{"$f":"IF($D545=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D545,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D545=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D545,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C544=\"\",D545=\"\"),\"\",'Facility data'!C544)","v":""},{"$f":"IF(ISNUMBER($G545),IF($G545<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G545)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G545)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),('Cost models'!$F$4+'Cost models'!$E$4*$G545)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),IF($G545<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G545)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G545)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),IF($G545<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G545)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G545)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),_xlfn.IFS(AND($G545<='Cost models'!$C$7,$G545>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G545)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G545<='Cost models'!$C$7,$G545<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G545)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G545>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G545)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),IF($G545<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G545)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G545)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),_xlfn.IFS($G545<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G545)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G545>'Cost models'!$C$9,$G545<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G545)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G545>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G545)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G545),IF($G545<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G545)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G545)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B545=\"\",\"\",IF(ISNUMBER('Facility data'!D544),'Facility data'!D544,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D545)*ISNUMBER('Facility data'!$C544))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D545,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D545,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D545,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W545=\"\",\"\",W545=1,\"Low impact\",W545=2,\"Mid-range impact\",W545=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U545=\"\",\"\",U545<0.01,1,AND(U545>=0.01,U545<=0.02),2,U545>0.02,3)","v":""},null,{"$f":"IF(T545=\"\",\"\",T545/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ545)+(0.0062454442*$Y545)+(-0.0005191748*($AQ545*$Y545))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ545)+(0.0062454442*$Y545)+(-0.0005191748*($AQ545*$Y545))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ545)+(0.0062454442*$Y545)+(-0.0005191748*($AQ545*$Y545))),\"\")","v":""},{"$f":"_xlfn.IFS(Z545=\"\",\"\",Z545<1.5,\"Weak\",AND(Z545>=1.5,Z545<=2.5),\"Mid-Range\",Z545>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z545=\"\",\"\",Z545<1.5,1,AND(Z545>=1.5,Z545<=2.5),2,Z545>2.5,3)","v":""},null,{"$f":"IF(OR(W545=\"\",AB545=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB545,W545))","v":""},{"$f":"_xlfn.IFS(AD545=\"\",\"\",AD545=\"Impact Not Likely to be Substantial\",1,AD545=\"Impact Unclear\",2,AD545=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D545=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D545,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG545=\"\",\"\",IF(AG545>National_B_tables[Column3]*1.25,3,IF(AG545<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D545=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D545,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D545,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI545=\"\",\"\",IF(AI545>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI545<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D545=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D545,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D545,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK545=\"\",\"\",IF(AK545>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK545<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D545=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D545,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D545,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM545=\"\",\"\",IF(AM545>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM545<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D545=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D545,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D545,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D545,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D545=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D545,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ545=\"\",\"\",IF(AQ545<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ545>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS545=\"\",\"\",AS545<1.5,\"High impact\",AS545>2.5,\"Low impact\",AND(AS545>=1.5,AS545<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS545=\"\",\"\",AS545>2.5,1,AND(AS545>=1.5,AS545<=2.5),2,AS545<1.5,3)","v":""},null,{"$f":"IF(B545=\"\",\"\",IF(OR(AE545=\"\",AT545=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE545,AU545)))","v":""}]
[{"$f":"IF('Census match'!A545=\"\",\"\",'Census match'!A545)","v":""},{"$f":"IF('Census match'!B545=\"\",\"\",'Census match'!B545)","v":""},{"$f":"IF(AND(NOT(A546=\"\"),'Census match'!E545=\"\"),\"No Census match\",'Census match'!E545)","v":""},{"$f":"'Census match'!J545","v":""},{"$f":"IF($D546=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D546,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D546=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D546,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C545=\"\",D546=\"\"),\"\",'Facility data'!C545)","v":""},{"$f":"IF(ISNUMBER($G546),IF($G546<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G546)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G546)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),('Cost models'!$F$4+'Cost models'!$E$4*$G546)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),IF($G546<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G546)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G546)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),IF($G546<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G546)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G546)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),_xlfn.IFS(AND($G546<='Cost models'!$C$7,$G546>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G546)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G546<='Cost models'!$C$7,$G546<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G546)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G546>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G546)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),IF($G546<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G546)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G546)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),_xlfn.IFS($G546<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G546)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G546>'Cost models'!$C$9,$G546<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G546)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G546>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G546)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G546),IF($G546<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G546)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G546)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B546=\"\",\"\",IF(ISNUMBER('Facility data'!D545),'Facility data'!D545,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D546)*ISNUMBER('Facility data'!$C545))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D546,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D546,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D546,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W546=\"\",\"\",W546=1,\"Low impact\",W546=2,\"Mid-range impact\",W546=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U546=\"\",\"\",U546<0.01,1,AND(U546>=0.01,U546<=0.02),2,U546>0.02,3)","v":""},null,{"$f":"IF(T546=\"\",\"\",T546/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ546)+(0.0062454442*$Y546)+(-0.0005191748*($AQ546*$Y546))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ546)+(0.0062454442*$Y546)+(-0.0005191748*($AQ546*$Y546))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ546)+(0.0062454442*$Y546)+(-0.0005191748*($AQ546*$Y546))),\"\")","v":""},{"$f":"_xlfn.IFS(Z546=\"\",\"\",Z546<1.5,\"Weak\",AND(Z546>=1.5,Z546<=2.5),\"Mid-Range\",Z546>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z546=\"\",\"\",Z546<1.5,1,AND(Z546>=1.5,Z546<=2.5),2,Z546>2.5,3)","v":""},null,{"$f":"IF(OR(W546=\"\",AB546=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB546,W546))","v":""},{"$f":"_xlfn.IFS(AD546=\"\",\"\",AD546=\"Impact Not Likely to be Substantial\",1,AD546=\"Impact Unclear\",2,AD546=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D546=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D546,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG546=\"\",\"\",IF(AG546>National_B_tables[Column3]*1.25,3,IF(AG546<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D546=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D546,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D546,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI546=\"\",\"\",IF(AI546>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI546<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D546=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D546,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D546,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK546=\"\",\"\",IF(AK546>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK546<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D546=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D546,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D546,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM546=\"\",\"\",IF(AM546>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM546<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D546=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D546,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D546,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D546,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D546=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D546,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ546=\"\",\"\",IF(AQ546<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ546>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS546=\"\",\"\",AS546<1.5,\"High impact\",AS546>2.5,\"Low impact\",AND(AS546>=1.5,AS546<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS546=\"\",\"\",AS546>2.5,1,AND(AS546>=1.5,AS546<=2.5),2,AS546<1.5,3)","v":""},null,{"$f":"IF(B546=\"\",\"\",IF(OR(AE546=\"\",AT546=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE546,AU546)))","v":""}]
[{"$f":"IF('Census match'!A546=\"\",\"\",'Census match'!A546)","v":""},{"$f":"IF('Census match'!B546=\"\",\"\",'Census match'!B546)","v":""},{"$f":"IF(AND(NOT(A547=\"\"),'Census match'!E546=\"\"),\"No Census match\",'Census match'!E546)","v":""},{"$f":"'Census match'!J546","v":""},{"$f":"IF($D547=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D547,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D547=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D547,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C546=\"\",D547=\"\"),\"\",'Facility data'!C546)","v":""},{"$f":"IF(ISNUMBER($G547),IF($G547<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G547)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G547)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),('Cost models'!$F$4+'Cost models'!$E$4*$G547)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),IF($G547<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G547)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G547)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),IF($G547<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G547)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G547)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),_xlfn.IFS(AND($G547<='Cost models'!$C$7,$G547>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G547)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G547<='Cost models'!$C$7,$G547<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G547)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G547>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G547)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),IF($G547<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G547)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G547)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),_xlfn.IFS($G547<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G547)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G547>'Cost models'!$C$9,$G547<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G547)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G547>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G547)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G547),IF($G547<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G547)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G547)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B547=\"\",\"\",IF(ISNUMBER('Facility data'!D546),'Facility data'!D546,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D547)*ISNUMBER('Facility data'!$C546))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D547,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D547,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D547,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W547=\"\",\"\",W547=1,\"Low impact\",W547=2,\"Mid-range impact\",W547=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U547=\"\",\"\",U547<0.01,1,AND(U547>=0.01,U547<=0.02),2,U547>0.02,3)","v":""},null,{"$f":"IF(T547=\"\",\"\",T547/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ547)+(0.0062454442*$Y547)+(-0.0005191748*($AQ547*$Y547))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ547)+(0.0062454442*$Y547)+(-0.0005191748*($AQ547*$Y547))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ547)+(0.0062454442*$Y547)+(-0.0005191748*($AQ547*$Y547))),\"\")","v":""},{"$f":"_xlfn.IFS(Z547=\"\",\"\",Z547<1.5,\"Weak\",AND(Z547>=1.5,Z547<=2.5),\"Mid-Range\",Z547>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z547=\"\",\"\",Z547<1.5,1,AND(Z547>=1.5,Z547<=2.5),2,Z547>2.5,3)","v":""},null,{"$f":"IF(OR(W547=\"\",AB547=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB547,W547))","v":""},{"$f":"_xlfn.IFS(AD547=\"\",\"\",AD547=\"Impact Not Likely to be Substantial\",1,AD547=\"Impact Unclear\",2,AD547=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D547=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D547,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG547=\"\",\"\",IF(AG547>National_B_tables[Column3]*1.25,3,IF(AG547<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D547=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D547,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D547,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI547=\"\",\"\",IF(AI547>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI547<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D547=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D547,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D547,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK547=\"\",\"\",IF(AK547>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK547<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D547=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D547,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D547,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM547=\"\",\"\",IF(AM547>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM547<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D547=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D547,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D547,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D547,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D547=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D547,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ547=\"\",\"\",IF(AQ547<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ547>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS547=\"\",\"\",AS547<1.5,\"High impact\",AS547>2.5,\"Low impact\",AND(AS547>=1.5,AS547<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS547=\"\",\"\",AS547>2.5,1,AND(AS547>=1.5,AS547<=2.5),2,AS547<1.5,3)","v":""},null,{"$f":"IF(B547=\"\",\"\",IF(OR(AE547=\"\",AT547=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE547,AU547)))","v":""}]
[{"$f":"IF('Census match'!A547=\"\",\"\",'Census match'!A547)","v":""},{"$f":"IF('Census match'!B547=\"\",\"\",'Census match'!B547)","v":""},{"$f":"IF(AND(NOT(A548=\"\"),'Census match'!E547=\"\"),\"No Census match\",'Census match'!E547)","v":""},{"$f":"'Census match'!J547","v":""},{"$f":"IF($D548=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D548,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D548=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D548,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C547=\"\",D548=\"\"),\"\",'Facility data'!C547)","v":""},{"$f":"IF(ISNUMBER($G548),IF($G548<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G548)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G548)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),('Cost models'!$F$4+'Cost models'!$E$4*$G548)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),IF($G548<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G548)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G548)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),IF($G548<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G548)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G548)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),_xlfn.IFS(AND($G548<='Cost models'!$C$7,$G548>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G548)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G548<='Cost models'!$C$7,$G548<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G548)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G548>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G548)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),IF($G548<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G548)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G548)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),_xlfn.IFS($G548<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G548)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G548>'Cost models'!$C$9,$G548<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G548)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G548>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G548)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G548),IF($G548<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G548)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G548)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B548=\"\",\"\",IF(ISNUMBER('Facility data'!D547),'Facility data'!D547,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D548)*ISNUMBER('Facility data'!$C547))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D548,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D548,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D548,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W548=\"\",\"\",W548=1,\"Low impact\",W548=2,\"Mid-range impact\",W548=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U548=\"\",\"\",U548<0.01,1,AND(U548>=0.01,U548<=0.02),2,U548>0.02,3)","v":""},null,{"$f":"IF(T548=\"\",\"\",T548/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ548)+(0.0062454442*$Y548)+(-0.0005191748*($AQ548*$Y548))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ548)+(0.0062454442*$Y548)+(-0.0005191748*($AQ548*$Y548))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ548)+(0.0062454442*$Y548)+(-0.0005191748*($AQ548*$Y548))),\"\")","v":""},{"$f":"_xlfn.IFS(Z548=\"\",\"\",Z548<1.5,\"Weak\",AND(Z548>=1.5,Z548<=2.5),\"Mid-Range\",Z548>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z548=\"\",\"\",Z548<1.5,1,AND(Z548>=1.5,Z548<=2.5),2,Z548>2.5,3)","v":""},null,{"$f":"IF(OR(W548=\"\",AB548=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB548,W548))","v":""},{"$f":"_xlfn.IFS(AD548=\"\",\"\",AD548=\"Impact Not Likely to be Substantial\",1,AD548=\"Impact Unclear\",2,AD548=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D548=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D548,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG548=\"\",\"\",IF(AG548>National_B_tables[Column3]*1.25,3,IF(AG548<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D548=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D548,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D548,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI548=\"\",\"\",IF(AI548>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI548<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D548=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D548,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D548,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK548=\"\",\"\",IF(AK548>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK548<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D548=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D548,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D548,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM548=\"\",\"\",IF(AM548>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM548<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D548=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D548,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D548,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D548,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D548=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D548,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ548=\"\",\"\",IF(AQ548<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ548>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS548=\"\",\"\",AS548<1.5,\"High impact\",AS548>2.5,\"Low impact\",AND(AS548>=1.5,AS548<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS548=\"\",\"\",AS548>2.5,1,AND(AS548>=1.5,AS548<=2.5),2,AS548<1.5,3)","v":""},null,{"$f":"IF(B548=\"\",\"\",IF(OR(AE548=\"\",AT548=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE548,AU548)))","v":""}]
[{"$f":"IF('Census match'!A548=\"\",\"\",'Census match'!A548)","v":""},{"$f":"IF('Census match'!B548=\"\",\"\",'Census match'!B548)","v":""},{"$f":"IF(AND(NOT(A549=\"\"),'Census match'!E548=\"\"),\"No Census match\",'Census match'!E548)","v":""},{"$f":"'Census match'!J548","v":""},{"$f":"IF($D549=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D549,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D549=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D549,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C548=\"\",D549=\"\"),\"\",'Facility data'!C548)","v":""},{"$f":"IF(ISNUMBER($G549),IF($G549<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G549)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G549)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),('Cost models'!$F$4+'Cost models'!$E$4*$G549)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),IF($G549<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G549)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G549)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),IF($G549<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G549)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G549)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),_xlfn.IFS(AND($G549<='Cost models'!$C$7,$G549>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G549)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G549<='Cost models'!$C$7,$G549<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G549)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G549>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G549)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),IF($G549<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G549)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G549)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),_xlfn.IFS($G549<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G549)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G549>'Cost models'!$C$9,$G549<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G549)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G549>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G549)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G549),IF($G549<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G549)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G549)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B549=\"\",\"\",IF(ISNUMBER('Facility data'!D548),'Facility data'!D548,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D549)*ISNUMBER('Facility data'!$C548))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D549,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D549,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D549,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W549=\"\",\"\",W549=1,\"Low impact\",W549=2,\"Mid-range impact\",W549=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U549=\"\",\"\",U549<0.01,1,AND(U549>=0.01,U549<=0.02),2,U549>0.02,3)","v":""},null,{"$f":"IF(T549=\"\",\"\",T549/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ549)+(0.0062454442*$Y549)+(-0.0005191748*($AQ549*$Y549))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ549)+(0.0062454442*$Y549)+(-0.0005191748*($AQ549*$Y549))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ549)+(0.0062454442*$Y549)+(-0.0005191748*($AQ549*$Y549))),\"\")","v":""},{"$f":"_xlfn.IFS(Z549=\"\",\"\",Z549<1.5,\"Weak\",AND(Z549>=1.5,Z549<=2.5),\"Mid-Range\",Z549>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z549=\"\",\"\",Z549<1.5,1,AND(Z549>=1.5,Z549<=2.5),2,Z549>2.5,3)","v":""},null,{"$f":"IF(OR(W549=\"\",AB549=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB549,W549))","v":""},{"$f":"_xlfn.IFS(AD549=\"\",\"\",AD549=\"Impact Not Likely to be Substantial\",1,AD549=\"Impact Unclear\",2,AD549=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D549=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D549,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG549=\"\",\"\",IF(AG549>National_B_tables[Column3]*1.25,3,IF(AG549<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D549=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D549,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D549,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI549=\"\",\"\",IF(AI549>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI549<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D549=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D549,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D549,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK549=\"\",\"\",IF(AK549>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK549<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D549=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D549,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D549,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM549=\"\",\"\",IF(AM549>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM549<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D549=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D549,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D549,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D549,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D549=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D549,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ549=\"\",\"\",IF(AQ549<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ549>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS549=\"\",\"\",AS549<1.5,\"High impact\",AS549>2.5,\"Low impact\",AND(AS549>=1.5,AS549<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS549=\"\",\"\",AS549>2.5,1,AND(AS549>=1.5,AS549<=2.5),2,AS549<1.5,3)","v":""},null,{"$f":"IF(B549=\"\",\"\",IF(OR(AE549=\"\",AT549=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE549,AU549)))","v":""}]
[{"$f":"IF('Census match'!A549=\"\",\"\",'Census match'!A549)","v":""},{"$f":"IF('Census match'!B549=\"\",\"\",'Census match'!B549)","v":""},{"$f":"IF(AND(NOT(A550=\"\"),'Census match'!E549=\"\"),\"No Census match\",'Census match'!E549)","v":""},{"$f":"'Census match'!J549","v":""},{"$f":"IF($D550=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D550,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D550=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D550,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C549=\"\",D550=\"\"),\"\",'Facility data'!C549)","v":""},{"$f":"IF(ISNUMBER($G550),IF($G550<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G550)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G550)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),('Cost models'!$F$4+'Cost models'!$E$4*$G550)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),IF($G550<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G550)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G550)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),IF($G550<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G550)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G550)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),_xlfn.IFS(AND($G550<='Cost models'!$C$7,$G550>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G550)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G550<='Cost models'!$C$7,$G550<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G550)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G550>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G550)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),IF($G550<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G550)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G550)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),_xlfn.IFS($G550<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G550)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G550>'Cost models'!$C$9,$G550<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G550)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G550>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G550)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G550),IF($G550<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G550)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G550)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B550=\"\",\"\",IF(ISNUMBER('Facility data'!D549),'Facility data'!D549,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D550)*ISNUMBER('Facility data'!$C549))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D550,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D550,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D550,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W550=\"\",\"\",W550=1,\"Low impact\",W550=2,\"Mid-range impact\",W550=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U550=\"\",\"\",U550<0.01,1,AND(U550>=0.01,U550<=0.02),2,U550>0.02,3)","v":""},null,{"$f":"IF(T550=\"\",\"\",T550/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ550)+(0.0062454442*$Y550)+(-0.0005191748*($AQ550*$Y550))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ550)+(0.0062454442*$Y550)+(-0.0005191748*($AQ550*$Y550))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ550)+(0.0062454442*$Y550)+(-0.0005191748*($AQ550*$Y550))),\"\")","v":""},{"$f":"_xlfn.IFS(Z550=\"\",\"\",Z550<1.5,\"Weak\",AND(Z550>=1.5,Z550<=2.5),\"Mid-Range\",Z550>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z550=\"\",\"\",Z550<1.5,1,AND(Z550>=1.5,Z550<=2.5),2,Z550>2.5,3)","v":""},null,{"$f":"IF(OR(W550=\"\",AB550=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB550,W550))","v":""},{"$f":"_xlfn.IFS(AD550=\"\",\"\",AD550=\"Impact Not Likely to be Substantial\",1,AD550=\"Impact Unclear\",2,AD550=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D550=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D550,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG550=\"\",\"\",IF(AG550>National_B_tables[Column3]*1.25,3,IF(AG550<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D550=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D550,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D550,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI550=\"\",\"\",IF(AI550>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI550<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D550=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D550,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D550,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK550=\"\",\"\",IF(AK550>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK550<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D550=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D550,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D550,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM550=\"\",\"\",IF(AM550>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM550<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D550=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D550,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D550,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D550,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D550=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D550,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ550=\"\",\"\",IF(AQ550<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ550>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS550=\"\",\"\",AS550<1.5,\"High impact\",AS550>2.5,\"Low impact\",AND(AS550>=1.5,AS550<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS550=\"\",\"\",AS550>2.5,1,AND(AS550>=1.5,AS550<=2.5),2,AS550<1.5,3)","v":""},null,{"$f":"IF(B550=\"\",\"\",IF(OR(AE550=\"\",AT550=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE550,AU550)))","v":""}]
[{"$f":"IF('Census match'!A550=\"\",\"\",'Census match'!A550)","v":""},{"$f":"IF('Census match'!B550=\"\",\"\",'Census match'!B550)","v":""},{"$f":"IF(AND(NOT(A551=\"\"),'Census match'!E550=\"\"),\"No Census match\",'Census match'!E550)","v":""},{"$f":"'Census match'!J550","v":""},{"$f":"IF($D551=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D551,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D551=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D551,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C550=\"\",D551=\"\"),\"\",'Facility data'!C550)","v":""},{"$f":"IF(ISNUMBER($G551),IF($G551<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G551)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G551)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),('Cost models'!$F$4+'Cost models'!$E$4*$G551)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),IF($G551<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G551)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G551)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),IF($G551<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G551)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G551)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),_xlfn.IFS(AND($G551<='Cost models'!$C$7,$G551>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G551)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G551<='Cost models'!$C$7,$G551<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G551)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G551>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G551)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),IF($G551<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G551)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G551)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),_xlfn.IFS($G551<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G551)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G551>'Cost models'!$C$9,$G551<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G551)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G551>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G551)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G551),IF($G551<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G551)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G551)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B551=\"\",\"\",IF(ISNUMBER('Facility data'!D550),'Facility data'!D550,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D551)*ISNUMBER('Facility data'!$C550))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D551,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D551,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D551,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W551=\"\",\"\",W551=1,\"Low impact\",W551=2,\"Mid-range impact\",W551=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U551=\"\",\"\",U551<0.01,1,AND(U551>=0.01,U551<=0.02),2,U551>0.02,3)","v":""},null,{"$f":"IF(T551=\"\",\"\",T551/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ551)+(0.0062454442*$Y551)+(-0.0005191748*($AQ551*$Y551))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ551)+(0.0062454442*$Y551)+(-0.0005191748*($AQ551*$Y551))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ551)+(0.0062454442*$Y551)+(-0.0005191748*($AQ551*$Y551))),\"\")","v":""},{"$f":"_xlfn.IFS(Z551=\"\",\"\",Z551<1.5,\"Weak\",AND(Z551>=1.5,Z551<=2.5),\"Mid-Range\",Z551>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z551=\"\",\"\",Z551<1.5,1,AND(Z551>=1.5,Z551<=2.5),2,Z551>2.5,3)","v":""},null,{"$f":"IF(OR(W551=\"\",AB551=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB551,W551))","v":""},{"$f":"_xlfn.IFS(AD551=\"\",\"\",AD551=\"Impact Not Likely to be Substantial\",1,AD551=\"Impact Unclear\",2,AD551=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D551=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D551,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG551=\"\",\"\",IF(AG551>National_B_tables[Column3]*1.25,3,IF(AG551<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D551=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D551,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D551,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI551=\"\",\"\",IF(AI551>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI551<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D551=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D551,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D551,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK551=\"\",\"\",IF(AK551>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK551<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D551=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D551,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D551,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM551=\"\",\"\",IF(AM551>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM551<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D551=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D551,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D551,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D551,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D551=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D551,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ551=\"\",\"\",IF(AQ551<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ551>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS551=\"\",\"\",AS551<1.5,\"High impact\",AS551>2.5,\"Low impact\",AND(AS551>=1.5,AS551<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS551=\"\",\"\",AS551>2.5,1,AND(AS551>=1.5,AS551<=2.5),2,AS551<1.5,3)","v":""},null,{"$f":"IF(B551=\"\",\"\",IF(OR(AE551=\"\",AT551=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE551,AU551)))","v":""}]
[{"$f":"IF('Census match'!A551=\"\",\"\",'Census match'!A551)","v":""},{"$f":"IF('Census match'!B551=\"\",\"\",'Census match'!B551)","v":""},{"$f":"IF(AND(NOT(A552=\"\"),'Census match'!E551=\"\"),\"No Census match\",'Census match'!E551)","v":""},{"$f":"'Census match'!J551","v":""},{"$f":"IF($D552=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D552,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D552=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D552,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C551=\"\",D552=\"\"),\"\",'Facility data'!C551)","v":""},{"$f":"IF(ISNUMBER($G552),IF($G552<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G552)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G552)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),('Cost models'!$F$4+'Cost models'!$E$4*$G552)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),IF($G552<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G552)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G552)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),IF($G552<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G552)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G552)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),_xlfn.IFS(AND($G552<='Cost models'!$C$7,$G552>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G552)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G552<='Cost models'!$C$7,$G552<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G552)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G552>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G552)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),IF($G552<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G552)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G552)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),_xlfn.IFS($G552<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G552)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G552>'Cost models'!$C$9,$G552<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G552)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G552>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G552)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G552),IF($G552<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G552)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G552)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B552=\"\",\"\",IF(ISNUMBER('Facility data'!D551),'Facility data'!D551,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D552)*ISNUMBER('Facility data'!$C551))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D552,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D552,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D552,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W552=\"\",\"\",W552=1,\"Low impact\",W552=2,\"Mid-range impact\",W552=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U552=\"\",\"\",U552<0.01,1,AND(U552>=0.01,U552<=0.02),2,U552>0.02,3)","v":""},null,{"$f":"IF(T552=\"\",\"\",T552/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ552)+(0.0062454442*$Y552)+(-0.0005191748*($AQ552*$Y552))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ552)+(0.0062454442*$Y552)+(-0.0005191748*($AQ552*$Y552))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ552)+(0.0062454442*$Y552)+(-0.0005191748*($AQ552*$Y552))),\"\")","v":""},{"$f":"_xlfn.IFS(Z552=\"\",\"\",Z552<1.5,\"Weak\",AND(Z552>=1.5,Z552<=2.5),\"Mid-Range\",Z552>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z552=\"\",\"\",Z552<1.5,1,AND(Z552>=1.5,Z552<=2.5),2,Z552>2.5,3)","v":""},null,{"$f":"IF(OR(W552=\"\",AB552=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB552,W552))","v":""},{"$f":"_xlfn.IFS(AD552=\"\",\"\",AD552=\"Impact Not Likely to be Substantial\",1,AD552=\"Impact Unclear\",2,AD552=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D552=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D552,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG552=\"\",\"\",IF(AG552>National_B_tables[Column3]*1.25,3,IF(AG552<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D552=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D552,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D552,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI552=\"\",\"\",IF(AI552>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI552<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D552=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D552,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D552,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK552=\"\",\"\",IF(AK552>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK552<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D552=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D552,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D552,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM552=\"\",\"\",IF(AM552>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM552<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D552=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D552,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D552,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D552,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D552=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D552,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ552=\"\",\"\",IF(AQ552<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ552>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS552=\"\",\"\",AS552<1.5,\"High impact\",AS552>2.5,\"Low impact\",AND(AS552>=1.5,AS552<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS552=\"\",\"\",AS552>2.5,1,AND(AS552>=1.5,AS552<=2.5),2,AS552<1.5,3)","v":""},null,{"$f":"IF(B552=\"\",\"\",IF(OR(AE552=\"\",AT552=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE552,AU552)))","v":""}]
[{"$f":"IF('Census match'!A552=\"\",\"\",'Census match'!A552)","v":""},{"$f":"IF('Census match'!B552=\"\",\"\",'Census match'!B552)","v":""},{"$f":"IF(AND(NOT(A553=\"\"),'Census match'!E552=\"\"),\"No Census match\",'Census match'!E552)","v":""},{"$f":"'Census match'!J552","v":""},{"$f":"IF($D553=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D553,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D553=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D553,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C552=\"\",D553=\"\"),\"\",'Facility data'!C552)","v":""},{"$f":"IF(ISNUMBER($G553),IF($G553<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G553)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G553)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),('Cost models'!$F$4+'Cost models'!$E$4*$G553)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),IF($G553<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G553)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G553)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),IF($G553<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G553)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G553)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),_xlfn.IFS(AND($G553<='Cost models'!$C$7,$G553>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G553)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G553<='Cost models'!$C$7,$G553<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G553)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G553>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G553)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),IF($G553<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G553)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G553)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),_xlfn.IFS($G553<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G553)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G553>'Cost models'!$C$9,$G553<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G553)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G553>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G553)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G553),IF($G553<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G553)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G553)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B553=\"\",\"\",IF(ISNUMBER('Facility data'!D552),'Facility data'!D552,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D553)*ISNUMBER('Facility data'!$C552))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D553,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D553,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D553,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W553=\"\",\"\",W553=1,\"Low impact\",W553=2,\"Mid-range impact\",W553=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U553=\"\",\"\",U553<0.01,1,AND(U553>=0.01,U553<=0.02),2,U553>0.02,3)","v":""},null,{"$f":"IF(T553=\"\",\"\",T553/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ553)+(0.0062454442*$Y553)+(-0.0005191748*($AQ553*$Y553))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ553)+(0.0062454442*$Y553)+(-0.0005191748*($AQ553*$Y553))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ553)+(0.0062454442*$Y553)+(-0.0005191748*($AQ553*$Y553))),\"\")","v":""},{"$f":"_xlfn.IFS(Z553=\"\",\"\",Z553<1.5,\"Weak\",AND(Z553>=1.5,Z553<=2.5),\"Mid-Range\",Z553>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z553=\"\",\"\",Z553<1.5,1,AND(Z553>=1.5,Z553<=2.5),2,Z553>2.5,3)","v":""},null,{"$f":"IF(OR(W553=\"\",AB553=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB553,W553))","v":""},{"$f":"_xlfn.IFS(AD553=\"\",\"\",AD553=\"Impact Not Likely to be Substantial\",1,AD553=\"Impact Unclear\",2,AD553=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D553=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D553,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG553=\"\",\"\",IF(AG553>National_B_tables[Column3]*1.25,3,IF(AG553<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D553=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D553,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D553,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI553=\"\",\"\",IF(AI553>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI553<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D553=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D553,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D553,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK553=\"\",\"\",IF(AK553>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK553<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D553=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D553,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D553,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM553=\"\",\"\",IF(AM553>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM553<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D553=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D553,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D553,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D553,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D553=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D553,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ553=\"\",\"\",IF(AQ553<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ553>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS553=\"\",\"\",AS553<1.5,\"High impact\",AS553>2.5,\"Low impact\",AND(AS553>=1.5,AS553<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS553=\"\",\"\",AS553>2.5,1,AND(AS553>=1.5,AS553<=2.5),2,AS553<1.5,3)","v":""},null,{"$f":"IF(B553=\"\",\"\",IF(OR(AE553=\"\",AT553=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE553,AU553)))","v":""}]
[{"$f":"IF('Census match'!A553=\"\",\"\",'Census match'!A553)","v":""},{"$f":"IF('Census match'!B553=\"\",\"\",'Census match'!B553)","v":""},{"$f":"IF(AND(NOT(A554=\"\"),'Census match'!E553=\"\"),\"No Census match\",'Census match'!E553)","v":""},{"$f":"'Census match'!J553","v":""},{"$f":"IF($D554=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D554,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D554=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D554,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C553=\"\",D554=\"\"),\"\",'Facility data'!C553)","v":""},{"$f":"IF(ISNUMBER($G554),IF($G554<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G554)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G554)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),('Cost models'!$F$4+'Cost models'!$E$4*$G554)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),IF($G554<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G554)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G554)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),IF($G554<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G554)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G554)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),_xlfn.IFS(AND($G554<='Cost models'!$C$7,$G554>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G554)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G554<='Cost models'!$C$7,$G554<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G554)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G554>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G554)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),IF($G554<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G554)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G554)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),_xlfn.IFS($G554<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G554)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G554>'Cost models'!$C$9,$G554<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G554)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G554>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G554)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G554),IF($G554<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G554)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G554)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B554=\"\",\"\",IF(ISNUMBER('Facility data'!D553),'Facility data'!D553,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D554)*ISNUMBER('Facility data'!$C553))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D554,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D554,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D554,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W554=\"\",\"\",W554=1,\"Low impact\",W554=2,\"Mid-range impact\",W554=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U554=\"\",\"\",U554<0.01,1,AND(U554>=0.01,U554<=0.02),2,U554>0.02,3)","v":""},null,{"$f":"IF(T554=\"\",\"\",T554/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ554)+(0.0062454442*$Y554)+(-0.0005191748*($AQ554*$Y554))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ554)+(0.0062454442*$Y554)+(-0.0005191748*($AQ554*$Y554))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ554)+(0.0062454442*$Y554)+(-0.0005191748*($AQ554*$Y554))),\"\")","v":""},{"$f":"_xlfn.IFS(Z554=\"\",\"\",Z554<1.5,\"Weak\",AND(Z554>=1.5,Z554<=2.5),\"Mid-Range\",Z554>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z554=\"\",\"\",Z554<1.5,1,AND(Z554>=1.5,Z554<=2.5),2,Z554>2.5,3)","v":""},null,{"$f":"IF(OR(W554=\"\",AB554=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB554,W554))","v":""},{"$f":"_xlfn.IFS(AD554=\"\",\"\",AD554=\"Impact Not Likely to be Substantial\",1,AD554=\"Impact Unclear\",2,AD554=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D554=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D554,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG554=\"\",\"\",IF(AG554>National_B_tables[Column3]*1.25,3,IF(AG554<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D554=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D554,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D554,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI554=\"\",\"\",IF(AI554>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI554<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D554=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D554,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D554,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK554=\"\",\"\",IF(AK554>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK554<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D554=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D554,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D554,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM554=\"\",\"\",IF(AM554>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM554<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D554=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D554,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D554,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D554,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D554=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D554,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ554=\"\",\"\",IF(AQ554<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ554>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS554=\"\",\"\",AS554<1.5,\"High impact\",AS554>2.5,\"Low impact\",AND(AS554>=1.5,AS554<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS554=\"\",\"\",AS554>2.5,1,AND(AS554>=1.5,AS554<=2.5),2,AS554<1.5,3)","v":""},null,{"$f":"IF(B554=\"\",\"\",IF(OR(AE554=\"\",AT554=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE554,AU554)))","v":""}]
[{"$f":"IF('Census match'!A554=\"\",\"\",'Census match'!A554)","v":""},{"$f":"IF('Census match'!B554=\"\",\"\",'Census match'!B554)","v":""},{"$f":"IF(AND(NOT(A555=\"\"),'Census match'!E554=\"\"),\"No Census match\",'Census match'!E554)","v":""},{"$f":"'Census match'!J554","v":""},{"$f":"IF($D555=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D555,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D555=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D555,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C554=\"\",D555=\"\"),\"\",'Facility data'!C554)","v":""},{"$f":"IF(ISNUMBER($G555),IF($G555<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G555)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G555)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),('Cost models'!$F$4+'Cost models'!$E$4*$G555)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),IF($G555<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G555)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G555)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),IF($G555<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G555)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G555)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),_xlfn.IFS(AND($G555<='Cost models'!$C$7,$G555>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G555)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G555<='Cost models'!$C$7,$G555<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G555)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G555>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G555)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),IF($G555<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G555)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G555)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),_xlfn.IFS($G555<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G555)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G555>'Cost models'!$C$9,$G555<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G555)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G555>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G555)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G555),IF($G555<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G555)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G555)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B555=\"\",\"\",IF(ISNUMBER('Facility data'!D554),'Facility data'!D554,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D555)*ISNUMBER('Facility data'!$C554))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D555,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D555,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D555,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W555=\"\",\"\",W555=1,\"Low impact\",W555=2,\"Mid-range impact\",W555=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U555=\"\",\"\",U555<0.01,1,AND(U555>=0.01,U555<=0.02),2,U555>0.02,3)","v":""},null,{"$f":"IF(T555=\"\",\"\",T555/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ555)+(0.0062454442*$Y555)+(-0.0005191748*($AQ555*$Y555))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ555)+(0.0062454442*$Y555)+(-0.0005191748*($AQ555*$Y555))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ555)+(0.0062454442*$Y555)+(-0.0005191748*($AQ555*$Y555))),\"\")","v":""},{"$f":"_xlfn.IFS(Z555=\"\",\"\",Z555<1.5,\"Weak\",AND(Z555>=1.5,Z555<=2.5),\"Mid-Range\",Z555>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z555=\"\",\"\",Z555<1.5,1,AND(Z555>=1.5,Z555<=2.5),2,Z555>2.5,3)","v":""},null,{"$f":"IF(OR(W555=\"\",AB555=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB555,W555))","v":""},{"$f":"_xlfn.IFS(AD555=\"\",\"\",AD555=\"Impact Not Likely to be Substantial\",1,AD555=\"Impact Unclear\",2,AD555=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D555=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D555,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG555=\"\",\"\",IF(AG555>National_B_tables[Column3]*1.25,3,IF(AG555<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D555=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D555,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D555,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI555=\"\",\"\",IF(AI555>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI555<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D555=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D555,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D555,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK555=\"\",\"\",IF(AK555>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK555<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D555=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D555,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D555,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM555=\"\",\"\",IF(AM555>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM555<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D555=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D555,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D555,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D555,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D555=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D555,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ555=\"\",\"\",IF(AQ555<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ555>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS555=\"\",\"\",AS555<1.5,\"High impact\",AS555>2.5,\"Low impact\",AND(AS555>=1.5,AS555<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS555=\"\",\"\",AS555>2.5,1,AND(AS555>=1.5,AS555<=2.5),2,AS555<1.5,3)","v":""},null,{"$f":"IF(B555=\"\",\"\",IF(OR(AE555=\"\",AT555=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE555,AU555)))","v":""}]
[{"$f":"IF('Census match'!A555=\"\",\"\",'Census match'!A555)","v":""},{"$f":"IF('Census match'!B555=\"\",\"\",'Census match'!B555)","v":""},{"$f":"IF(AND(NOT(A556=\"\"),'Census match'!E555=\"\"),\"No Census match\",'Census match'!E555)","v":""},{"$f":"'Census match'!J555","v":""},{"$f":"IF($D556=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D556,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D556=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D556,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C555=\"\",D556=\"\"),\"\",'Facility data'!C555)","v":""},{"$f":"IF(ISNUMBER($G556),IF($G556<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G556)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G556)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),('Cost models'!$F$4+'Cost models'!$E$4*$G556)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),IF($G556<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G556)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G556)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),IF($G556<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G556)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G556)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),_xlfn.IFS(AND($G556<='Cost models'!$C$7,$G556>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G556)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G556<='Cost models'!$C$7,$G556<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G556)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G556>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G556)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),IF($G556<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G556)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G556)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),_xlfn.IFS($G556<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G556)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G556>'Cost models'!$C$9,$G556<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G556)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G556>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G556)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G556),IF($G556<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G556)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G556)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B556=\"\",\"\",IF(ISNUMBER('Facility data'!D555),'Facility data'!D555,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D556)*ISNUMBER('Facility data'!$C555))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D556,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D556,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D556,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W556=\"\",\"\",W556=1,\"Low impact\",W556=2,\"Mid-range impact\",W556=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U556=\"\",\"\",U556<0.01,1,AND(U556>=0.01,U556<=0.02),2,U556>0.02,3)","v":""},null,{"$f":"IF(T556=\"\",\"\",T556/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ556)+(0.0062454442*$Y556)+(-0.0005191748*($AQ556*$Y556))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ556)+(0.0062454442*$Y556)+(-0.0005191748*($AQ556*$Y556))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ556)+(0.0062454442*$Y556)+(-0.0005191748*($AQ556*$Y556))),\"\")","v":""},{"$f":"_xlfn.IFS(Z556=\"\",\"\",Z556<1.5,\"Weak\",AND(Z556>=1.5,Z556<=2.5),\"Mid-Range\",Z556>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z556=\"\",\"\",Z556<1.5,1,AND(Z556>=1.5,Z556<=2.5),2,Z556>2.5,3)","v":""},null,{"$f":"IF(OR(W556=\"\",AB556=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB556,W556))","v":""},{"$f":"_xlfn.IFS(AD556=\"\",\"\",AD556=\"Impact Not Likely to be Substantial\",1,AD556=\"Impact Unclear\",2,AD556=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D556=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D556,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG556=\"\",\"\",IF(AG556>National_B_tables[Column3]*1.25,3,IF(AG556<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D556=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D556,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D556,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI556=\"\",\"\",IF(AI556>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI556<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D556=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D556,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D556,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK556=\"\",\"\",IF(AK556>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK556<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D556=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D556,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D556,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM556=\"\",\"\",IF(AM556>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM556<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D556=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D556,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D556,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D556,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D556=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D556,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ556=\"\",\"\",IF(AQ556<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ556>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS556=\"\",\"\",AS556<1.5,\"High impact\",AS556>2.5,\"Low impact\",AND(AS556>=1.5,AS556<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS556=\"\",\"\",AS556>2.5,1,AND(AS556>=1.5,AS556<=2.5),2,AS556<1.5,3)","v":""},null,{"$f":"IF(B556=\"\",\"\",IF(OR(AE556=\"\",AT556=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE556,AU556)))","v":""}]
[{"$f":"IF('Census match'!A556=\"\",\"\",'Census match'!A556)","v":""},{"$f":"IF('Census match'!B556=\"\",\"\",'Census match'!B556)","v":""},{"$f":"IF(AND(NOT(A557=\"\"),'Census match'!E556=\"\"),\"No Census match\",'Census match'!E556)","v":""},{"$f":"'Census match'!J556","v":""},{"$f":"IF($D557=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D557,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D557=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D557,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C556=\"\",D557=\"\"),\"\",'Facility data'!C556)","v":""},{"$f":"IF(ISNUMBER($G557),IF($G557<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G557)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G557)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),('Cost models'!$F$4+'Cost models'!$E$4*$G557)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),IF($G557<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G557)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G557)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),IF($G557<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G557)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G557)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),_xlfn.IFS(AND($G557<='Cost models'!$C$7,$G557>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G557)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G557<='Cost models'!$C$7,$G557<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G557)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G557>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G557)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),IF($G557<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G557)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G557)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),_xlfn.IFS($G557<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G557)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G557>'Cost models'!$C$9,$G557<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G557)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G557>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G557)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G557),IF($G557<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G557)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G557)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B557=\"\",\"\",IF(ISNUMBER('Facility data'!D556),'Facility data'!D556,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D557)*ISNUMBER('Facility data'!$C556))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D557,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D557,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D557,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W557=\"\",\"\",W557=1,\"Low impact\",W557=2,\"Mid-range impact\",W557=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U557=\"\",\"\",U557<0.01,1,AND(U557>=0.01,U557<=0.02),2,U557>0.02,3)","v":""},null,{"$f":"IF(T557=\"\",\"\",T557/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ557)+(0.0062454442*$Y557)+(-0.0005191748*($AQ557*$Y557))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ557)+(0.0062454442*$Y557)+(-0.0005191748*($AQ557*$Y557))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ557)+(0.0062454442*$Y557)+(-0.0005191748*($AQ557*$Y557))),\"\")","v":""},{"$f":"_xlfn.IFS(Z557=\"\",\"\",Z557<1.5,\"Weak\",AND(Z557>=1.5,Z557<=2.5),\"Mid-Range\",Z557>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z557=\"\",\"\",Z557<1.5,1,AND(Z557>=1.5,Z557<=2.5),2,Z557>2.5,3)","v":""},null,{"$f":"IF(OR(W557=\"\",AB557=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB557,W557))","v":""},{"$f":"_xlfn.IFS(AD557=\"\",\"\",AD557=\"Impact Not Likely to be Substantial\",1,AD557=\"Impact Unclear\",2,AD557=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D557=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D557,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG557=\"\",\"\",IF(AG557>National_B_tables[Column3]*1.25,3,IF(AG557<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D557=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D557,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D557,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI557=\"\",\"\",IF(AI557>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI557<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D557=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D557,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D557,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK557=\"\",\"\",IF(AK557>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK557<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D557=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D557,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D557,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM557=\"\",\"\",IF(AM557>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM557<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D557=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D557,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D557,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D557,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D557=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D557,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ557=\"\",\"\",IF(AQ557<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ557>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS557=\"\",\"\",AS557<1.5,\"High impact\",AS557>2.5,\"Low impact\",AND(AS557>=1.5,AS557<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS557=\"\",\"\",AS557>2.5,1,AND(AS557>=1.5,AS557<=2.5),2,AS557<1.5,3)","v":""},null,{"$f":"IF(B557=\"\",\"\",IF(OR(AE557=\"\",AT557=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE557,AU557)))","v":""}]
[{"$f":"IF('Census match'!A557=\"\",\"\",'Census match'!A557)","v":""},{"$f":"IF('Census match'!B557=\"\",\"\",'Census match'!B557)","v":""},{"$f":"IF(AND(NOT(A558=\"\"),'Census match'!E557=\"\"),\"No Census match\",'Census match'!E557)","v":""},{"$f":"'Census match'!J557","v":""},{"$f":"IF($D558=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D558,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D558=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D558,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C557=\"\",D558=\"\"),\"\",'Facility data'!C557)","v":""},{"$f":"IF(ISNUMBER($G558),IF($G558<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G558)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G558)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),('Cost models'!$F$4+'Cost models'!$E$4*$G558)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),IF($G558<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G558)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G558)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),IF($G558<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G558)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G558)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),_xlfn.IFS(AND($G558<='Cost models'!$C$7,$G558>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G558)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G558<='Cost models'!$C$7,$G558<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G558)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G558>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G558)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),IF($G558<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G558)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G558)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),_xlfn.IFS($G558<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G558)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G558>'Cost models'!$C$9,$G558<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G558)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G558>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G558)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G558),IF($G558<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G558)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G558)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B558=\"\",\"\",IF(ISNUMBER('Facility data'!D557),'Facility data'!D557,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D558)*ISNUMBER('Facility data'!$C557))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D558,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D558,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D558,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W558=\"\",\"\",W558=1,\"Low impact\",W558=2,\"Mid-range impact\",W558=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U558=\"\",\"\",U558<0.01,1,AND(U558>=0.01,U558<=0.02),2,U558>0.02,3)","v":""},null,{"$f":"IF(T558=\"\",\"\",T558/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ558)+(0.0062454442*$Y558)+(-0.0005191748*($AQ558*$Y558))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ558)+(0.0062454442*$Y558)+(-0.0005191748*($AQ558*$Y558))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ558)+(0.0062454442*$Y558)+(-0.0005191748*($AQ558*$Y558))),\"\")","v":""},{"$f":"_xlfn.IFS(Z558=\"\",\"\",Z558<1.5,\"Weak\",AND(Z558>=1.5,Z558<=2.5),\"Mid-Range\",Z558>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z558=\"\",\"\",Z558<1.5,1,AND(Z558>=1.5,Z558<=2.5),2,Z558>2.5,3)","v":""},null,{"$f":"IF(OR(W558=\"\",AB558=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB558,W558))","v":""},{"$f":"_xlfn.IFS(AD558=\"\",\"\",AD558=\"Impact Not Likely to be Substantial\",1,AD558=\"Impact Unclear\",2,AD558=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D558=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D558,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG558=\"\",\"\",IF(AG558>National_B_tables[Column3]*1.25,3,IF(AG558<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D558=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D558,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D558,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI558=\"\",\"\",IF(AI558>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI558<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D558=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D558,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D558,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK558=\"\",\"\",IF(AK558>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK558<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D558=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D558,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D558,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM558=\"\",\"\",IF(AM558>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM558<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D558=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D558,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D558,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D558,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D558=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D558,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ558=\"\",\"\",IF(AQ558<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ558>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS558=\"\",\"\",AS558<1.5,\"High impact\",AS558>2.5,\"Low impact\",AND(AS558>=1.5,AS558<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS558=\"\",\"\",AS558>2.5,1,AND(AS558>=1.5,AS558<=2.5),2,AS558<1.5,3)","v":""},null,{"$f":"IF(B558=\"\",\"\",IF(OR(AE558=\"\",AT558=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE558,AU558)))","v":""}]
[{"$f":"IF('Census match'!A558=\"\",\"\",'Census match'!A558)","v":""},{"$f":"IF('Census match'!B558=\"\",\"\",'Census match'!B558)","v":""},{"$f":"IF(AND(NOT(A559=\"\"),'Census match'!E558=\"\"),\"No Census match\",'Census match'!E558)","v":""},{"$f":"'Census match'!J558","v":""},{"$f":"IF($D559=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D559,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D559=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D559,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C558=\"\",D559=\"\"),\"\",'Facility data'!C558)","v":""},{"$f":"IF(ISNUMBER($G559),IF($G559<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G559)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G559)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),('Cost models'!$F$4+'Cost models'!$E$4*$G559)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),IF($G559<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G559)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G559)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),IF($G559<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G559)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G559)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),_xlfn.IFS(AND($G559<='Cost models'!$C$7,$G559>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G559)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G559<='Cost models'!$C$7,$G559<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G559)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G559>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G559)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),IF($G559<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G559)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G559)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),_xlfn.IFS($G559<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G559)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G559>'Cost models'!$C$9,$G559<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G559)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G559>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G559)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G559),IF($G559<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G559)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G559)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B559=\"\",\"\",IF(ISNUMBER('Facility data'!D558),'Facility data'!D558,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D559)*ISNUMBER('Facility data'!$C558))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D559,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D559,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D559,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W559=\"\",\"\",W559=1,\"Low impact\",W559=2,\"Mid-range impact\",W559=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U559=\"\",\"\",U559<0.01,1,AND(U559>=0.01,U559<=0.02),2,U559>0.02,3)","v":""},null,{"$f":"IF(T559=\"\",\"\",T559/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ559)+(0.0062454442*$Y559)+(-0.0005191748*($AQ559*$Y559))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ559)+(0.0062454442*$Y559)+(-0.0005191748*($AQ559*$Y559))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ559)+(0.0062454442*$Y559)+(-0.0005191748*($AQ559*$Y559))),\"\")","v":""},{"$f":"_xlfn.IFS(Z559=\"\",\"\",Z559<1.5,\"Weak\",AND(Z559>=1.5,Z559<=2.5),\"Mid-Range\",Z559>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z559=\"\",\"\",Z559<1.5,1,AND(Z559>=1.5,Z559<=2.5),2,Z559>2.5,3)","v":""},null,{"$f":"IF(OR(W559=\"\",AB559=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB559,W559))","v":""},{"$f":"_xlfn.IFS(AD559=\"\",\"\",AD559=\"Impact Not Likely to be Substantial\",1,AD559=\"Impact Unclear\",2,AD559=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D559=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D559,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG559=\"\",\"\",IF(AG559>National_B_tables[Column3]*1.25,3,IF(AG559<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D559=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D559,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D559,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI559=\"\",\"\",IF(AI559>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI559<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D559=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D559,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D559,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK559=\"\",\"\",IF(AK559>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK559<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D559=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D559,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D559,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM559=\"\",\"\",IF(AM559>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM559<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D559=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D559,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D559,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D559,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D559=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D559,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ559=\"\",\"\",IF(AQ559<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ559>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS559=\"\",\"\",AS559<1.5,\"High impact\",AS559>2.5,\"Low impact\",AND(AS559>=1.5,AS559<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS559=\"\",\"\",AS559>2.5,1,AND(AS559>=1.5,AS559<=2.5),2,AS559<1.5,3)","v":""},null,{"$f":"IF(B559=\"\",\"\",IF(OR(AE559=\"\",AT559=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE559,AU559)))","v":""}]
[{"$f":"IF('Census match'!A559=\"\",\"\",'Census match'!A559)","v":""},{"$f":"IF('Census match'!B559=\"\",\"\",'Census match'!B559)","v":""},{"$f":"IF(AND(NOT(A560=\"\"),'Census match'!E559=\"\"),\"No Census match\",'Census match'!E559)","v":""},{"$f":"'Census match'!J559","v":""},{"$f":"IF($D560=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D560,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D560=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D560,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C559=\"\",D560=\"\"),\"\",'Facility data'!C559)","v":""},{"$f":"IF(ISNUMBER($G560),IF($G560<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G560)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G560)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),('Cost models'!$F$4+'Cost models'!$E$4*$G560)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),IF($G560<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G560)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G560)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),IF($G560<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G560)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G560)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),_xlfn.IFS(AND($G560<='Cost models'!$C$7,$G560>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G560)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G560<='Cost models'!$C$7,$G560<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G560)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G560>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G560)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),IF($G560<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G560)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G560)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),_xlfn.IFS($G560<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G560)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G560>'Cost models'!$C$9,$G560<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G560)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G560>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G560)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G560),IF($G560<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G560)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G560)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B560=\"\",\"\",IF(ISNUMBER('Facility data'!D559),'Facility data'!D559,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D560)*ISNUMBER('Facility data'!$C559))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D560,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D560,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D560,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W560=\"\",\"\",W560=1,\"Low impact\",W560=2,\"Mid-range impact\",W560=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U560=\"\",\"\",U560<0.01,1,AND(U560>=0.01,U560<=0.02),2,U560>0.02,3)","v":""},null,{"$f":"IF(T560=\"\",\"\",T560/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ560)+(0.0062454442*$Y560)+(-0.0005191748*($AQ560*$Y560))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ560)+(0.0062454442*$Y560)+(-0.0005191748*($AQ560*$Y560))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ560)+(0.0062454442*$Y560)+(-0.0005191748*($AQ560*$Y560))),\"\")","v":""},{"$f":"_xlfn.IFS(Z560=\"\",\"\",Z560<1.5,\"Weak\",AND(Z560>=1.5,Z560<=2.5),\"Mid-Range\",Z560>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z560=\"\",\"\",Z560<1.5,1,AND(Z560>=1.5,Z560<=2.5),2,Z560>2.5,3)","v":""},null,{"$f":"IF(OR(W560=\"\",AB560=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB560,W560))","v":""},{"$f":"_xlfn.IFS(AD560=\"\",\"\",AD560=\"Impact Not Likely to be Substantial\",1,AD560=\"Impact Unclear\",2,AD560=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D560=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D560,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG560=\"\",\"\",IF(AG560>National_B_tables[Column3]*1.25,3,IF(AG560<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D560=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D560,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D560,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI560=\"\",\"\",IF(AI560>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI560<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D560=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D560,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D560,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK560=\"\",\"\",IF(AK560>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK560<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D560=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D560,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D560,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM560=\"\",\"\",IF(AM560>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM560<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D560=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D560,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D560,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D560,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D560=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D560,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ560=\"\",\"\",IF(AQ560<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ560>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS560=\"\",\"\",AS560<1.5,\"High impact\",AS560>2.5,\"Low impact\",AND(AS560>=1.5,AS560<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS560=\"\",\"\",AS560>2.5,1,AND(AS560>=1.5,AS560<=2.5),2,AS560<1.5,3)","v":""},null,{"$f":"IF(B560=\"\",\"\",IF(OR(AE560=\"\",AT560=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE560,AU560)))","v":""}]
[{"$f":"IF('Census match'!A560=\"\",\"\",'Census match'!A560)","v":""},{"$f":"IF('Census match'!B560=\"\",\"\",'Census match'!B560)","v":""},{"$f":"IF(AND(NOT(A561=\"\"),'Census match'!E560=\"\"),\"No Census match\",'Census match'!E560)","v":""},{"$f":"'Census match'!J560","v":""},{"$f":"IF($D561=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D561,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D561=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D561,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C560=\"\",D561=\"\"),\"\",'Facility data'!C560)","v":""},{"$f":"IF(ISNUMBER($G561),IF($G561<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G561)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G561)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),('Cost models'!$F$4+'Cost models'!$E$4*$G561)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),IF($G561<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G561)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G561)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),IF($G561<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G561)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G561)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),_xlfn.IFS(AND($G561<='Cost models'!$C$7,$G561>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G561)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G561<='Cost models'!$C$7,$G561<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G561)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G561>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G561)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),IF($G561<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G561)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G561)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),_xlfn.IFS($G561<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G561)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G561>'Cost models'!$C$9,$G561<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G561)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G561>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G561)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G561),IF($G561<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G561)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G561)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B561=\"\",\"\",IF(ISNUMBER('Facility data'!D560),'Facility data'!D560,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D561)*ISNUMBER('Facility data'!$C560))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D561,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D561,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D561,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W561=\"\",\"\",W561=1,\"Low impact\",W561=2,\"Mid-range impact\",W561=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U561=\"\",\"\",U561<0.01,1,AND(U561>=0.01,U561<=0.02),2,U561>0.02,3)","v":""},null,{"$f":"IF(T561=\"\",\"\",T561/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ561)+(0.0062454442*$Y561)+(-0.0005191748*($AQ561*$Y561))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ561)+(0.0062454442*$Y561)+(-0.0005191748*($AQ561*$Y561))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ561)+(0.0062454442*$Y561)+(-0.0005191748*($AQ561*$Y561))),\"\")","v":""},{"$f":"_xlfn.IFS(Z561=\"\",\"\",Z561<1.5,\"Weak\",AND(Z561>=1.5,Z561<=2.5),\"Mid-Range\",Z561>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z561=\"\",\"\",Z561<1.5,1,AND(Z561>=1.5,Z561<=2.5),2,Z561>2.5,3)","v":""},null,{"$f":"IF(OR(W561=\"\",AB561=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB561,W561))","v":""},{"$f":"_xlfn.IFS(AD561=\"\",\"\",AD561=\"Impact Not Likely to be Substantial\",1,AD561=\"Impact Unclear\",2,AD561=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D561=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D561,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG561=\"\",\"\",IF(AG561>National_B_tables[Column3]*1.25,3,IF(AG561<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D561=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D561,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D561,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI561=\"\",\"\",IF(AI561>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI561<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D561=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D561,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D561,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK561=\"\",\"\",IF(AK561>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK561<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D561=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D561,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D561,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM561=\"\",\"\",IF(AM561>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM561<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D561=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D561,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D561,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D561,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D561=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D561,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ561=\"\",\"\",IF(AQ561<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ561>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS561=\"\",\"\",AS561<1.5,\"High impact\",AS561>2.5,\"Low impact\",AND(AS561>=1.5,AS561<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS561=\"\",\"\",AS561>2.5,1,AND(AS561>=1.5,AS561<=2.5),2,AS561<1.5,3)","v":""},null,{"$f":"IF(B561=\"\",\"\",IF(OR(AE561=\"\",AT561=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE561,AU561)))","v":""}]
[{"$f":"IF('Census match'!A561=\"\",\"\",'Census match'!A561)","v":""},{"$f":"IF('Census match'!B561=\"\",\"\",'Census match'!B561)","v":""},{"$f":"IF(AND(NOT(A562=\"\"),'Census match'!E561=\"\"),\"No Census match\",'Census match'!E561)","v":""},{"$f":"'Census match'!J561","v":""},{"$f":"IF($D562=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D562,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D562=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D562,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C561=\"\",D562=\"\"),\"\",'Facility data'!C561)","v":""},{"$f":"IF(ISNUMBER($G562),IF($G562<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G562)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G562)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),('Cost models'!$F$4+'Cost models'!$E$4*$G562)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),IF($G562<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G562)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G562)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),IF($G562<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G562)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G562)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),_xlfn.IFS(AND($G562<='Cost models'!$C$7,$G562>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G562)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G562<='Cost models'!$C$7,$G562<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G562)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G562>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G562)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),IF($G562<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G562)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G562)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),_xlfn.IFS($G562<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G562)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G562>'Cost models'!$C$9,$G562<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G562)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G562>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G562)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G562),IF($G562<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G562)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G562)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B562=\"\",\"\",IF(ISNUMBER('Facility data'!D561),'Facility data'!D561,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D562)*ISNUMBER('Facility data'!$C561))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D562,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D562,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D562,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W562=\"\",\"\",W562=1,\"Low impact\",W562=2,\"Mid-range impact\",W562=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U562=\"\",\"\",U562<0.01,1,AND(U562>=0.01,U562<=0.02),2,U562>0.02,3)","v":""},null,{"$f":"IF(T562=\"\",\"\",T562/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ562)+(0.0062454442*$Y562)+(-0.0005191748*($AQ562*$Y562))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ562)+(0.0062454442*$Y562)+(-0.0005191748*($AQ562*$Y562))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ562)+(0.0062454442*$Y562)+(-0.0005191748*($AQ562*$Y562))),\"\")","v":""},{"$f":"_xlfn.IFS(Z562=\"\",\"\",Z562<1.5,\"Weak\",AND(Z562>=1.5,Z562<=2.5),\"Mid-Range\",Z562>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z562=\"\",\"\",Z562<1.5,1,AND(Z562>=1.5,Z562<=2.5),2,Z562>2.5,3)","v":""},null,{"$f":"IF(OR(W562=\"\",AB562=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB562,W562))","v":""},{"$f":"_xlfn.IFS(AD562=\"\",\"\",AD562=\"Impact Not Likely to be Substantial\",1,AD562=\"Impact Unclear\",2,AD562=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D562=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D562,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG562=\"\",\"\",IF(AG562>National_B_tables[Column3]*1.25,3,IF(AG562<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D562=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D562,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D562,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI562=\"\",\"\",IF(AI562>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI562<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D562=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D562,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D562,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK562=\"\",\"\",IF(AK562>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK562<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D562=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D562,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D562,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM562=\"\",\"\",IF(AM562>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM562<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D562=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D562,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D562,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D562,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D562=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D562,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ562=\"\",\"\",IF(AQ562<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ562>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS562=\"\",\"\",AS562<1.5,\"High impact\",AS562>2.5,\"Low impact\",AND(AS562>=1.5,AS562<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS562=\"\",\"\",AS562>2.5,1,AND(AS562>=1.5,AS562<=2.5),2,AS562<1.5,3)","v":""},null,{"$f":"IF(B562=\"\",\"\",IF(OR(AE562=\"\",AT562=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE562,AU562)))","v":""}]
[{"$f":"IF('Census match'!A562=\"\",\"\",'Census match'!A562)","v":""},{"$f":"IF('Census match'!B562=\"\",\"\",'Census match'!B562)","v":""},{"$f":"IF(AND(NOT(A563=\"\"),'Census match'!E562=\"\"),\"No Census match\",'Census match'!E562)","v":""},{"$f":"'Census match'!J562","v":""},{"$f":"IF($D563=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D563,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D563=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D563,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C562=\"\",D563=\"\"),\"\",'Facility data'!C562)","v":""},{"$f":"IF(ISNUMBER($G563),IF($G563<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G563)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G563)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),('Cost models'!$F$4+'Cost models'!$E$4*$G563)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),IF($G563<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G563)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G563)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),IF($G563<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G563)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G563)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),_xlfn.IFS(AND($G563<='Cost models'!$C$7,$G563>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G563)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G563<='Cost models'!$C$7,$G563<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G563)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G563>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G563)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),IF($G563<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G563)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G563)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),_xlfn.IFS($G563<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G563)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G563>'Cost models'!$C$9,$G563<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G563)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G563>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G563)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G563),IF($G563<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G563)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G563)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B563=\"\",\"\",IF(ISNUMBER('Facility data'!D562),'Facility data'!D562,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D563)*ISNUMBER('Facility data'!$C562))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D563,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D563,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D563,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W563=\"\",\"\",W563=1,\"Low impact\",W563=2,\"Mid-range impact\",W563=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U563=\"\",\"\",U563<0.01,1,AND(U563>=0.01,U563<=0.02),2,U563>0.02,3)","v":""},null,{"$f":"IF(T563=\"\",\"\",T563/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ563)+(0.0062454442*$Y563)+(-0.0005191748*($AQ563*$Y563))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ563)+(0.0062454442*$Y563)+(-0.0005191748*($AQ563*$Y563))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ563)+(0.0062454442*$Y563)+(-0.0005191748*($AQ563*$Y563))),\"\")","v":""},{"$f":"_xlfn.IFS(Z563=\"\",\"\",Z563<1.5,\"Weak\",AND(Z563>=1.5,Z563<=2.5),\"Mid-Range\",Z563>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z563=\"\",\"\",Z563<1.5,1,AND(Z563>=1.5,Z563<=2.5),2,Z563>2.5,3)","v":""},null,{"$f":"IF(OR(W563=\"\",AB563=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB563,W563))","v":""},{"$f":"_xlfn.IFS(AD563=\"\",\"\",AD563=\"Impact Not Likely to be Substantial\",1,AD563=\"Impact Unclear\",2,AD563=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D563=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D563,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG563=\"\",\"\",IF(AG563>National_B_tables[Column3]*1.25,3,IF(AG563<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D563=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D563,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D563,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI563=\"\",\"\",IF(AI563>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI563<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D563=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D563,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D563,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK563=\"\",\"\",IF(AK563>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK563<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D563=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D563,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D563,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM563=\"\",\"\",IF(AM563>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM563<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D563=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D563,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D563,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D563,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D563=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D563,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ563=\"\",\"\",IF(AQ563<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ563>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS563=\"\",\"\",AS563<1.5,\"High impact\",AS563>2.5,\"Low impact\",AND(AS563>=1.5,AS563<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS563=\"\",\"\",AS563>2.5,1,AND(AS563>=1.5,AS563<=2.5),2,AS563<1.5,3)","v":""},null,{"$f":"IF(B563=\"\",\"\",IF(OR(AE563=\"\",AT563=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE563,AU563)))","v":""}]
[{"$f":"IF('Census match'!A563=\"\",\"\",'Census match'!A563)","v":""},{"$f":"IF('Census match'!B563=\"\",\"\",'Census match'!B563)","v":""},{"$f":"IF(AND(NOT(A564=\"\"),'Census match'!E563=\"\"),\"No Census match\",'Census match'!E563)","v":""},{"$f":"'Census match'!J563","v":""},{"$f":"IF($D564=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D564,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D564=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D564,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C563=\"\",D564=\"\"),\"\",'Facility data'!C563)","v":""},{"$f":"IF(ISNUMBER($G564),IF($G564<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G564)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G564)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),('Cost models'!$F$4+'Cost models'!$E$4*$G564)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),IF($G564<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G564)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G564)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),IF($G564<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G564)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G564)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),_xlfn.IFS(AND($G564<='Cost models'!$C$7,$G564>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G564)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G564<='Cost models'!$C$7,$G564<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G564)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G564>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G564)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),IF($G564<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G564)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G564)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),_xlfn.IFS($G564<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G564)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G564>'Cost models'!$C$9,$G564<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G564)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G564>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G564)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G564),IF($G564<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G564)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G564)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B564=\"\",\"\",IF(ISNUMBER('Facility data'!D563),'Facility data'!D563,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D564)*ISNUMBER('Facility data'!$C563))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D564,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D564,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D564,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W564=\"\",\"\",W564=1,\"Low impact\",W564=2,\"Mid-range impact\",W564=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U564=\"\",\"\",U564<0.01,1,AND(U564>=0.01,U564<=0.02),2,U564>0.02,3)","v":""},null,{"$f":"IF(T564=\"\",\"\",T564/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ564)+(0.0062454442*$Y564)+(-0.0005191748*($AQ564*$Y564))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ564)+(0.0062454442*$Y564)+(-0.0005191748*($AQ564*$Y564))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ564)+(0.0062454442*$Y564)+(-0.0005191748*($AQ564*$Y564))),\"\")","v":""},{"$f":"_xlfn.IFS(Z564=\"\",\"\",Z564<1.5,\"Weak\",AND(Z564>=1.5,Z564<=2.5),\"Mid-Range\",Z564>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z564=\"\",\"\",Z564<1.5,1,AND(Z564>=1.5,Z564<=2.5),2,Z564>2.5,3)","v":""},null,{"$f":"IF(OR(W564=\"\",AB564=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB564,W564))","v":""},{"$f":"_xlfn.IFS(AD564=\"\",\"\",AD564=\"Impact Not Likely to be Substantial\",1,AD564=\"Impact Unclear\",2,AD564=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D564=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D564,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG564=\"\",\"\",IF(AG564>National_B_tables[Column3]*1.25,3,IF(AG564<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D564=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D564,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D564,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI564=\"\",\"\",IF(AI564>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI564<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D564=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D564,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D564,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK564=\"\",\"\",IF(AK564>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK564<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D564=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D564,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D564,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM564=\"\",\"\",IF(AM564>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM564<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D564=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D564,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D564,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D564,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D564=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D564,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ564=\"\",\"\",IF(AQ564<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ564>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS564=\"\",\"\",AS564<1.5,\"High impact\",AS564>2.5,\"Low impact\",AND(AS564>=1.5,AS564<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS564=\"\",\"\",AS564>2.5,1,AND(AS564>=1.5,AS564<=2.5),2,AS564<1.5,3)","v":""},null,{"$f":"IF(B564=\"\",\"\",IF(OR(AE564=\"\",AT564=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE564,AU564)))","v":""}]
[{"$f":"IF('Census match'!A564=\"\",\"\",'Census match'!A564)","v":""},{"$f":"IF('Census match'!B564=\"\",\"\",'Census match'!B564)","v":""},{"$f":"IF(AND(NOT(A565=\"\"),'Census match'!E564=\"\"),\"No Census match\",'Census match'!E564)","v":""},{"$f":"'Census match'!J564","v":""},{"$f":"IF($D565=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D565,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D565=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D565,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C564=\"\",D565=\"\"),\"\",'Facility data'!C564)","v":""},{"$f":"IF(ISNUMBER($G565),IF($G565<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G565)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G565)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),('Cost models'!$F$4+'Cost models'!$E$4*$G565)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),IF($G565<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G565)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G565)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),IF($G565<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G565)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G565)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),_xlfn.IFS(AND($G565<='Cost models'!$C$7,$G565>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G565)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G565<='Cost models'!$C$7,$G565<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G565)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G565>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G565)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),IF($G565<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G565)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G565)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),_xlfn.IFS($G565<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G565)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G565>'Cost models'!$C$9,$G565<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G565)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G565>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G565)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G565),IF($G565<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G565)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G565)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B565=\"\",\"\",IF(ISNUMBER('Facility data'!D564),'Facility data'!D564,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D565)*ISNUMBER('Facility data'!$C564))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D565,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D565,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D565,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W565=\"\",\"\",W565=1,\"Low impact\",W565=2,\"Mid-range impact\",W565=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U565=\"\",\"\",U565<0.01,1,AND(U565>=0.01,U565<=0.02),2,U565>0.02,3)","v":""},null,{"$f":"IF(T565=\"\",\"\",T565/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ565)+(0.0062454442*$Y565)+(-0.0005191748*($AQ565*$Y565))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ565)+(0.0062454442*$Y565)+(-0.0005191748*($AQ565*$Y565))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ565)+(0.0062454442*$Y565)+(-0.0005191748*($AQ565*$Y565))),\"\")","v":""},{"$f":"_xlfn.IFS(Z565=\"\",\"\",Z565<1.5,\"Weak\",AND(Z565>=1.5,Z565<=2.5),\"Mid-Range\",Z565>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z565=\"\",\"\",Z565<1.5,1,AND(Z565>=1.5,Z565<=2.5),2,Z565>2.5,3)","v":""},null,{"$f":"IF(OR(W565=\"\",AB565=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB565,W565))","v":""},{"$f":"_xlfn.IFS(AD565=\"\",\"\",AD565=\"Impact Not Likely to be Substantial\",1,AD565=\"Impact Unclear\",2,AD565=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D565=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D565,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG565=\"\",\"\",IF(AG565>National_B_tables[Column3]*1.25,3,IF(AG565<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D565=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D565,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D565,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI565=\"\",\"\",IF(AI565>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI565<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D565=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D565,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D565,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK565=\"\",\"\",IF(AK565>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK565<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D565=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D565,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D565,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM565=\"\",\"\",IF(AM565>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM565<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D565=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D565,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D565,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D565,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D565=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D565,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ565=\"\",\"\",IF(AQ565<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ565>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS565=\"\",\"\",AS565<1.5,\"High impact\",AS565>2.5,\"Low impact\",AND(AS565>=1.5,AS565<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS565=\"\",\"\",AS565>2.5,1,AND(AS565>=1.5,AS565<=2.5),2,AS565<1.5,3)","v":""},null,{"$f":"IF(B565=\"\",\"\",IF(OR(AE565=\"\",AT565=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE565,AU565)))","v":""}]
[{"$f":"IF('Census match'!A565=\"\",\"\",'Census match'!A565)","v":""},{"$f":"IF('Census match'!B565=\"\",\"\",'Census match'!B565)","v":""},{"$f":"IF(AND(NOT(A566=\"\"),'Census match'!E565=\"\"),\"No Census match\",'Census match'!E565)","v":""},{"$f":"'Census match'!J565","v":""},{"$f":"IF($D566=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D566,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D566=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D566,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C565=\"\",D566=\"\"),\"\",'Facility data'!C565)","v":""},{"$f":"IF(ISNUMBER($G566),IF($G566<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G566)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G566)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),('Cost models'!$F$4+'Cost models'!$E$4*$G566)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),IF($G566<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G566)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G566)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),IF($G566<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G566)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G566)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),_xlfn.IFS(AND($G566<='Cost models'!$C$7,$G566>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G566)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G566<='Cost models'!$C$7,$G566<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G566)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G566>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G566)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),IF($G566<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G566)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G566)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),_xlfn.IFS($G566<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G566)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G566>'Cost models'!$C$9,$G566<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G566)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G566>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G566)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G566),IF($G566<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G566)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G566)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B566=\"\",\"\",IF(ISNUMBER('Facility data'!D565),'Facility data'!D565,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D566)*ISNUMBER('Facility data'!$C565))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D566,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D566,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D566,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W566=\"\",\"\",W566=1,\"Low impact\",W566=2,\"Mid-range impact\",W566=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U566=\"\",\"\",U566<0.01,1,AND(U566>=0.01,U566<=0.02),2,U566>0.02,3)","v":""},null,{"$f":"IF(T566=\"\",\"\",T566/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ566)+(0.0062454442*$Y566)+(-0.0005191748*($AQ566*$Y566))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ566)+(0.0062454442*$Y566)+(-0.0005191748*($AQ566*$Y566))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ566)+(0.0062454442*$Y566)+(-0.0005191748*($AQ566*$Y566))),\"\")","v":""},{"$f":"_xlfn.IFS(Z566=\"\",\"\",Z566<1.5,\"Weak\",AND(Z566>=1.5,Z566<=2.5),\"Mid-Range\",Z566>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z566=\"\",\"\",Z566<1.5,1,AND(Z566>=1.5,Z566<=2.5),2,Z566>2.5,3)","v":""},null,{"$f":"IF(OR(W566=\"\",AB566=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB566,W566))","v":""},{"$f":"_xlfn.IFS(AD566=\"\",\"\",AD566=\"Impact Not Likely to be Substantial\",1,AD566=\"Impact Unclear\",2,AD566=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D566=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D566,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG566=\"\",\"\",IF(AG566>National_B_tables[Column3]*1.25,3,IF(AG566<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D566=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D566,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D566,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI566=\"\",\"\",IF(AI566>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI566<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D566=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D566,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D566,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK566=\"\",\"\",IF(AK566>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK566<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D566=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D566,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D566,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM566=\"\",\"\",IF(AM566>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM566<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D566=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D566,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D566,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D566,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D566=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D566,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ566=\"\",\"\",IF(AQ566<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ566>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS566=\"\",\"\",AS566<1.5,\"High impact\",AS566>2.5,\"Low impact\",AND(AS566>=1.5,AS566<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS566=\"\",\"\",AS566>2.5,1,AND(AS566>=1.5,AS566<=2.5),2,AS566<1.5,3)","v":""},null,{"$f":"IF(B566=\"\",\"\",IF(OR(AE566=\"\",AT566=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE566,AU566)))","v":""}]
[{"$f":"IF('Census match'!A566=\"\",\"\",'Census match'!A566)","v":""},{"$f":"IF('Census match'!B566=\"\",\"\",'Census match'!B566)","v":""},{"$f":"IF(AND(NOT(A567=\"\"),'Census match'!E566=\"\"),\"No Census match\",'Census match'!E566)","v":""},{"$f":"'Census match'!J566","v":""},{"$f":"IF($D567=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D567,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D567=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D567,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C566=\"\",D567=\"\"),\"\",'Facility data'!C566)","v":""},{"$f":"IF(ISNUMBER($G567),IF($G567<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G567)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G567)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),('Cost models'!$F$4+'Cost models'!$E$4*$G567)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),IF($G567<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G567)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G567)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),IF($G567<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G567)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G567)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),_xlfn.IFS(AND($G567<='Cost models'!$C$7,$G567>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G567)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G567<='Cost models'!$C$7,$G567<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G567)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G567>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G567)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),IF($G567<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G567)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G567)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),_xlfn.IFS($G567<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G567)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G567>'Cost models'!$C$9,$G567<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G567)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G567>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G567)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G567),IF($G567<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G567)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G567)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B567=\"\",\"\",IF(ISNUMBER('Facility data'!D566),'Facility data'!D566,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D567)*ISNUMBER('Facility data'!$C566))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D567,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D567,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D567,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W567=\"\",\"\",W567=1,\"Low impact\",W567=2,\"Mid-range impact\",W567=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U567=\"\",\"\",U567<0.01,1,AND(U567>=0.01,U567<=0.02),2,U567>0.02,3)","v":""},null,{"$f":"IF(T567=\"\",\"\",T567/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ567)+(0.0062454442*$Y567)+(-0.0005191748*($AQ567*$Y567))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ567)+(0.0062454442*$Y567)+(-0.0005191748*($AQ567*$Y567))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ567)+(0.0062454442*$Y567)+(-0.0005191748*($AQ567*$Y567))),\"\")","v":""},{"$f":"_xlfn.IFS(Z567=\"\",\"\",Z567<1.5,\"Weak\",AND(Z567>=1.5,Z567<=2.5),\"Mid-Range\",Z567>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z567=\"\",\"\",Z567<1.5,1,AND(Z567>=1.5,Z567<=2.5),2,Z567>2.5,3)","v":""},null,{"$f":"IF(OR(W567=\"\",AB567=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB567,W567))","v":""},{"$f":"_xlfn.IFS(AD567=\"\",\"\",AD567=\"Impact Not Likely to be Substantial\",1,AD567=\"Impact Unclear\",2,AD567=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D567=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D567,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG567=\"\",\"\",IF(AG567>National_B_tables[Column3]*1.25,3,IF(AG567<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D567=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D567,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D567,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI567=\"\",\"\",IF(AI567>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI567<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D567=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D567,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D567,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK567=\"\",\"\",IF(AK567>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK567<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D567=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D567,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D567,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM567=\"\",\"\",IF(AM567>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM567<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D567=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D567,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D567,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D567,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D567=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D567,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ567=\"\",\"\",IF(AQ567<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ567>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS567=\"\",\"\",AS567<1.5,\"High impact\",AS567>2.5,\"Low impact\",AND(AS567>=1.5,AS567<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS567=\"\",\"\",AS567>2.5,1,AND(AS567>=1.5,AS567<=2.5),2,AS567<1.5,3)","v":""},null,{"$f":"IF(B567=\"\",\"\",IF(OR(AE567=\"\",AT567=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE567,AU567)))","v":""}]
[{"$f":"IF('Census match'!A567=\"\",\"\",'Census match'!A567)","v":""},{"$f":"IF('Census match'!B567=\"\",\"\",'Census match'!B567)","v":""},{"$f":"IF(AND(NOT(A568=\"\"),'Census match'!E567=\"\"),\"No Census match\",'Census match'!E567)","v":""},{"$f":"'Census match'!J567","v":""},{"$f":"IF($D568=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D568,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D568=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D568,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C567=\"\",D568=\"\"),\"\",'Facility data'!C567)","v":""},{"$f":"IF(ISNUMBER($G568),IF($G568<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G568)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G568)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),('Cost models'!$F$4+'Cost models'!$E$4*$G568)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),IF($G568<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G568)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G568)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),IF($G568<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G568)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G568)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),_xlfn.IFS(AND($G568<='Cost models'!$C$7,$G568>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G568)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G568<='Cost models'!$C$7,$G568<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G568)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G568>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G568)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),IF($G568<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G568)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G568)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),_xlfn.IFS($G568<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G568)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G568>'Cost models'!$C$9,$G568<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G568)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G568>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G568)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G568),IF($G568<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G568)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G568)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B568=\"\",\"\",IF(ISNUMBER('Facility data'!D567),'Facility data'!D567,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D568)*ISNUMBER('Facility data'!$C567))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D568,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D568,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D568,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W568=\"\",\"\",W568=1,\"Low impact\",W568=2,\"Mid-range impact\",W568=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U568=\"\",\"\",U568<0.01,1,AND(U568>=0.01,U568<=0.02),2,U568>0.02,3)","v":""},null,{"$f":"IF(T568=\"\",\"\",T568/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ568)+(0.0062454442*$Y568)+(-0.0005191748*($AQ568*$Y568))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ568)+(0.0062454442*$Y568)+(-0.0005191748*($AQ568*$Y568))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ568)+(0.0062454442*$Y568)+(-0.0005191748*($AQ568*$Y568))),\"\")","v":""},{"$f":"_xlfn.IFS(Z568=\"\",\"\",Z568<1.5,\"Weak\",AND(Z568>=1.5,Z568<=2.5),\"Mid-Range\",Z568>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z568=\"\",\"\",Z568<1.5,1,AND(Z568>=1.5,Z568<=2.5),2,Z568>2.5,3)","v":""},null,{"$f":"IF(OR(W568=\"\",AB568=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB568,W568))","v":""},{"$f":"_xlfn.IFS(AD568=\"\",\"\",AD568=\"Impact Not Likely to be Substantial\",1,AD568=\"Impact Unclear\",2,AD568=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D568=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D568,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG568=\"\",\"\",IF(AG568>National_B_tables[Column3]*1.25,3,IF(AG568<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D568=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D568,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D568,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI568=\"\",\"\",IF(AI568>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI568<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D568=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D568,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D568,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK568=\"\",\"\",IF(AK568>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK568<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D568=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D568,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D568,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM568=\"\",\"\",IF(AM568>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM568<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D568=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D568,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D568,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D568,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D568=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D568,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ568=\"\",\"\",IF(AQ568<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ568>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS568=\"\",\"\",AS568<1.5,\"High impact\",AS568>2.5,\"Low impact\",AND(AS568>=1.5,AS568<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS568=\"\",\"\",AS568>2.5,1,AND(AS568>=1.5,AS568<=2.5),2,AS568<1.5,3)","v":""},null,{"$f":"IF(B568=\"\",\"\",IF(OR(AE568=\"\",AT568=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE568,AU568)))","v":""}]
[{"$f":"IF('Census match'!A568=\"\",\"\",'Census match'!A568)","v":""},{"$f":"IF('Census match'!B568=\"\",\"\",'Census match'!B568)","v":""},{"$f":"IF(AND(NOT(A569=\"\"),'Census match'!E568=\"\"),\"No Census match\",'Census match'!E568)","v":""},{"$f":"'Census match'!J568","v":""},{"$f":"IF($D569=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D569,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D569=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D569,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C568=\"\",D569=\"\"),\"\",'Facility data'!C568)","v":""},{"$f":"IF(ISNUMBER($G569),IF($G569<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G569)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G569)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),('Cost models'!$F$4+'Cost models'!$E$4*$G569)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),IF($G569<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G569)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G569)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),IF($G569<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G569)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G569)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),_xlfn.IFS(AND($G569<='Cost models'!$C$7,$G569>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G569)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G569<='Cost models'!$C$7,$G569<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G569)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G569>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G569)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),IF($G569<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G569)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G569)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),_xlfn.IFS($G569<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G569)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G569>'Cost models'!$C$9,$G569<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G569)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G569>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G569)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G569),IF($G569<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G569)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G569)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B569=\"\",\"\",IF(ISNUMBER('Facility data'!D568),'Facility data'!D568,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D569)*ISNUMBER('Facility data'!$C568))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D569,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D569,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D569,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W569=\"\",\"\",W569=1,\"Low impact\",W569=2,\"Mid-range impact\",W569=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U569=\"\",\"\",U569<0.01,1,AND(U569>=0.01,U569<=0.02),2,U569>0.02,3)","v":""},null,{"$f":"IF(T569=\"\",\"\",T569/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ569)+(0.0062454442*$Y569)+(-0.0005191748*($AQ569*$Y569))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ569)+(0.0062454442*$Y569)+(-0.0005191748*($AQ569*$Y569))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ569)+(0.0062454442*$Y569)+(-0.0005191748*($AQ569*$Y569))),\"\")","v":""},{"$f":"_xlfn.IFS(Z569=\"\",\"\",Z569<1.5,\"Weak\",AND(Z569>=1.5,Z569<=2.5),\"Mid-Range\",Z569>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z569=\"\",\"\",Z569<1.5,1,AND(Z569>=1.5,Z569<=2.5),2,Z569>2.5,3)","v":""},null,{"$f":"IF(OR(W569=\"\",AB569=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB569,W569))","v":""},{"$f":"_xlfn.IFS(AD569=\"\",\"\",AD569=\"Impact Not Likely to be Substantial\",1,AD569=\"Impact Unclear\",2,AD569=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D569=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D569,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG569=\"\",\"\",IF(AG569>National_B_tables[Column3]*1.25,3,IF(AG569<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D569=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D569,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D569,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI569=\"\",\"\",IF(AI569>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI569<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D569=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D569,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D569,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK569=\"\",\"\",IF(AK569>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK569<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D569=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D569,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D569,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM569=\"\",\"\",IF(AM569>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM569<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D569=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D569,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D569,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D569,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D569=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D569,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ569=\"\",\"\",IF(AQ569<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ569>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS569=\"\",\"\",AS569<1.5,\"High impact\",AS569>2.5,\"Low impact\",AND(AS569>=1.5,AS569<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS569=\"\",\"\",AS569>2.5,1,AND(AS569>=1.5,AS569<=2.5),2,AS569<1.5,3)","v":""},null,{"$f":"IF(B569=\"\",\"\",IF(OR(AE569=\"\",AT569=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE569,AU569)))","v":""}]
[{"$f":"IF('Census match'!A569=\"\",\"\",'Census match'!A569)","v":""},{"$f":"IF('Census match'!B569=\"\",\"\",'Census match'!B569)","v":""},{"$f":"IF(AND(NOT(A570=\"\"),'Census match'!E569=\"\"),\"No Census match\",'Census match'!E569)","v":""},{"$f":"'Census match'!J569","v":""},{"$f":"IF($D570=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D570,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D570=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D570,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C569=\"\",D570=\"\"),\"\",'Facility data'!C569)","v":""},{"$f":"IF(ISNUMBER($G570),IF($G570<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G570)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G570)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),('Cost models'!$F$4+'Cost models'!$E$4*$G570)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),IF($G570<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G570)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G570)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),IF($G570<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G570)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G570)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),_xlfn.IFS(AND($G570<='Cost models'!$C$7,$G570>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G570)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G570<='Cost models'!$C$7,$G570<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G570)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G570>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G570)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),IF($G570<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G570)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G570)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),_xlfn.IFS($G570<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G570)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G570>'Cost models'!$C$9,$G570<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G570)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G570>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G570)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G570),IF($G570<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G570)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G570)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B570=\"\",\"\",IF(ISNUMBER('Facility data'!D569),'Facility data'!D569,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D570)*ISNUMBER('Facility data'!$C569))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D570,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D570,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D570,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W570=\"\",\"\",W570=1,\"Low impact\",W570=2,\"Mid-range impact\",W570=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U570=\"\",\"\",U570<0.01,1,AND(U570>=0.01,U570<=0.02),2,U570>0.02,3)","v":""},null,{"$f":"IF(T570=\"\",\"\",T570/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ570)+(0.0062454442*$Y570)+(-0.0005191748*($AQ570*$Y570))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ570)+(0.0062454442*$Y570)+(-0.0005191748*($AQ570*$Y570))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ570)+(0.0062454442*$Y570)+(-0.0005191748*($AQ570*$Y570))),\"\")","v":""},{"$f":"_xlfn.IFS(Z570=\"\",\"\",Z570<1.5,\"Weak\",AND(Z570>=1.5,Z570<=2.5),\"Mid-Range\",Z570>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z570=\"\",\"\",Z570<1.5,1,AND(Z570>=1.5,Z570<=2.5),2,Z570>2.5,3)","v":""},null,{"$f":"IF(OR(W570=\"\",AB570=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB570,W570))","v":""},{"$f":"_xlfn.IFS(AD570=\"\",\"\",AD570=\"Impact Not Likely to be Substantial\",1,AD570=\"Impact Unclear\",2,AD570=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D570=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D570,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG570=\"\",\"\",IF(AG570>National_B_tables[Column3]*1.25,3,IF(AG570<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D570=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D570,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D570,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI570=\"\",\"\",IF(AI570>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI570<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D570=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D570,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D570,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK570=\"\",\"\",IF(AK570>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK570<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D570=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D570,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D570,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM570=\"\",\"\",IF(AM570>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM570<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D570=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D570,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D570,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D570,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D570=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D570,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ570=\"\",\"\",IF(AQ570<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ570>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS570=\"\",\"\",AS570<1.5,\"High impact\",AS570>2.5,\"Low impact\",AND(AS570>=1.5,AS570<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS570=\"\",\"\",AS570>2.5,1,AND(AS570>=1.5,AS570<=2.5),2,AS570<1.5,3)","v":""},null,{"$f":"IF(B570=\"\",\"\",IF(OR(AE570=\"\",AT570=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE570,AU570)))","v":""}]
[{"$f":"IF('Census match'!A570=\"\",\"\",'Census match'!A570)","v":""},{"$f":"IF('Census match'!B570=\"\",\"\",'Census match'!B570)","v":""},{"$f":"IF(AND(NOT(A571=\"\"),'Census match'!E570=\"\"),\"No Census match\",'Census match'!E570)","v":""},{"$f":"'Census match'!J570","v":""},{"$f":"IF($D571=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D571,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D571=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D571,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C570=\"\",D571=\"\"),\"\",'Facility data'!C570)","v":""},{"$f":"IF(ISNUMBER($G571),IF($G571<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G571)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G571)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),('Cost models'!$F$4+'Cost models'!$E$4*$G571)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),IF($G571<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G571)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G571)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),IF($G571<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G571)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G571)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),_xlfn.IFS(AND($G571<='Cost models'!$C$7,$G571>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G571)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G571<='Cost models'!$C$7,$G571<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G571)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G571>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G571)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),IF($G571<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G571)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G571)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),_xlfn.IFS($G571<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G571)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G571>'Cost models'!$C$9,$G571<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G571)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G571>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G571)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G571),IF($G571<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G571)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G571)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B571=\"\",\"\",IF(ISNUMBER('Facility data'!D570),'Facility data'!D570,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D571)*ISNUMBER('Facility data'!$C570))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D571,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D571,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D571,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W571=\"\",\"\",W571=1,\"Low impact\",W571=2,\"Mid-range impact\",W571=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U571=\"\",\"\",U571<0.01,1,AND(U571>=0.01,U571<=0.02),2,U571>0.02,3)","v":""},null,{"$f":"IF(T571=\"\",\"\",T571/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ571)+(0.0062454442*$Y571)+(-0.0005191748*($AQ571*$Y571))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ571)+(0.0062454442*$Y571)+(-0.0005191748*($AQ571*$Y571))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ571)+(0.0062454442*$Y571)+(-0.0005191748*($AQ571*$Y571))),\"\")","v":""},{"$f":"_xlfn.IFS(Z571=\"\",\"\",Z571<1.5,\"Weak\",AND(Z571>=1.5,Z571<=2.5),\"Mid-Range\",Z571>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z571=\"\",\"\",Z571<1.5,1,AND(Z571>=1.5,Z571<=2.5),2,Z571>2.5,3)","v":""},null,{"$f":"IF(OR(W571=\"\",AB571=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB571,W571))","v":""},{"$f":"_xlfn.IFS(AD571=\"\",\"\",AD571=\"Impact Not Likely to be Substantial\",1,AD571=\"Impact Unclear\",2,AD571=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D571=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D571,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG571=\"\",\"\",IF(AG571>National_B_tables[Column3]*1.25,3,IF(AG571<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D571=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D571,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D571,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI571=\"\",\"\",IF(AI571>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI571<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D571=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D571,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D571,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK571=\"\",\"\",IF(AK571>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK571<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D571=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D571,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D571,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM571=\"\",\"\",IF(AM571>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM571<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D571=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D571,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D571,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D571,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D571=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D571,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ571=\"\",\"\",IF(AQ571<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ571>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS571=\"\",\"\",AS571<1.5,\"High impact\",AS571>2.5,\"Low impact\",AND(AS571>=1.5,AS571<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS571=\"\",\"\",AS571>2.5,1,AND(AS571>=1.5,AS571<=2.5),2,AS571<1.5,3)","v":""},null,{"$f":"IF(B571=\"\",\"\",IF(OR(AE571=\"\",AT571=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE571,AU571)))","v":""}]
[{"$f":"IF('Census match'!A571=\"\",\"\",'Census match'!A571)","v":""},{"$f":"IF('Census match'!B571=\"\",\"\",'Census match'!B571)","v":""},{"$f":"IF(AND(NOT(A572=\"\"),'Census match'!E571=\"\"),\"No Census match\",'Census match'!E571)","v":""},{"$f":"'Census match'!J571","v":""},{"$f":"IF($D572=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D572,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D572=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D572,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C571=\"\",D572=\"\"),\"\",'Facility data'!C571)","v":""},{"$f":"IF(ISNUMBER($G572),IF($G572<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G572)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G572)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),('Cost models'!$F$4+'Cost models'!$E$4*$G572)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),IF($G572<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G572)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G572)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),IF($G572<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G572)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G572)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),_xlfn.IFS(AND($G572<='Cost models'!$C$7,$G572>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G572)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G572<='Cost models'!$C$7,$G572<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G572)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G572>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G572)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),IF($G572<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G572)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G572)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),_xlfn.IFS($G572<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G572)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G572>'Cost models'!$C$9,$G572<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G572)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G572>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G572)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G572),IF($G572<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G572)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G572)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B572=\"\",\"\",IF(ISNUMBER('Facility data'!D571),'Facility data'!D571,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D572)*ISNUMBER('Facility data'!$C571))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D572,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D572,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D572,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W572=\"\",\"\",W572=1,\"Low impact\",W572=2,\"Mid-range impact\",W572=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U572=\"\",\"\",U572<0.01,1,AND(U572>=0.01,U572<=0.02),2,U572>0.02,3)","v":""},null,{"$f":"IF(T572=\"\",\"\",T572/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ572)+(0.0062454442*$Y572)+(-0.0005191748*($AQ572*$Y572))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ572)+(0.0062454442*$Y572)+(-0.0005191748*($AQ572*$Y572))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ572)+(0.0062454442*$Y572)+(-0.0005191748*($AQ572*$Y572))),\"\")","v":""},{"$f":"_xlfn.IFS(Z572=\"\",\"\",Z572<1.5,\"Weak\",AND(Z572>=1.5,Z572<=2.5),\"Mid-Range\",Z572>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z572=\"\",\"\",Z572<1.5,1,AND(Z572>=1.5,Z572<=2.5),2,Z572>2.5,3)","v":""},null,{"$f":"IF(OR(W572=\"\",AB572=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB572,W572))","v":""},{"$f":"_xlfn.IFS(AD572=\"\",\"\",AD572=\"Impact Not Likely to be Substantial\",1,AD572=\"Impact Unclear\",2,AD572=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D572=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D572,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG572=\"\",\"\",IF(AG572>National_B_tables[Column3]*1.25,3,IF(AG572<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D572=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D572,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D572,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI572=\"\",\"\",IF(AI572>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI572<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D572=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D572,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D572,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK572=\"\",\"\",IF(AK572>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK572<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D572=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D572,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D572,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM572=\"\",\"\",IF(AM572>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM572<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D572=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D572,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D572,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D572,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D572=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D572,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ572=\"\",\"\",IF(AQ572<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ572>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS572=\"\",\"\",AS572<1.5,\"High impact\",AS572>2.5,\"Low impact\",AND(AS572>=1.5,AS572<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS572=\"\",\"\",AS572>2.5,1,AND(AS572>=1.5,AS572<=2.5),2,AS572<1.5,3)","v":""},null,{"$f":"IF(B572=\"\",\"\",IF(OR(AE572=\"\",AT572=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE572,AU572)))","v":""}]
[{"$f":"IF('Census match'!A572=\"\",\"\",'Census match'!A572)","v":""},{"$f":"IF('Census match'!B572=\"\",\"\",'Census match'!B572)","v":""},{"$f":"IF(AND(NOT(A573=\"\"),'Census match'!E572=\"\"),\"No Census match\",'Census match'!E572)","v":""},{"$f":"'Census match'!J572","v":""},{"$f":"IF($D573=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D573,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D573=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D573,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C572=\"\",D573=\"\"),\"\",'Facility data'!C572)","v":""},{"$f":"IF(ISNUMBER($G573),IF($G573<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G573)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G573)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),('Cost models'!$F$4+'Cost models'!$E$4*$G573)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),IF($G573<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G573)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G573)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),IF($G573<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G573)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G573)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),_xlfn.IFS(AND($G573<='Cost models'!$C$7,$G573>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G573)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G573<='Cost models'!$C$7,$G573<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G573)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G573>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G573)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),IF($G573<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G573)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G573)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),_xlfn.IFS($G573<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G573)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G573>'Cost models'!$C$9,$G573<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G573)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G573>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G573)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G573),IF($G573<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G573)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G573)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B573=\"\",\"\",IF(ISNUMBER('Facility data'!D572),'Facility data'!D572,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D573)*ISNUMBER('Facility data'!$C572))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D573,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D573,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D573,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W573=\"\",\"\",W573=1,\"Low impact\",W573=2,\"Mid-range impact\",W573=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U573=\"\",\"\",U573<0.01,1,AND(U573>=0.01,U573<=0.02),2,U573>0.02,3)","v":""},null,{"$f":"IF(T573=\"\",\"\",T573/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ573)+(0.0062454442*$Y573)+(-0.0005191748*($AQ573*$Y573))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ573)+(0.0062454442*$Y573)+(-0.0005191748*($AQ573*$Y573))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ573)+(0.0062454442*$Y573)+(-0.0005191748*($AQ573*$Y573))),\"\")","v":""},{"$f":"_xlfn.IFS(Z573=\"\",\"\",Z573<1.5,\"Weak\",AND(Z573>=1.5,Z573<=2.5),\"Mid-Range\",Z573>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z573=\"\",\"\",Z573<1.5,1,AND(Z573>=1.5,Z573<=2.5),2,Z573>2.5,3)","v":""},null,{"$f":"IF(OR(W573=\"\",AB573=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB573,W573))","v":""},{"$f":"_xlfn.IFS(AD573=\"\",\"\",AD573=\"Impact Not Likely to be Substantial\",1,AD573=\"Impact Unclear\",2,AD573=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D573=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D573,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG573=\"\",\"\",IF(AG573>National_B_tables[Column3]*1.25,3,IF(AG573<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D573=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D573,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D573,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI573=\"\",\"\",IF(AI573>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI573<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D573=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D573,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D573,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK573=\"\",\"\",IF(AK573>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK573<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D573=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D573,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D573,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM573=\"\",\"\",IF(AM573>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM573<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D573=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D573,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D573,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D573,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D573=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D573,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ573=\"\",\"\",IF(AQ573<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ573>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS573=\"\",\"\",AS573<1.5,\"High impact\",AS573>2.5,\"Low impact\",AND(AS573>=1.5,AS573<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS573=\"\",\"\",AS573>2.5,1,AND(AS573>=1.5,AS573<=2.5),2,AS573<1.5,3)","v":""},null,{"$f":"IF(B573=\"\",\"\",IF(OR(AE573=\"\",AT573=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE573,AU573)))","v":""}]
[{"$f":"IF('Census match'!A573=\"\",\"\",'Census match'!A573)","v":""},{"$f":"IF('Census match'!B573=\"\",\"\",'Census match'!B573)","v":""},{"$f":"IF(AND(NOT(A574=\"\"),'Census match'!E573=\"\"),\"No Census match\",'Census match'!E573)","v":""},{"$f":"'Census match'!J573","v":""},{"$f":"IF($D574=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D574,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D574=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D574,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C573=\"\",D574=\"\"),\"\",'Facility data'!C573)","v":""},{"$f":"IF(ISNUMBER($G574),IF($G574<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G574)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G574)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),('Cost models'!$F$4+'Cost models'!$E$4*$G574)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),IF($G574<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G574)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G574)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),IF($G574<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G574)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G574)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),_xlfn.IFS(AND($G574<='Cost models'!$C$7,$G574>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G574)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G574<='Cost models'!$C$7,$G574<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G574)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G574>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G574)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),IF($G574<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G574)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G574)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),_xlfn.IFS($G574<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G574)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G574>'Cost models'!$C$9,$G574<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G574)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G574>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G574)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G574),IF($G574<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G574)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G574)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B574=\"\",\"\",IF(ISNUMBER('Facility data'!D573),'Facility data'!D573,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D574)*ISNUMBER('Facility data'!$C573))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D574,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D574,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D574,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W574=\"\",\"\",W574=1,\"Low impact\",W574=2,\"Mid-range impact\",W574=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U574=\"\",\"\",U574<0.01,1,AND(U574>=0.01,U574<=0.02),2,U574>0.02,3)","v":""},null,{"$f":"IF(T574=\"\",\"\",T574/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ574)+(0.0062454442*$Y574)+(-0.0005191748*($AQ574*$Y574))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ574)+(0.0062454442*$Y574)+(-0.0005191748*($AQ574*$Y574))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ574)+(0.0062454442*$Y574)+(-0.0005191748*($AQ574*$Y574))),\"\")","v":""},{"$f":"_xlfn.IFS(Z574=\"\",\"\",Z574<1.5,\"Weak\",AND(Z574>=1.5,Z574<=2.5),\"Mid-Range\",Z574>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z574=\"\",\"\",Z574<1.5,1,AND(Z574>=1.5,Z574<=2.5),2,Z574>2.5,3)","v":""},null,{"$f":"IF(OR(W574=\"\",AB574=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB574,W574))","v":""},{"$f":"_xlfn.IFS(AD574=\"\",\"\",AD574=\"Impact Not Likely to be Substantial\",1,AD574=\"Impact Unclear\",2,AD574=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D574=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D574,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG574=\"\",\"\",IF(AG574>National_B_tables[Column3]*1.25,3,IF(AG574<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D574=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D574,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D574,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI574=\"\",\"\",IF(AI574>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI574<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D574=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D574,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D574,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK574=\"\",\"\",IF(AK574>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK574<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D574=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D574,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D574,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM574=\"\",\"\",IF(AM574>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM574<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D574=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D574,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D574,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D574,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D574=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D574,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ574=\"\",\"\",IF(AQ574<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ574>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS574=\"\",\"\",AS574<1.5,\"High impact\",AS574>2.5,\"Low impact\",AND(AS574>=1.5,AS574<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS574=\"\",\"\",AS574>2.5,1,AND(AS574>=1.5,AS574<=2.5),2,AS574<1.5,3)","v":""},null,{"$f":"IF(B574=\"\",\"\",IF(OR(AE574=\"\",AT574=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE574,AU574)))","v":""}]
[{"$f":"IF('Census match'!A574=\"\",\"\",'Census match'!A574)","v":""},{"$f":"IF('Census match'!B574=\"\",\"\",'Census match'!B574)","v":""},{"$f":"IF(AND(NOT(A575=\"\"),'Census match'!E574=\"\"),\"No Census match\",'Census match'!E574)","v":""},{"$f":"'Census match'!J574","v":""},{"$f":"IF($D575=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D575,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D575=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D575,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C574=\"\",D575=\"\"),\"\",'Facility data'!C574)","v":""},{"$f":"IF(ISNUMBER($G575),IF($G575<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G575)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G575)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),('Cost models'!$F$4+'Cost models'!$E$4*$G575)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),IF($G575<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G575)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G575)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),IF($G575<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G575)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G575)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),_xlfn.IFS(AND($G575<='Cost models'!$C$7,$G575>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G575)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G575<='Cost models'!$C$7,$G575<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G575)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G575>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G575)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),IF($G575<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G575)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G575)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),_xlfn.IFS($G575<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G575)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G575>'Cost models'!$C$9,$G575<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G575)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G575>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G575)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G575),IF($G575<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G575)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G575)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B575=\"\",\"\",IF(ISNUMBER('Facility data'!D574),'Facility data'!D574,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D575)*ISNUMBER('Facility data'!$C574))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D575,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D575,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D575,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W575=\"\",\"\",W575=1,\"Low impact\",W575=2,\"Mid-range impact\",W575=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U575=\"\",\"\",U575<0.01,1,AND(U575>=0.01,U575<=0.02),2,U575>0.02,3)","v":""},null,{"$f":"IF(T575=\"\",\"\",T575/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ575)+(0.0062454442*$Y575)+(-0.0005191748*($AQ575*$Y575))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ575)+(0.0062454442*$Y575)+(-0.0005191748*($AQ575*$Y575))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ575)+(0.0062454442*$Y575)+(-0.0005191748*($AQ575*$Y575))),\"\")","v":""},{"$f":"_xlfn.IFS(Z575=\"\",\"\",Z575<1.5,\"Weak\",AND(Z575>=1.5,Z575<=2.5),\"Mid-Range\",Z575>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z575=\"\",\"\",Z575<1.5,1,AND(Z575>=1.5,Z575<=2.5),2,Z575>2.5,3)","v":""},null,{"$f":"IF(OR(W575=\"\",AB575=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB575,W575))","v":""},{"$f":"_xlfn.IFS(AD575=\"\",\"\",AD575=\"Impact Not Likely to be Substantial\",1,AD575=\"Impact Unclear\",2,AD575=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D575=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D575,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG575=\"\",\"\",IF(AG575>National_B_tables[Column3]*1.25,3,IF(AG575<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D575=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D575,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D575,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI575=\"\",\"\",IF(AI575>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI575<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D575=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D575,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D575,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK575=\"\",\"\",IF(AK575>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK575<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D575=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D575,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D575,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM575=\"\",\"\",IF(AM575>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM575<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D575=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D575,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D575,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D575,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D575=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D575,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ575=\"\",\"\",IF(AQ575<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ575>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS575=\"\",\"\",AS575<1.5,\"High impact\",AS575>2.5,\"Low impact\",AND(AS575>=1.5,AS575<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS575=\"\",\"\",AS575>2.5,1,AND(AS575>=1.5,AS575<=2.5),2,AS575<1.5,3)","v":""},null,{"$f":"IF(B575=\"\",\"\",IF(OR(AE575=\"\",AT575=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE575,AU575)))","v":""}]
[{"$f":"IF('Census match'!A575=\"\",\"\",'Census match'!A575)","v":""},{"$f":"IF('Census match'!B575=\"\",\"\",'Census match'!B575)","v":""},{"$f":"IF(AND(NOT(A576=\"\"),'Census match'!E575=\"\"),\"No Census match\",'Census match'!E575)","v":""},{"$f":"'Census match'!J575","v":""},{"$f":"IF($D576=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D576,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D576=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D576,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C575=\"\",D576=\"\"),\"\",'Facility data'!C575)","v":""},{"$f":"IF(ISNUMBER($G576),IF($G576<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G576)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G576)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),('Cost models'!$F$4+'Cost models'!$E$4*$G576)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),IF($G576<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G576)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G576)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),IF($G576<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G576)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G576)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),_xlfn.IFS(AND($G576<='Cost models'!$C$7,$G576>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G576)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G576<='Cost models'!$C$7,$G576<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G576)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G576>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G576)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),IF($G576<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G576)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G576)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),_xlfn.IFS($G576<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G576)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G576>'Cost models'!$C$9,$G576<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G576)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G576>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G576)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G576),IF($G576<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G576)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G576)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B576=\"\",\"\",IF(ISNUMBER('Facility data'!D575),'Facility data'!D575,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D576)*ISNUMBER('Facility data'!$C575))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D576,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D576,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D576,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W576=\"\",\"\",W576=1,\"Low impact\",W576=2,\"Mid-range impact\",W576=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U576=\"\",\"\",U576<0.01,1,AND(U576>=0.01,U576<=0.02),2,U576>0.02,3)","v":""},null,{"$f":"IF(T576=\"\",\"\",T576/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ576)+(0.0062454442*$Y576)+(-0.0005191748*($AQ576*$Y576))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ576)+(0.0062454442*$Y576)+(-0.0005191748*($AQ576*$Y576))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ576)+(0.0062454442*$Y576)+(-0.0005191748*($AQ576*$Y576))),\"\")","v":""},{"$f":"_xlfn.IFS(Z576=\"\",\"\",Z576<1.5,\"Weak\",AND(Z576>=1.5,Z576<=2.5),\"Mid-Range\",Z576>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z576=\"\",\"\",Z576<1.5,1,AND(Z576>=1.5,Z576<=2.5),2,Z576>2.5,3)","v":""},null,{"$f":"IF(OR(W576=\"\",AB576=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB576,W576))","v":""},{"$f":"_xlfn.IFS(AD576=\"\",\"\",AD576=\"Impact Not Likely to be Substantial\",1,AD576=\"Impact Unclear\",2,AD576=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D576=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D576,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG576=\"\",\"\",IF(AG576>National_B_tables[Column3]*1.25,3,IF(AG576<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D576=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D576,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D576,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI576=\"\",\"\",IF(AI576>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI576<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D576=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D576,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D576,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK576=\"\",\"\",IF(AK576>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK576<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D576=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D576,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D576,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM576=\"\",\"\",IF(AM576>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM576<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D576=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D576,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D576,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D576,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D576=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D576,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ576=\"\",\"\",IF(AQ576<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ576>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS576=\"\",\"\",AS576<1.5,\"High impact\",AS576>2.5,\"Low impact\",AND(AS576>=1.5,AS576<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS576=\"\",\"\",AS576>2.5,1,AND(AS576>=1.5,AS576<=2.5),2,AS576<1.5,3)","v":""},null,{"$f":"IF(B576=\"\",\"\",IF(OR(AE576=\"\",AT576=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE576,AU576)))","v":""}]
[{"$f":"IF('Census match'!A576=\"\",\"\",'Census match'!A576)","v":""},{"$f":"IF('Census match'!B576=\"\",\"\",'Census match'!B576)","v":""},{"$f":"IF(AND(NOT(A577=\"\"),'Census match'!E576=\"\"),\"No Census match\",'Census match'!E576)","v":""},{"$f":"'Census match'!J576","v":""},{"$f":"IF($D577=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D577,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D577=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D577,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C576=\"\",D577=\"\"),\"\",'Facility data'!C576)","v":""},{"$f":"IF(ISNUMBER($G577),IF($G577<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G577)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G577)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),('Cost models'!$F$4+'Cost models'!$E$4*$G577)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),IF($G577<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G577)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G577)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),IF($G577<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G577)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G577)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),_xlfn.IFS(AND($G577<='Cost models'!$C$7,$G577>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G577)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G577<='Cost models'!$C$7,$G577<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G577)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G577>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G577)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),IF($G577<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G577)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G577)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),_xlfn.IFS($G577<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G577)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G577>'Cost models'!$C$9,$G577<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G577)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G577>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G577)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G577),IF($G577<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G577)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G577)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B577=\"\",\"\",IF(ISNUMBER('Facility data'!D576),'Facility data'!D576,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D577)*ISNUMBER('Facility data'!$C576))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D577,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D577,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D577,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W577=\"\",\"\",W577=1,\"Low impact\",W577=2,\"Mid-range impact\",W577=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U577=\"\",\"\",U577<0.01,1,AND(U577>=0.01,U577<=0.02),2,U577>0.02,3)","v":""},null,{"$f":"IF(T577=\"\",\"\",T577/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ577)+(0.0062454442*$Y577)+(-0.0005191748*($AQ577*$Y577))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ577)+(0.0062454442*$Y577)+(-0.0005191748*($AQ577*$Y577))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ577)+(0.0062454442*$Y577)+(-0.0005191748*($AQ577*$Y577))),\"\")","v":""},{"$f":"_xlfn.IFS(Z577=\"\",\"\",Z577<1.5,\"Weak\",AND(Z577>=1.5,Z577<=2.5),\"Mid-Range\",Z577>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z577=\"\",\"\",Z577<1.5,1,AND(Z577>=1.5,Z577<=2.5),2,Z577>2.5,3)","v":""},null,{"$f":"IF(OR(W577=\"\",AB577=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB577,W577))","v":""},{"$f":"_xlfn.IFS(AD577=\"\",\"\",AD577=\"Impact Not Likely to be Substantial\",1,AD577=\"Impact Unclear\",2,AD577=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D577=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D577,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG577=\"\",\"\",IF(AG577>National_B_tables[Column3]*1.25,3,IF(AG577<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D577=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D577,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D577,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI577=\"\",\"\",IF(AI577>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI577<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D577=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D577,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D577,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK577=\"\",\"\",IF(AK577>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK577<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D577=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D577,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D577,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM577=\"\",\"\",IF(AM577>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM577<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D577=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D577,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D577,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D577,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D577=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D577,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ577=\"\",\"\",IF(AQ577<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ577>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS577=\"\",\"\",AS577<1.5,\"High impact\",AS577>2.5,\"Low impact\",AND(AS577>=1.5,AS577<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS577=\"\",\"\",AS577>2.5,1,AND(AS577>=1.5,AS577<=2.5),2,AS577<1.5,3)","v":""},null,{"$f":"IF(B577=\"\",\"\",IF(OR(AE577=\"\",AT577=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE577,AU577)))","v":""}]
[{"$f":"IF('Census match'!A577=\"\",\"\",'Census match'!A577)","v":""},{"$f":"IF('Census match'!B577=\"\",\"\",'Census match'!B577)","v":""},{"$f":"IF(AND(NOT(A578=\"\"),'Census match'!E577=\"\"),\"No Census match\",'Census match'!E577)","v":""},{"$f":"'Census match'!J577","v":""},{"$f":"IF($D578=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D578,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D578=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D578,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C577=\"\",D578=\"\"),\"\",'Facility data'!C577)","v":""},{"$f":"IF(ISNUMBER($G578),IF($G578<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G578)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G578)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),('Cost models'!$F$4+'Cost models'!$E$4*$G578)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),IF($G578<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G578)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G578)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),IF($G578<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G578)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G578)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),_xlfn.IFS(AND($G578<='Cost models'!$C$7,$G578>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G578)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G578<='Cost models'!$C$7,$G578<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G578)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G578>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G578)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),IF($G578<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G578)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G578)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),_xlfn.IFS($G578<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G578)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G578>'Cost models'!$C$9,$G578<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G578)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G578>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G578)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G578),IF($G578<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G578)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G578)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B578=\"\",\"\",IF(ISNUMBER('Facility data'!D577),'Facility data'!D577,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D578)*ISNUMBER('Facility data'!$C577))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D578,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D578,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D578,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W578=\"\",\"\",W578=1,\"Low impact\",W578=2,\"Mid-range impact\",W578=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U578=\"\",\"\",U578<0.01,1,AND(U578>=0.01,U578<=0.02),2,U578>0.02,3)","v":""},null,{"$f":"IF(T578=\"\",\"\",T578/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ578)+(0.0062454442*$Y578)+(-0.0005191748*($AQ578*$Y578))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ578)+(0.0062454442*$Y578)+(-0.0005191748*($AQ578*$Y578))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ578)+(0.0062454442*$Y578)+(-0.0005191748*($AQ578*$Y578))),\"\")","v":""},{"$f":"_xlfn.IFS(Z578=\"\",\"\",Z578<1.5,\"Weak\",AND(Z578>=1.5,Z578<=2.5),\"Mid-Range\",Z578>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z578=\"\",\"\",Z578<1.5,1,AND(Z578>=1.5,Z578<=2.5),2,Z578>2.5,3)","v":""},null,{"$f":"IF(OR(W578=\"\",AB578=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB578,W578))","v":""},{"$f":"_xlfn.IFS(AD578=\"\",\"\",AD578=\"Impact Not Likely to be Substantial\",1,AD578=\"Impact Unclear\",2,AD578=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D578=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D578,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG578=\"\",\"\",IF(AG578>National_B_tables[Column3]*1.25,3,IF(AG578<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D578=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D578,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D578,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI578=\"\",\"\",IF(AI578>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI578<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D578=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D578,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D578,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK578=\"\",\"\",IF(AK578>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK578<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D578=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D578,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D578,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM578=\"\",\"\",IF(AM578>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM578<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D578=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D578,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D578,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D578,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D578=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D578,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ578=\"\",\"\",IF(AQ578<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ578>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS578=\"\",\"\",AS578<1.5,\"High impact\",AS578>2.5,\"Low impact\",AND(AS578>=1.5,AS578<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS578=\"\",\"\",AS578>2.5,1,AND(AS578>=1.5,AS578<=2.5),2,AS578<1.5,3)","v":""},null,{"$f":"IF(B578=\"\",\"\",IF(OR(AE578=\"\",AT578=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE578,AU578)))","v":""}]
[{"$f":"IF('Census match'!A578=\"\",\"\",'Census match'!A578)","v":""},{"$f":"IF('Census match'!B578=\"\",\"\",'Census match'!B578)","v":""},{"$f":"IF(AND(NOT(A579=\"\"),'Census match'!E578=\"\"),\"No Census match\",'Census match'!E578)","v":""},{"$f":"'Census match'!J578","v":""},{"$f":"IF($D579=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D579,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D579=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D579,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C578=\"\",D579=\"\"),\"\",'Facility data'!C578)","v":""},{"$f":"IF(ISNUMBER($G579),IF($G579<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G579)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G579)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),('Cost models'!$F$4+'Cost models'!$E$4*$G579)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),IF($G579<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G579)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G579)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),IF($G579<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G579)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G579)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),_xlfn.IFS(AND($G579<='Cost models'!$C$7,$G579>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G579)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G579<='Cost models'!$C$7,$G579<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G579)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G579>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G579)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),IF($G579<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G579)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G579)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),_xlfn.IFS($G579<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G579)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G579>'Cost models'!$C$9,$G579<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G579)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G579>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G579)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G579),IF($G579<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G579)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G579)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B579=\"\",\"\",IF(ISNUMBER('Facility data'!D578),'Facility data'!D578,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D579)*ISNUMBER('Facility data'!$C578))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D579,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D579,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D579,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q579),ISNUMBER($T579),$T579>0),(Q579+$S579)/$T579,\"\")","v":""},{"$f":"_xlfn.IFS(W579=\"\",\"\",W579=1,\"Low impact\",W579=2,\"Mid-range impact\",W579=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U579=\"\",\"\",U579<0.01,1,AND(U579>=0.01,U579<=0.02),2,U579>0.02,3)","v":""},null,{"$f":"IF(T579=\"\",\"\",T579/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ579)+(0.0062454442*$Y579)+(-0.0005191748*($AQ579*$Y579))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ579)+(0.0062454442*$Y579)+(-0.0005191748*($AQ579*$Y579))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ579)+(0.0062454442*$Y579)+(-0.0005191748*($AQ579*$Y579))),\"\")","v":""},{"$f":"_xlfn.IFS(Z579=\"\",\"\",Z579<1.5,\"Weak\",AND(Z579>=1.5,Z579<=2.5),\"Mid-Range\",Z579>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z579=\"\",\"\",Z579<1.5,1,AND(Z579>=1.5,Z579<=2.5),2,Z579>2.5,3)","v":""},null,{"$f":"IF(OR(W579=\"\",AB579=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB579,W579))","v":""},{"$f":"_xlfn.IFS(AD579=\"\",\"\",AD579=\"Impact Not Likely to be Substantial\",1,AD579=\"Impact Unclear\",2,AD579=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D579=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D579,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG579=\"\",\"\",IF(AG579>National_B_tables[Column3]*1.25,3,IF(AG579<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D579=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D579,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D579,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI579=\"\",\"\",IF(AI579>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI579<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D579=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D579,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D579,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK579=\"\",\"\",IF(AK579>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK579<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D579=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D579,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D579,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM579=\"\",\"\",IF(AM579>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM579<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D579=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D579,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D579,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D579,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D579=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D579,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ579=\"\",\"\",IF(AQ579<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ579>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS579=\"\",\"\",AS579<1.5,\"High impact\",AS579>2.5,\"Low impact\",AND(AS579>=1.5,AS579<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS579=\"\",\"\",AS579>2.5,1,AND(AS579>=1.5,AS579<=2.5),2,AS579<1.5,3)","v":""},null,{"$f":"IF(B579=\"\",\"\",IF(OR(AE579=\"\",AT579=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE579,AU579)))","v":""}]
[{"$f":"IF('Census match'!A579=\"\",\"\",'Census match'!A579)","v":""},{"$f":"IF('Census match'!B579=\"\",\"\",'Census match'!B579)","v":""},{"$f":"IF(AND(NOT(A580=\"\"),'Census match'!E579=\"\"),\"No Census match\",'Census match'!E579)","v":""},{"$f":"'Census match'!J579","v":""},{"$f":"IF($D580=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D580,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D580=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D580,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C579=\"\",D580=\"\"),\"\",'Facility data'!C579)","v":""},{"$f":"IF(ISNUMBER($G580),IF($G580<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G580)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G580)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),('Cost models'!$F$4+'Cost models'!$E$4*$G580)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),IF($G580<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G580)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G580)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),IF($G580<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G580)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G580)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),_xlfn.IFS(AND($G580<='Cost models'!$C$7,$G580>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G580)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G580<='Cost models'!$C$7,$G580<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G580)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G580>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G580)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),IF($G580<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G580)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G580)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),_xlfn.IFS($G580<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G580)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G580>'Cost models'!$C$9,$G580<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G580)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G580>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G580)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G580),IF($G580<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G580)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G580)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F580),$F580>0,ISNUMBER(P580)),P580/$F580,\"\")","v":""},null,{"$f":"IF(B580=\"\",\"\",IF(ISNUMBER('Facility data'!D579),'Facility data'!D579,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D580)*ISNUMBER('Facility data'!$C579))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D580,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D580,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D580,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W580=\"\",\"\",W580=1,\"Low impact\",W580=2,\"Mid-range impact\",W580=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U580=\"\",\"\",U580<0.01,1,AND(U580>=0.01,U580<=0.02),2,U580>0.02,3)","v":""},null,{"$f":"IF(T580=\"\",\"\",T580/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ580)+(0.0062454442*$Y580)+(-0.0005191748*($AQ580*$Y580))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ580)+(0.0062454442*$Y580)+(-0.0005191748*($AQ580*$Y580))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ580)+(0.0062454442*$Y580)+(-0.0005191748*($AQ580*$Y580))),\"\")","v":""},{"$f":"_xlfn.IFS(Z580=\"\",\"\",Z580<1.5,\"Weak\",AND(Z580>=1.5,Z580<=2.5),\"Mid-Range\",Z580>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z580=\"\",\"\",Z580<1.5,1,AND(Z580>=1.5,Z580<=2.5),2,Z580>2.5,3)","v":""},null,{"$f":"IF(OR(W580=\"\",AB580=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB580,W580))","v":""},{"$f":"_xlfn.IFS(AD580=\"\",\"\",AD580=\"Impact Not Likely to be Substantial\",1,AD580=\"Impact Unclear\",2,AD580=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D580=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D580,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG580=\"\",\"\",IF(AG580>National_B_tables[Column3]*1.25,3,IF(AG580<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D580=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D580,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D580,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI580=\"\",\"\",IF(AI580>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI580<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D580=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D580,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D580,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK580=\"\",\"\",IF(AK580>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK580<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D580=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D580,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D580,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM580=\"\",\"\",IF(AM580>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM580<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D580=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D580,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D580,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D580,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO580=\"\",\"\",IF(AO580<0.01,1,IF(AO580>0.01,3,2)))","v":""},{"$f":"IF(D580=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D580,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ580=\"\",\"\",IF(AQ580<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ580>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH580*0.5+AJ580*0.1+AL580*0.1+AN580*0.1+AP580*0.1+AR580*0.1),AH580*0.5+AJ580*0.1+AL580*0.1+AN580*0.1+AP580*0.1+AR580*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS580=\"\",\"\",AS580<1.5,\"High impact\",AS580>2.5,\"Low impact\",AND(AS580>=1.5,AS580<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS580=\"\",\"\",AS580>2.5,1,AND(AS580>=1.5,AS580<=2.5),2,AS580<1.5,3)","v":""},null,{"$f":"IF(B580=\"\",\"\",IF(OR(AE580=\"\",AT580=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE580,AU580)))","v":""}]
[{"$f":"IF('Census match'!A580=\"\",\"\",'Census match'!A580)","v":""},{"$f":"IF('Census match'!B580=\"\",\"\",'Census match'!B580)","v":""},{"$f":"IF(AND(NOT(A581=\"\"),'Census match'!E580=\"\"),\"No Census match\",'Census match'!E580)","v":""},{"$f":"'Census match'!J580","v":""},{"$f":"IF($D581=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D581,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D581=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D581,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C580=\"\",D581=\"\"),\"\",'Facility data'!C580)","v":""},{"$f":"IF(ISNUMBER($G581),IF($G581<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G581)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G581)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),('Cost models'!$F$4+'Cost models'!$E$4*$G581)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),IF($G581<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G581)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G581)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),IF($G581<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G581)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G581)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),_xlfn.IFS(AND($G581<='Cost models'!$C$7,$G581>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G581)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G581<='Cost models'!$C$7,$G581<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G581)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G581>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G581)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),IF($G581<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G581)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G581)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),_xlfn.IFS($G581<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G581)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G581>'Cost models'!$C$9,$G581<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G581)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G581>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G581)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G581),IF($G581<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G581)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G581)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B581=\"\",\"\",IF(ISNUMBER('Facility data'!D580),'Facility data'!D580,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D581)*ISNUMBER('Facility data'!$C580))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D581,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D581,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D581,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W581=\"\",\"\",W581=1,\"Low impact\",W581=2,\"Mid-range impact\",W581=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U581=\"\",\"\",U581<0.01,1,AND(U581>=0.01,U581<=0.02),2,U581>0.02,3)","v":""},null,{"$f":"IF(T581=\"\",\"\",T581/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ581)+(0.0062454442*$Y581)+(-0.0005191748*($AQ581*$Y581))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ581)+(0.0062454442*$Y581)+(-0.0005191748*($AQ581*$Y581))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ581)+(0.0062454442*$Y581)+(-0.0005191748*($AQ581*$Y581))),\"\")","v":""},{"$f":"_xlfn.IFS(Z581=\"\",\"\",Z581<1.5,\"Weak\",AND(Z581>=1.5,Z581<=2.5),\"Mid-Range\",Z581>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z581=\"\",\"\",Z581<1.5,1,AND(Z581>=1.5,Z581<=2.5),2,Z581>2.5,3)","v":""},null,{"$f":"IF(OR(W581=\"\",AB581=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB581,W581))","v":""},{"$f":"_xlfn.IFS(AD581=\"\",\"\",AD581=\"Impact Not Likely to be Substantial\",1,AD581=\"Impact Unclear\",2,AD581=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D581=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D581,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG581=\"\",\"\",IF(AG581>National_B_tables[Column3]*1.25,3,IF(AG581<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D581=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D581,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D581,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI581=\"\",\"\",IF(AI581>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI581<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D581=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D581,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D581,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK581=\"\",\"\",IF(AK581>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK581<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D581=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D581,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D581,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM581=\"\",\"\",IF(AM581>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM581<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D581=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D581,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D581,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D581,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D581=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D581,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ581=\"\",\"\",IF(AQ581<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ581>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS581=\"\",\"\",AS581<1.5,\"High impact\",AS581>2.5,\"Low impact\",AND(AS581>=1.5,AS581<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS581=\"\",\"\",AS581>2.5,1,AND(AS581>=1.5,AS581<=2.5),2,AS581<1.5,3)","v":""},null,{"$f":"IF(B581=\"\",\"\",IF(OR(AE581=\"\",AT581=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE581,AU581)))","v":""}]
[{"$f":"IF('Census match'!A581=\"\",\"\",'Census match'!A581)","v":""},{"$f":"IF('Census match'!B581=\"\",\"\",'Census match'!B581)","v":""},{"$f":"IF(AND(NOT(A582=\"\"),'Census match'!E581=\"\"),\"No Census match\",'Census match'!E581)","v":""},{"$f":"'Census match'!J581","v":""},{"$f":"IF($D582=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D582,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D582=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D582,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C581=\"\",D582=\"\"),\"\",'Facility data'!C581)","v":""},{"$f":"IF(ISNUMBER($G582),IF($G582<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G582)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G582)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),('Cost models'!$F$4+'Cost models'!$E$4*$G582)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),IF($G582<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G582)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G582)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),IF($G582<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G582)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G582)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),_xlfn.IFS(AND($G582<='Cost models'!$C$7,$G582>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G582)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G582<='Cost models'!$C$7,$G582<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G582)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G582>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G582)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),IF($G582<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G582)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G582)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),_xlfn.IFS($G582<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G582)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G582>'Cost models'!$C$9,$G582<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G582)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G582>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G582)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G582),IF($G582<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G582)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G582)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B582=\"\",\"\",IF(ISNUMBER('Facility data'!D581),'Facility data'!D581,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D582)*ISNUMBER('Facility data'!$C581))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D582,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D582,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D582,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W582=\"\",\"\",W582=1,\"Low impact\",W582=2,\"Mid-range impact\",W582=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U582=\"\",\"\",U582<0.01,1,AND(U582>=0.01,U582<=0.02),2,U582>0.02,3)","v":""},null,{"$f":"IF(T582=\"\",\"\",T582/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ582)+(0.0062454442*$Y582)+(-0.0005191748*($AQ582*$Y582))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ582)+(0.0062454442*$Y582)+(-0.0005191748*($AQ582*$Y582))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ582)+(0.0062454442*$Y582)+(-0.0005191748*($AQ582*$Y582))),\"\")","v":""},{"$f":"_xlfn.IFS(Z582=\"\",\"\",Z582<1.5,\"Weak\",AND(Z582>=1.5,Z582<=2.5),\"Mid-Range\",Z582>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z582=\"\",\"\",Z582<1.5,1,AND(Z582>=1.5,Z582<=2.5),2,Z582>2.5,3)","v":""},null,{"$f":"IF(OR(W582=\"\",AB582=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB582,W582))","v":""},{"$f":"_xlfn.IFS(AD582=\"\",\"\",AD582=\"Impact Not Likely to be Substantial\",1,AD582=\"Impact Unclear\",2,AD582=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D582=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D582,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG582=\"\",\"\",IF(AG582>National_B_tables[Column3]*1.25,3,IF(AG582<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D582=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D582,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D582,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI582=\"\",\"\",IF(AI582>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI582<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D582=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D582,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D582,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK582=\"\",\"\",IF(AK582>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK582<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D582=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D582,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D582,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM582=\"\",\"\",IF(AM582>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM582<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D582=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D582,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D582,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D582,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D582=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D582,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ582=\"\",\"\",IF(AQ582<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ582>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS582=\"\",\"\",AS582<1.5,\"High impact\",AS582>2.5,\"Low impact\",AND(AS582>=1.5,AS582<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS582=\"\",\"\",AS582>2.5,1,AND(AS582>=1.5,AS582<=2.5),2,AS582<1.5,3)","v":""},null,{"$f":"IF(B582=\"\",\"\",IF(OR(AE582=\"\",AT582=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE582,AU582)))","v":""}]
[{"$f":"IF('Census match'!A582=\"\",\"\",'Census match'!A582)","v":""},{"$f":"IF('Census match'!B582=\"\",\"\",'Census match'!B582)","v":""},{"$f":"IF(AND(NOT(A583=\"\"),'Census match'!E582=\"\"),\"No Census match\",'Census match'!E582)","v":""},{"$f":"'Census match'!J582","v":""},{"$f":"IF($D583=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D583,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D583=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D583,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C582=\"\",D583=\"\"),\"\",'Facility data'!C582)","v":""},{"$f":"IF(ISNUMBER($G583),IF($G583<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G583)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G583)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),('Cost models'!$F$4+'Cost models'!$E$4*$G583)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),IF($G583<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G583)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G583)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),IF($G583<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G583)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G583)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),_xlfn.IFS(AND($G583<='Cost models'!$C$7,$G583>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G583)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G583<='Cost models'!$C$7,$G583<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G583)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G583>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G583)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),IF($G583<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G583)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G583)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),_xlfn.IFS($G583<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G583)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G583>'Cost models'!$C$9,$G583<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G583)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G583>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G583)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G583),IF($G583<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G583)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G583)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B583=\"\",\"\",IF(ISNUMBER('Facility data'!D582),'Facility data'!D582,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D583)*ISNUMBER('Facility data'!$C582))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D583,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D583,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D583,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W583=\"\",\"\",W583=1,\"Low impact\",W583=2,\"Mid-range impact\",W583=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U583=\"\",\"\",U583<0.01,1,AND(U583>=0.01,U583<=0.02),2,U583>0.02,3)","v":""},null,{"$f":"IF(T583=\"\",\"\",T583/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ583)+(0.0062454442*$Y583)+(-0.0005191748*($AQ583*$Y583))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ583)+(0.0062454442*$Y583)+(-0.0005191748*($AQ583*$Y583))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ583)+(0.0062454442*$Y583)+(-0.0005191748*($AQ583*$Y583))),\"\")","v":""},{"$f":"_xlfn.IFS(Z583=\"\",\"\",Z583<1.5,\"Weak\",AND(Z583>=1.5,Z583<=2.5),\"Mid-Range\",Z583>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z583=\"\",\"\",Z583<1.5,1,AND(Z583>=1.5,Z583<=2.5),2,Z583>2.5,3)","v":""},null,{"$f":"IF(OR(W583=\"\",AB583=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB583,W583))","v":""},{"$f":"_xlfn.IFS(AD583=\"\",\"\",AD583=\"Impact Not Likely to be Substantial\",1,AD583=\"Impact Unclear\",2,AD583=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D583=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D583,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG583=\"\",\"\",IF(AG583>National_B_tables[Column3]*1.25,3,IF(AG583<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D583=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D583,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D583,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI583=\"\",\"\",IF(AI583>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI583<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D583=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D583,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D583,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK583=\"\",\"\",IF(AK583>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK583<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D583=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D583,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D583,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM583=\"\",\"\",IF(AM583>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM583<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D583=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D583,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D583,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D583,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D583=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D583,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ583=\"\",\"\",IF(AQ583<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ583>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS583=\"\",\"\",AS583<1.5,\"High impact\",AS583>2.5,\"Low impact\",AND(AS583>=1.5,AS583<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS583=\"\",\"\",AS583>2.5,1,AND(AS583>=1.5,AS583<=2.5),2,AS583<1.5,3)","v":""},null,{"$f":"IF(B583=\"\",\"\",IF(OR(AE583=\"\",AT583=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE583,AU583)))","v":""}]
[{"$f":"IF('Census match'!A583=\"\",\"\",'Census match'!A583)","v":""},{"$f":"IF('Census match'!B583=\"\",\"\",'Census match'!B583)","v":""},{"$f":"IF(AND(NOT(A584=\"\"),'Census match'!E583=\"\"),\"No Census match\",'Census match'!E583)","v":""},{"$f":"'Census match'!J583","v":""},{"$f":"IF($D584=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D584,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D584=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D584,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C583=\"\",D584=\"\"),\"\",'Facility data'!C583)","v":""},{"$f":"IF(ISNUMBER($G584),IF($G584<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G584)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G584)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),('Cost models'!$F$4+'Cost models'!$E$4*$G584)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),IF($G584<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G584)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G584)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),IF($G584<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G584)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G584)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),_xlfn.IFS(AND($G584<='Cost models'!$C$7,$G584>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G584)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G584<='Cost models'!$C$7,$G584<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G584)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G584>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G584)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),IF($G584<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G584)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G584)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),_xlfn.IFS($G584<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G584)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G584>'Cost models'!$C$9,$G584<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G584)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G584>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G584)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G584),IF($G584<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G584)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G584)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B584=\"\",\"\",IF(ISNUMBER('Facility data'!D583),'Facility data'!D583,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D584)*ISNUMBER('Facility data'!$C583))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D584,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D584,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D584,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W584=\"\",\"\",W584=1,\"Low impact\",W584=2,\"Mid-range impact\",W584=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U584=\"\",\"\",U584<0.01,1,AND(U584>=0.01,U584<=0.02),2,U584>0.02,3)","v":""},null,{"$f":"IF(T584=\"\",\"\",T584/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ584)+(0.0062454442*$Y584)+(-0.0005191748*($AQ584*$Y584))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ584)+(0.0062454442*$Y584)+(-0.0005191748*($AQ584*$Y584))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ584)+(0.0062454442*$Y584)+(-0.0005191748*($AQ584*$Y584))),\"\")","v":""},{"$f":"_xlfn.IFS(Z584=\"\",\"\",Z584<1.5,\"Weak\",AND(Z584>=1.5,Z584<=2.5),\"Mid-Range\",Z584>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z584=\"\",\"\",Z584<1.5,1,AND(Z584>=1.5,Z584<=2.5),2,Z584>2.5,3)","v":""},null,{"$f":"IF(OR(W584=\"\",AB584=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB584,W584))","v":""},{"$f":"_xlfn.IFS(AD584=\"\",\"\",AD584=\"Impact Not Likely to be Substantial\",1,AD584=\"Impact Unclear\",2,AD584=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D584=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D584,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG584=\"\",\"\",IF(AG584>National_B_tables[Column3]*1.25,3,IF(AG584<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D584=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D584,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D584,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI584=\"\",\"\",IF(AI584>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI584<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D584=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D584,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D584,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK584=\"\",\"\",IF(AK584>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK584<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D584=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D584,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D584,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM584=\"\",\"\",IF(AM584>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM584<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D584=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D584,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D584,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D584,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D584=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D584,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ584=\"\",\"\",IF(AQ584<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ584>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS584=\"\",\"\",AS584<1.5,\"High impact\",AS584>2.5,\"Low impact\",AND(AS584>=1.5,AS584<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS584=\"\",\"\",AS584>2.5,1,AND(AS584>=1.5,AS584<=2.5),2,AS584<1.5,3)","v":""},null,{"$f":"IF(B584=\"\",\"\",IF(OR(AE584=\"\",AT584=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE584,AU584)))","v":""}]
[{"$f":"IF('Census match'!A584=\"\",\"\",'Census match'!A584)","v":""},{"$f":"IF('Census match'!B584=\"\",\"\",'Census match'!B584)","v":""},{"$f":"IF(AND(NOT(A585=\"\"),'Census match'!E584=\"\"),\"No Census match\",'Census match'!E584)","v":""},{"$f":"'Census match'!J584","v":""},{"$f":"IF($D585=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D585,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D585=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D585,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C584=\"\",D585=\"\"),\"\",'Facility data'!C584)","v":""},{"$f":"IF(ISNUMBER($G585),IF($G585<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G585)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G585)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),('Cost models'!$F$4+'Cost models'!$E$4*$G585)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),IF($G585<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G585)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G585)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),IF($G585<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G585)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G585)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),_xlfn.IFS(AND($G585<='Cost models'!$C$7,$G585>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G585)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G585<='Cost models'!$C$7,$G585<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G585)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G585>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G585)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),IF($G585<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G585)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G585)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),_xlfn.IFS($G585<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G585)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G585>'Cost models'!$C$9,$G585<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G585)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G585>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G585)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G585),IF($G585<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G585)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G585)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B585=\"\",\"\",IF(ISNUMBER('Facility data'!D584),'Facility data'!D584,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D585)*ISNUMBER('Facility data'!$C584))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D585,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D585,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D585,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W585=\"\",\"\",W585=1,\"Low impact\",W585=2,\"Mid-range impact\",W585=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U585=\"\",\"\",U585<0.01,1,AND(U585>=0.01,U585<=0.02),2,U585>0.02,3)","v":""},null,{"$f":"IF(T585=\"\",\"\",T585/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ585)+(0.0062454442*$Y585)+(-0.0005191748*($AQ585*$Y585))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ585)+(0.0062454442*$Y585)+(-0.0005191748*($AQ585*$Y585))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ585)+(0.0062454442*$Y585)+(-0.0005191748*($AQ585*$Y585))),\"\")","v":""},{"$f":"_xlfn.IFS(Z585=\"\",\"\",Z585<1.5,\"Weak\",AND(Z585>=1.5,Z585<=2.5),\"Mid-Range\",Z585>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z585=\"\",\"\",Z585<1.5,1,AND(Z585>=1.5,Z585<=2.5),2,Z585>2.5,3)","v":""},null,{"$f":"IF(OR(W585=\"\",AB585=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB585,W585))","v":""},{"$f":"_xlfn.IFS(AD585=\"\",\"\",AD585=\"Impact Not Likely to be Substantial\",1,AD585=\"Impact Unclear\",2,AD585=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D585=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D585,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG585=\"\",\"\",IF(AG585>National_B_tables[Column3]*1.25,3,IF(AG585<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D585=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D585,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D585,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI585=\"\",\"\",IF(AI585>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI585<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D585=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D585,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D585,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK585=\"\",\"\",IF(AK585>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK585<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D585=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D585,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D585,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM585=\"\",\"\",IF(AM585>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM585<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D585=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D585,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D585,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D585,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D585=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D585,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ585=\"\",\"\",IF(AQ585<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ585>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS585=\"\",\"\",AS585<1.5,\"High impact\",AS585>2.5,\"Low impact\",AND(AS585>=1.5,AS585<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS585=\"\",\"\",AS585>2.5,1,AND(AS585>=1.5,AS585<=2.5),2,AS585<1.5,3)","v":""},null,{"$f":"IF(B585=\"\",\"\",IF(OR(AE585=\"\",AT585=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE585,AU585)))","v":""}]
[{"$f":"IF('Census match'!A585=\"\",\"\",'Census match'!A585)","v":""},{"$f":"IF('Census match'!B585=\"\",\"\",'Census match'!B585)","v":""},{"$f":"IF(AND(NOT(A586=\"\"),'Census match'!E585=\"\"),\"No Census match\",'Census match'!E585)","v":""},{"$f":"'Census match'!J585","v":""},{"$f":"IF($D586=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D586,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D586=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D586,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C585=\"\",D586=\"\"),\"\",'Facility data'!C585)","v":""},{"$f":"IF(ISNUMBER($G586),IF($G586<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G586)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G586)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),('Cost models'!$F$4+'Cost models'!$E$4*$G586)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),IF($G586<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G586)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G586)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),IF($G586<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G586)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G586)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),_xlfn.IFS(AND($G586<='Cost models'!$C$7,$G586>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G586)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G586<='Cost models'!$C$7,$G586<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G586)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G586>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G586)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),IF($G586<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G586)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G586)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),_xlfn.IFS($G586<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G586)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G586>'Cost models'!$C$9,$G586<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G586)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G586>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G586)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G586),IF($G586<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G586)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G586)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B586=\"\",\"\",IF(ISNUMBER('Facility data'!D585),'Facility data'!D585,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D586)*ISNUMBER('Facility data'!$C585))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D586,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D586,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D586,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W586=\"\",\"\",W586=1,\"Low impact\",W586=2,\"Mid-range impact\",W586=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U586=\"\",\"\",U586<0.01,1,AND(U586>=0.01,U586<=0.02),2,U586>0.02,3)","v":""},null,{"$f":"IF(T586=\"\",\"\",T586/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ586)+(0.0062454442*$Y586)+(-0.0005191748*($AQ586*$Y586))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ586)+(0.0062454442*$Y586)+(-0.0005191748*($AQ586*$Y586))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ586)+(0.0062454442*$Y586)+(-0.0005191748*($AQ586*$Y586))),\"\")","v":""},{"$f":"_xlfn.IFS(Z586=\"\",\"\",Z586<1.5,\"Weak\",AND(Z586>=1.5,Z586<=2.5),\"Mid-Range\",Z586>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z586=\"\",\"\",Z586<1.5,1,AND(Z586>=1.5,Z586<=2.5),2,Z586>2.5,3)","v":""},null,{"$f":"IF(OR(W586=\"\",AB586=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB586,W586))","v":""},{"$f":"_xlfn.IFS(AD586=\"\",\"\",AD586=\"Impact Not Likely to be Substantial\",1,AD586=\"Impact Unclear\",2,AD586=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D586=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D586,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG586=\"\",\"\",IF(AG586>National_B_tables[Column3]*1.25,3,IF(AG586<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D586=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D586,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D586,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI586=\"\",\"\",IF(AI586>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI586<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D586=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D586,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D586,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK586=\"\",\"\",IF(AK586>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK586<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D586=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D586,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D586,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM586=\"\",\"\",IF(AM586>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM586<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D586=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D586,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D586,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D586,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D586=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D586,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ586=\"\",\"\",IF(AQ586<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ586>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS586=\"\",\"\",AS586<1.5,\"High impact\",AS586>2.5,\"Low impact\",AND(AS586>=1.5,AS586<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS586=\"\",\"\",AS586>2.5,1,AND(AS586>=1.5,AS586<=2.5),2,AS586<1.5,3)","v":""},null,{"$f":"IF(B586=\"\",\"\",IF(OR(AE586=\"\",AT586=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE586,AU586)))","v":""}]
[{"$f":"IF('Census match'!A586=\"\",\"\",'Census match'!A586)","v":""},{"$f":"IF('Census match'!B586=\"\",\"\",'Census match'!B586)","v":""},{"$f":"IF(AND(NOT(A587=\"\"),'Census match'!E586=\"\"),\"No Census match\",'Census match'!E586)","v":""},{"$f":"'Census match'!J586","v":""},{"$f":"IF($D587=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D587,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D587=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D587,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C586=\"\",D587=\"\"),\"\",'Facility data'!C586)","v":""},{"$f":"IF(ISNUMBER($G587),IF($G587<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G587)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G587)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),('Cost models'!$F$4+'Cost models'!$E$4*$G587)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),IF($G587<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G587)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G587)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),IF($G587<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G587)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G587)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),_xlfn.IFS(AND($G587<='Cost models'!$C$7,$G587>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G587)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G587<='Cost models'!$C$7,$G587<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G587)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G587>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G587)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),IF($G587<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G587)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G587)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),_xlfn.IFS($G587<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G587)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G587>'Cost models'!$C$9,$G587<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G587)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G587>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G587)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G587),IF($G587<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G587)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G587)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B587=\"\",\"\",IF(ISNUMBER('Facility data'!D586),'Facility data'!D586,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D587)*ISNUMBER('Facility data'!$C586))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D587,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D587,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D587,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W587=\"\",\"\",W587=1,\"Low impact\",W587=2,\"Mid-range impact\",W587=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U587=\"\",\"\",U587<0.01,1,AND(U587>=0.01,U587<=0.02),2,U587>0.02,3)","v":""},null,{"$f":"IF(T587=\"\",\"\",T587/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ587)+(0.0062454442*$Y587)+(-0.0005191748*($AQ587*$Y587))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ587)+(0.0062454442*$Y587)+(-0.0005191748*($AQ587*$Y587))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ587)+(0.0062454442*$Y587)+(-0.0005191748*($AQ587*$Y587))),\"\")","v":""},{"$f":"_xlfn.IFS(Z587=\"\",\"\",Z587<1.5,\"Weak\",AND(Z587>=1.5,Z587<=2.5),\"Mid-Range\",Z587>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z587=\"\",\"\",Z587<1.5,1,AND(Z587>=1.5,Z587<=2.5),2,Z587>2.5,3)","v":""},null,{"$f":"IF(OR(W587=\"\",AB587=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB587,W587))","v":""},{"$f":"_xlfn.IFS(AD587=\"\",\"\",AD587=\"Impact Not Likely to be Substantial\",1,AD587=\"Impact Unclear\",2,AD587=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D587=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D587,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG587=\"\",\"\",IF(AG587>National_B_tables[Column3]*1.25,3,IF(AG587<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D587=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D587,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D587,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI587=\"\",\"\",IF(AI587>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI587<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D587=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D587,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D587,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK587=\"\",\"\",IF(AK587>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK587<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D587=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D587,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D587,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM587=\"\",\"\",IF(AM587>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM587<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D587=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D587,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D587,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D587,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D587=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D587,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ587=\"\",\"\",IF(AQ587<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ587>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS587=\"\",\"\",AS587<1.5,\"High impact\",AS587>2.5,\"Low impact\",AND(AS587>=1.5,AS587<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS587=\"\",\"\",AS587>2.5,1,AND(AS587>=1.5,AS587<=2.5),2,AS587<1.5,3)","v":""},null,{"$f":"IF(B587=\"\",\"\",IF(OR(AE587=\"\",AT587=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE587,AU587)))","v":""}]
[{"$f":"IF('Census match'!A587=\"\",\"\",'Census match'!A587)","v":""},{"$f":"IF('Census match'!B587=\"\",\"\",'Census match'!B587)","v":""},{"$f":"IF(AND(NOT(A588=\"\"),'Census match'!E587=\"\"),\"No Census match\",'Census match'!E587)","v":""},{"$f":"'Census match'!J587","v":""},{"$f":"IF($D588=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D588,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D588=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D588,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C587=\"\",D588=\"\"),\"\",'Facility data'!C587)","v":""},{"$f":"IF(ISNUMBER($G588),IF($G588<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G588)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G588)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),('Cost models'!$F$4+'Cost models'!$E$4*$G588)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),IF($G588<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G588)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G588)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),IF($G588<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G588)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G588)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),_xlfn.IFS(AND($G588<='Cost models'!$C$7,$G588>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G588)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G588<='Cost models'!$C$7,$G588<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G588)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G588>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G588)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),IF($G588<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G588)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G588)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),_xlfn.IFS($G588<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G588)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G588>'Cost models'!$C$9,$G588<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G588)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G588>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G588)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G588),IF($G588<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G588)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G588)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B588=\"\",\"\",IF(ISNUMBER('Facility data'!D587),'Facility data'!D587,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D588)*ISNUMBER('Facility data'!$C587))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D588,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D588,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D588,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W588=\"\",\"\",W588=1,\"Low impact\",W588=2,\"Mid-range impact\",W588=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U588=\"\",\"\",U588<0.01,1,AND(U588>=0.01,U588<=0.02),2,U588>0.02,3)","v":""},null,{"$f":"IF(T588=\"\",\"\",T588/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ588)+(0.0062454442*$Y588)+(-0.0005191748*($AQ588*$Y588))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ588)+(0.0062454442*$Y588)+(-0.0005191748*($AQ588*$Y588))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ588)+(0.0062454442*$Y588)+(-0.0005191748*($AQ588*$Y588))),\"\")","v":""},{"$f":"_xlfn.IFS(Z588=\"\",\"\",Z588<1.5,\"Weak\",AND(Z588>=1.5,Z588<=2.5),\"Mid-Range\",Z588>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z588=\"\",\"\",Z588<1.5,1,AND(Z588>=1.5,Z588<=2.5),2,Z588>2.5,3)","v":""},null,{"$f":"IF(OR(W588=\"\",AB588=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB588,W588))","v":""},{"$f":"_xlfn.IFS(AD588=\"\",\"\",AD588=\"Impact Not Likely to be Substantial\",1,AD588=\"Impact Unclear\",2,AD588=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D588=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D588,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG588=\"\",\"\",IF(AG588>National_B_tables[Column3]*1.25,3,IF(AG588<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D588=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D588,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D588,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI588=\"\",\"\",IF(AI588>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI588<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D588=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D588,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D588,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK588=\"\",\"\",IF(AK588>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK588<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D588=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D588,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D588,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM588=\"\",\"\",IF(AM588>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM588<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D588=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D588,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D588,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D588,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D588=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D588,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ588=\"\",\"\",IF(AQ588<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ588>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS588=\"\",\"\",AS588<1.5,\"High impact\",AS588>2.5,\"Low impact\",AND(AS588>=1.5,AS588<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS588=\"\",\"\",AS588>2.5,1,AND(AS588>=1.5,AS588<=2.5),2,AS588<1.5,3)","v":""},null,{"$f":"IF(B588=\"\",\"\",IF(OR(AE588=\"\",AT588=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE588,AU588)))","v":""}]
[{"$f":"IF('Census match'!A588=\"\",\"\",'Census match'!A588)","v":""},{"$f":"IF('Census match'!B588=\"\",\"\",'Census match'!B588)","v":""},{"$f":"IF(AND(NOT(A589=\"\"),'Census match'!E588=\"\"),\"No Census match\",'Census match'!E588)","v":""},{"$f":"'Census match'!J588","v":""},{"$f":"IF($D589=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D589,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D589=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D589,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C588=\"\",D589=\"\"),\"\",'Facility data'!C588)","v":""},{"$f":"IF(ISNUMBER($G589),IF($G589<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G589)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G589)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),('Cost models'!$F$4+'Cost models'!$E$4*$G589)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),IF($G589<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G589)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G589)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),IF($G589<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G589)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G589)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),_xlfn.IFS(AND($G589<='Cost models'!$C$7,$G589>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G589)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G589<='Cost models'!$C$7,$G589<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G589)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G589>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G589)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),IF($G589<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G589)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G589)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),_xlfn.IFS($G589<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G589)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G589>'Cost models'!$C$9,$G589<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G589)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G589>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G589)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G589),IF($G589<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G589)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G589)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B589=\"\",\"\",IF(ISNUMBER('Facility data'!D588),'Facility data'!D588,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D589)*ISNUMBER('Facility data'!$C588))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D589,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D589,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D589,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W589=\"\",\"\",W589=1,\"Low impact\",W589=2,\"Mid-range impact\",W589=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U589=\"\",\"\",U589<0.01,1,AND(U589>=0.01,U589<=0.02),2,U589>0.02,3)","v":""},null,{"$f":"IF(T589=\"\",\"\",T589/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ589)+(0.0062454442*$Y589)+(-0.0005191748*($AQ589*$Y589))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ589)+(0.0062454442*$Y589)+(-0.0005191748*($AQ589*$Y589))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ589)+(0.0062454442*$Y589)+(-0.0005191748*($AQ589*$Y589))),\"\")","v":""},{"$f":"_xlfn.IFS(Z589=\"\",\"\",Z589<1.5,\"Weak\",AND(Z589>=1.5,Z589<=2.5),\"Mid-Range\",Z589>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z589=\"\",\"\",Z589<1.5,1,AND(Z589>=1.5,Z589<=2.5),2,Z589>2.5,3)","v":""},null,{"$f":"IF(OR(W589=\"\",AB589=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB589,W589))","v":""},{"$f":"_xlfn.IFS(AD589=\"\",\"\",AD589=\"Impact Not Likely to be Substantial\",1,AD589=\"Impact Unclear\",2,AD589=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D589=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D589,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG589=\"\",\"\",IF(AG589>National_B_tables[Column3]*1.25,3,IF(AG589<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D589=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D589,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D589,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI589=\"\",\"\",IF(AI589>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI589<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D589=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D589,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D589,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK589=\"\",\"\",IF(AK589>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK589<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D589=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D589,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D589,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM589=\"\",\"\",IF(AM589>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM589<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D589=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D589,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D589,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D589,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D589=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D589,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ589=\"\",\"\",IF(AQ589<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ589>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS589=\"\",\"\",AS589<1.5,\"High impact\",AS589>2.5,\"Low impact\",AND(AS589>=1.5,AS589<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS589=\"\",\"\",AS589>2.5,1,AND(AS589>=1.5,AS589<=2.5),2,AS589<1.5,3)","v":""},null,{"$f":"IF(B589=\"\",\"\",IF(OR(AE589=\"\",AT589=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE589,AU589)))","v":""}]
[{"$f":"IF('Census match'!A589=\"\",\"\",'Census match'!A589)","v":""},{"$f":"IF('Census match'!B589=\"\",\"\",'Census match'!B589)","v":""},{"$f":"IF(AND(NOT(A590=\"\"),'Census match'!E589=\"\"),\"No Census match\",'Census match'!E589)","v":""},{"$f":"'Census match'!J589","v":""},{"$f":"IF($D590=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D590,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D590=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D590,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C589=\"\",D590=\"\"),\"\",'Facility data'!C589)","v":""},{"$f":"IF(ISNUMBER($G590),IF($G590<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G590)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G590)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),('Cost models'!$F$4+'Cost models'!$E$4*$G590)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),IF($G590<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G590)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G590)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),IF($G590<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G590)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G590)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),_xlfn.IFS(AND($G590<='Cost models'!$C$7,$G590>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G590)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G590<='Cost models'!$C$7,$G590<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G590)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G590>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G590)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),IF($G590<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G590)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G590)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),_xlfn.IFS($G590<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G590)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G590>'Cost models'!$C$9,$G590<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G590)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G590>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G590)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G590),IF($G590<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G590)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G590)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B590=\"\",\"\",IF(ISNUMBER('Facility data'!D589),'Facility data'!D589,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D590)*ISNUMBER('Facility data'!$C589))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D590,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D590,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D590,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W590=\"\",\"\",W590=1,\"Low impact\",W590=2,\"Mid-range impact\",W590=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U590=\"\",\"\",U590<0.01,1,AND(U590>=0.01,U590<=0.02),2,U590>0.02,3)","v":""},null,{"$f":"IF(T590=\"\",\"\",T590/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ590)+(0.0062454442*$Y590)+(-0.0005191748*($AQ590*$Y590))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ590)+(0.0062454442*$Y590)+(-0.0005191748*($AQ590*$Y590))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ590)+(0.0062454442*$Y590)+(-0.0005191748*($AQ590*$Y590))),\"\")","v":""},{"$f":"_xlfn.IFS(Z590=\"\",\"\",Z590<1.5,\"Weak\",AND(Z590>=1.5,Z590<=2.5),\"Mid-Range\",Z590>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z590=\"\",\"\",Z590<1.5,1,AND(Z590>=1.5,Z590<=2.5),2,Z590>2.5,3)","v":""},null,{"$f":"IF(OR(W590=\"\",AB590=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB590,W590))","v":""},{"$f":"_xlfn.IFS(AD590=\"\",\"\",AD590=\"Impact Not Likely to be Substantial\",1,AD590=\"Impact Unclear\",2,AD590=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D590=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D590,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG590=\"\",\"\",IF(AG590>National_B_tables[Column3]*1.25,3,IF(AG590<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D590=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D590,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D590,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI590=\"\",\"\",IF(AI590>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI590<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D590=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D590,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D590,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK590=\"\",\"\",IF(AK590>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK590<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D590=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D590,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D590,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM590=\"\",\"\",IF(AM590>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM590<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D590=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D590,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D590,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D590,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D590=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D590,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ590=\"\",\"\",IF(AQ590<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ590>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS590=\"\",\"\",AS590<1.5,\"High impact\",AS590>2.5,\"Low impact\",AND(AS590>=1.5,AS590<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS590=\"\",\"\",AS590>2.5,1,AND(AS590>=1.5,AS590<=2.5),2,AS590<1.5,3)","v":""},null,{"$f":"IF(B590=\"\",\"\",IF(OR(AE590=\"\",AT590=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE590,AU590)))","v":""}]
[{"$f":"IF('Census match'!A590=\"\",\"\",'Census match'!A590)","v":""},{"$f":"IF('Census match'!B590=\"\",\"\",'Census match'!B590)","v":""},{"$f":"IF(AND(NOT(A591=\"\"),'Census match'!E590=\"\"),\"No Census match\",'Census match'!E590)","v":""},{"$f":"'Census match'!J590","v":""},{"$f":"IF($D591=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D591,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D591=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D591,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C590=\"\",D591=\"\"),\"\",'Facility data'!C590)","v":""},{"$f":"IF(ISNUMBER($G591),IF($G591<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G591)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G591)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),('Cost models'!$F$4+'Cost models'!$E$4*$G591)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),IF($G591<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G591)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G591)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),IF($G591<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G591)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G591)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),_xlfn.IFS(AND($G591<='Cost models'!$C$7,$G591>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G591)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G591<='Cost models'!$C$7,$G591<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G591)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G591>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G591)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),IF($G591<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G591)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G591)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),_xlfn.IFS($G591<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G591)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G591>'Cost models'!$C$9,$G591<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G591)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G591>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G591)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G591),IF($G591<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G591)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G591)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B591=\"\",\"\",IF(ISNUMBER('Facility data'!D590),'Facility data'!D590,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D591)*ISNUMBER('Facility data'!$C590))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D591,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D591,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D591,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W591=\"\",\"\",W591=1,\"Low impact\",W591=2,\"Mid-range impact\",W591=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U591=\"\",\"\",U591<0.01,1,AND(U591>=0.01,U591<=0.02),2,U591>0.02,3)","v":""},null,{"$f":"IF(T591=\"\",\"\",T591/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ591)+(0.0062454442*$Y591)+(-0.0005191748*($AQ591*$Y591))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ591)+(0.0062454442*$Y591)+(-0.0005191748*($AQ591*$Y591))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ591)+(0.0062454442*$Y591)+(-0.0005191748*($AQ591*$Y591))),\"\")","v":""},{"$f":"_xlfn.IFS(Z591=\"\",\"\",Z591<1.5,\"Weak\",AND(Z591>=1.5,Z591<=2.5),\"Mid-Range\",Z591>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z591=\"\",\"\",Z591<1.5,1,AND(Z591>=1.5,Z591<=2.5),2,Z591>2.5,3)","v":""},null,{"$f":"IF(OR(W591=\"\",AB591=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB591,W591))","v":""},{"$f":"_xlfn.IFS(AD591=\"\",\"\",AD591=\"Impact Not Likely to be Substantial\",1,AD591=\"Impact Unclear\",2,AD591=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D591=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D591,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG591=\"\",\"\",IF(AG591>National_B_tables[Column3]*1.25,3,IF(AG591<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D591=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D591,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D591,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI591=\"\",\"\",IF(AI591>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI591<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D591=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D591,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D591,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK591=\"\",\"\",IF(AK591>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK591<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D591=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D591,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D591,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM591=\"\",\"\",IF(AM591>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM591<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D591=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D591,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D591,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D591,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D591=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D591,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ591=\"\",\"\",IF(AQ591<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ591>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS591=\"\",\"\",AS591<1.5,\"High impact\",AS591>2.5,\"Low impact\",AND(AS591>=1.5,AS591<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS591=\"\",\"\",AS591>2.5,1,AND(AS591>=1.5,AS591<=2.5),2,AS591<1.5,3)","v":""},null,{"$f":"IF(B591=\"\",\"\",IF(OR(AE591=\"\",AT591=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE591,AU591)))","v":""}]
[{"$f":"IF('Census match'!A591=\"\",\"\",'Census match'!A591)","v":""},{"$f":"IF('Census match'!B591=\"\",\"\",'Census match'!B591)","v":""},{"$f":"IF(AND(NOT(A592=\"\"),'Census match'!E591=\"\"),\"No Census match\",'Census match'!E591)","v":""},{"$f":"'Census match'!J591","v":""},{"$f":"IF($D592=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D592,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D592=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D592,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C591=\"\",D592=\"\"),\"\",'Facility data'!C591)","v":""},{"$f":"IF(ISNUMBER($G592),IF($G592<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G592)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G592)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),('Cost models'!$F$4+'Cost models'!$E$4*$G592)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),IF($G592<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G592)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G592)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),IF($G592<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G592)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G592)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),_xlfn.IFS(AND($G592<='Cost models'!$C$7,$G592>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G592)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G592<='Cost models'!$C$7,$G592<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G592)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G592>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G592)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),IF($G592<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G592)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G592)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),_xlfn.IFS($G592<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G592)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G592>'Cost models'!$C$9,$G592<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G592)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G592>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G592)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G592),IF($G592<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G592)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G592)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B592=\"\",\"\",IF(ISNUMBER('Facility data'!D591),'Facility data'!D591,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D592)*ISNUMBER('Facility data'!$C591))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D592,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D592,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D592,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W592=\"\",\"\",W592=1,\"Low impact\",W592=2,\"Mid-range impact\",W592=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U592=\"\",\"\",U592<0.01,1,AND(U592>=0.01,U592<=0.02),2,U592>0.02,3)","v":""},null,{"$f":"IF(T592=\"\",\"\",T592/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ592)+(0.0062454442*$Y592)+(-0.0005191748*($AQ592*$Y592))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ592)+(0.0062454442*$Y592)+(-0.0005191748*($AQ592*$Y592))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ592)+(0.0062454442*$Y592)+(-0.0005191748*($AQ592*$Y592))),\"\")","v":""},{"$f":"_xlfn.IFS(Z592=\"\",\"\",Z592<1.5,\"Weak\",AND(Z592>=1.5,Z592<=2.5),\"Mid-Range\",Z592>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z592=\"\",\"\",Z592<1.5,1,AND(Z592>=1.5,Z592<=2.5),2,Z592>2.5,3)","v":""},null,{"$f":"IF(OR(W592=\"\",AB592=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB592,W592))","v":""},{"$f":"_xlfn.IFS(AD592=\"\",\"\",AD592=\"Impact Not Likely to be Substantial\",1,AD592=\"Impact Unclear\",2,AD592=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D592=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D592,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG592=\"\",\"\",IF(AG592>National_B_tables[Column3]*1.25,3,IF(AG592<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D592=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D592,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D592,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI592=\"\",\"\",IF(AI592>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI592<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D592=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D592,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D592,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK592=\"\",\"\",IF(AK592>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK592<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D592=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D592,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D592,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM592=\"\",\"\",IF(AM592>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM592<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D592=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D592,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D592,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D592,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D592=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D592,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ592=\"\",\"\",IF(AQ592<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ592>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS592=\"\",\"\",AS592<1.5,\"High impact\",AS592>2.5,\"Low impact\",AND(AS592>=1.5,AS592<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS592=\"\",\"\",AS592>2.5,1,AND(AS592>=1.5,AS592<=2.5),2,AS592<1.5,3)","v":""},null,{"$f":"IF(B592=\"\",\"\",IF(OR(AE592=\"\",AT592=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE592,AU592)))","v":""}]
[{"$f":"IF('Census match'!A592=\"\",\"\",'Census match'!A592)","v":""},{"$f":"IF('Census match'!B592=\"\",\"\",'Census match'!B592)","v":""},{"$f":"IF(AND(NOT(A593=\"\"),'Census match'!E592=\"\"),\"No Census match\",'Census match'!E592)","v":""},{"$f":"'Census match'!J592","v":""},{"$f":"IF($D593=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D593,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D593=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D593,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C592=\"\",D593=\"\"),\"\",'Facility data'!C592)","v":""},{"$f":"IF(ISNUMBER($G593),IF($G593<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G593)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G593)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),('Cost models'!$F$4+'Cost models'!$E$4*$G593)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),IF($G593<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G593)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G593)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),IF($G593<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G593)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G593)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),_xlfn.IFS(AND($G593<='Cost models'!$C$7,$G593>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G593)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G593<='Cost models'!$C$7,$G593<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G593)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G593>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G593)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),IF($G593<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G593)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G593)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),_xlfn.IFS($G593<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G593)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G593>'Cost models'!$C$9,$G593<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G593)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G593>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G593)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G593),IF($G593<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G593)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G593)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B593=\"\",\"\",IF(ISNUMBER('Facility data'!D592),'Facility data'!D592,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D593)*ISNUMBER('Facility data'!$C592))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D593,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D593,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D593,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W593=\"\",\"\",W593=1,\"Low impact\",W593=2,\"Mid-range impact\",W593=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U593=\"\",\"\",U593<0.01,1,AND(U593>=0.01,U593<=0.02),2,U593>0.02,3)","v":""},null,{"$f":"IF(T593=\"\",\"\",T593/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ593)+(0.0062454442*$Y593)+(-0.0005191748*($AQ593*$Y593))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ593)+(0.0062454442*$Y593)+(-0.0005191748*($AQ593*$Y593))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ593)+(0.0062454442*$Y593)+(-0.0005191748*($AQ593*$Y593))),\"\")","v":""},{"$f":"_xlfn.IFS(Z593=\"\",\"\",Z593<1.5,\"Weak\",AND(Z593>=1.5,Z593<=2.5),\"Mid-Range\",Z593>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z593=\"\",\"\",Z593<1.5,1,AND(Z593>=1.5,Z593<=2.5),2,Z593>2.5,3)","v":""},null,{"$f":"IF(OR(W593=\"\",AB593=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB593,W593))","v":""},{"$f":"_xlfn.IFS(AD593=\"\",\"\",AD593=\"Impact Not Likely to be Substantial\",1,AD593=\"Impact Unclear\",2,AD593=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D593=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D593,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG593=\"\",\"\",IF(AG593>National_B_tables[Column3]*1.25,3,IF(AG593<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D593=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D593,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D593,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI593=\"\",\"\",IF(AI593>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI593<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D593=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D593,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D593,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK593=\"\",\"\",IF(AK593>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK593<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D593=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D593,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D593,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM593=\"\",\"\",IF(AM593>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM593<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D593=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D593,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D593,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D593,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D593=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D593,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ593=\"\",\"\",IF(AQ593<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ593>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS593=\"\",\"\",AS593<1.5,\"High impact\",AS593>2.5,\"Low impact\",AND(AS593>=1.5,AS593<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS593=\"\",\"\",AS593>2.5,1,AND(AS593>=1.5,AS593<=2.5),2,AS593<1.5,3)","v":""},null,{"$f":"IF(B593=\"\",\"\",IF(OR(AE593=\"\",AT593=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE593,AU593)))","v":""}]
[{"$f":"IF('Census match'!A593=\"\",\"\",'Census match'!A593)","v":""},{"$f":"IF('Census match'!B593=\"\",\"\",'Census match'!B593)","v":""},{"$f":"IF(AND(NOT(A594=\"\"),'Census match'!E593=\"\"),\"No Census match\",'Census match'!E593)","v":""},{"$f":"'Census match'!J593","v":""},{"$f":"IF($D594=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D594,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D594=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D594,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C593=\"\",D594=\"\"),\"\",'Facility data'!C593)","v":""},{"$f":"IF(ISNUMBER($G594),IF($G594<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G594)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G594)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),('Cost models'!$F$4+'Cost models'!$E$4*$G594)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),IF($G594<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G594)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G594)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),IF($G594<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G594)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G594)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),_xlfn.IFS(AND($G594<='Cost models'!$C$7,$G594>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G594)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G594<='Cost models'!$C$7,$G594<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G594)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G594>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G594)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),IF($G594<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G594)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G594)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),_xlfn.IFS($G594<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G594)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G594>'Cost models'!$C$9,$G594<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G594)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G594>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G594)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G594),IF($G594<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G594)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G594)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B594=\"\",\"\",IF(ISNUMBER('Facility data'!D593),'Facility data'!D593,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D594)*ISNUMBER('Facility data'!$C593))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D594,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D594,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D594,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W594=\"\",\"\",W594=1,\"Low impact\",W594=2,\"Mid-range impact\",W594=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U594=\"\",\"\",U594<0.01,1,AND(U594>=0.01,U594<=0.02),2,U594>0.02,3)","v":""},null,{"$f":"IF(T594=\"\",\"\",T594/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ594)+(0.0062454442*$Y594)+(-0.0005191748*($AQ594*$Y594))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ594)+(0.0062454442*$Y594)+(-0.0005191748*($AQ594*$Y594))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ594)+(0.0062454442*$Y594)+(-0.0005191748*($AQ594*$Y594))),\"\")","v":""},{"$f":"_xlfn.IFS(Z594=\"\",\"\",Z594<1.5,\"Weak\",AND(Z594>=1.5,Z594<=2.5),\"Mid-Range\",Z594>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z594=\"\",\"\",Z594<1.5,1,AND(Z594>=1.5,Z594<=2.5),2,Z594>2.5,3)","v":""},null,{"$f":"IF(OR(W594=\"\",AB594=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB594,W594))","v":""},{"$f":"_xlfn.IFS(AD594=\"\",\"\",AD594=\"Impact Not Likely to be Substantial\",1,AD594=\"Impact Unclear\",2,AD594=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D594=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D594,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG594=\"\",\"\",IF(AG594>National_B_tables[Column3]*1.25,3,IF(AG594<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D594=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D594,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D594,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI594=\"\",\"\",IF(AI594>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI594<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D594=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D594,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D594,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK594=\"\",\"\",IF(AK594>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK594<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D594=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D594,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D594,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM594=\"\",\"\",IF(AM594>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM594<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D594=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D594,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D594,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D594,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D594=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D594,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ594=\"\",\"\",IF(AQ594<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ594>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS594=\"\",\"\",AS594<1.5,\"High impact\",AS594>2.5,\"Low impact\",AND(AS594>=1.5,AS594<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS594=\"\",\"\",AS594>2.5,1,AND(AS594>=1.5,AS594<=2.5),2,AS594<1.5,3)","v":""},null,{"$f":"IF(B594=\"\",\"\",IF(OR(AE594=\"\",AT594=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE594,AU594)))","v":""}]
[{"$f":"IF('Census match'!A594=\"\",\"\",'Census match'!A594)","v":""},{"$f":"IF('Census match'!B594=\"\",\"\",'Census match'!B594)","v":""},{"$f":"IF(AND(NOT(A595=\"\"),'Census match'!E594=\"\"),\"No Census match\",'Census match'!E594)","v":""},{"$f":"'Census match'!J594","v":""},{"$f":"IF($D595=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D595,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D595=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D595,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C594=\"\",D595=\"\"),\"\",'Facility data'!C594)","v":""},{"$f":"IF(ISNUMBER($G595),IF($G595<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G595)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G595)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),('Cost models'!$F$4+'Cost models'!$E$4*$G595)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),IF($G595<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G595)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G595)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),IF($G595<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G595)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G595)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),_xlfn.IFS(AND($G595<='Cost models'!$C$7,$G595>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G595)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G595<='Cost models'!$C$7,$G595<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G595)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G595>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G595)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),IF($G595<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G595)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G595)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),_xlfn.IFS($G595<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G595)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G595>'Cost models'!$C$9,$G595<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G595)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G595>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G595)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G595),IF($G595<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G595)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G595)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B595=\"\",\"\",IF(ISNUMBER('Facility data'!D594),'Facility data'!D594,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D595)*ISNUMBER('Facility data'!$C594))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D595,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D595,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D595,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W595=\"\",\"\",W595=1,\"Low impact\",W595=2,\"Mid-range impact\",W595=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U595=\"\",\"\",U595<0.01,1,AND(U595>=0.01,U595<=0.02),2,U595>0.02,3)","v":""},null,{"$f":"IF(T595=\"\",\"\",T595/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ595)+(0.0062454442*$Y595)+(-0.0005191748*($AQ595*$Y595))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ595)+(0.0062454442*$Y595)+(-0.0005191748*($AQ595*$Y595))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ595)+(0.0062454442*$Y595)+(-0.0005191748*($AQ595*$Y595))),\"\")","v":""},{"$f":"_xlfn.IFS(Z595=\"\",\"\",Z595<1.5,\"Weak\",AND(Z595>=1.5,Z595<=2.5),\"Mid-Range\",Z595>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z595=\"\",\"\",Z595<1.5,1,AND(Z595>=1.5,Z595<=2.5),2,Z595>2.5,3)","v":""},null,{"$f":"IF(OR(W595=\"\",AB595=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB595,W595))","v":""},{"$f":"_xlfn.IFS(AD595=\"\",\"\",AD595=\"Impact Not Likely to be Substantial\",1,AD595=\"Impact Unclear\",2,AD595=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D595=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D595,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG595=\"\",\"\",IF(AG595>National_B_tables[Column3]*1.25,3,IF(AG595<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D595=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D595,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D595,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI595=\"\",\"\",IF(AI595>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI595<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D595=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D595,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D595,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK595=\"\",\"\",IF(AK595>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK595<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D595=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D595,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D595,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM595=\"\",\"\",IF(AM595>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM595<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D595=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D595,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D595,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D595,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D595=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D595,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ595=\"\",\"\",IF(AQ595<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ595>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS595=\"\",\"\",AS595<1.5,\"High impact\",AS595>2.5,\"Low impact\",AND(AS595>=1.5,AS595<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS595=\"\",\"\",AS595>2.5,1,AND(AS595>=1.5,AS595<=2.5),2,AS595<1.5,3)","v":""},null,{"$f":"IF(B595=\"\",\"\",IF(OR(AE595=\"\",AT595=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE595,AU595)))","v":""}]
[{"$f":"IF('Census match'!A595=\"\",\"\",'Census match'!A595)","v":""},{"$f":"IF('Census match'!B595=\"\",\"\",'Census match'!B595)","v":""},{"$f":"IF(AND(NOT(A596=\"\"),'Census match'!E595=\"\"),\"No Census match\",'Census match'!E595)","v":""},{"$f":"'Census match'!J595","v":""},{"$f":"IF($D596=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D596,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D596=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D596,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C595=\"\",D596=\"\"),\"\",'Facility data'!C595)","v":""},{"$f":"IF(ISNUMBER($G596),IF($G596<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G596)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G596)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),('Cost models'!$F$4+'Cost models'!$E$4*$G596)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),IF($G596<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G596)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G596)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),IF($G596<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G596)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G596)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),_xlfn.IFS(AND($G596<='Cost models'!$C$7,$G596>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G596)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G596<='Cost models'!$C$7,$G596<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G596)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G596>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G596)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),IF($G596<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G596)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G596)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),_xlfn.IFS($G596<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G596)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G596>'Cost models'!$C$9,$G596<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G596)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G596>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G596)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G596),IF($G596<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G596)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G596)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B596=\"\",\"\",IF(ISNUMBER('Facility data'!D595),'Facility data'!D595,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D596)*ISNUMBER('Facility data'!$C595))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D596,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D596,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D596,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W596=\"\",\"\",W596=1,\"Low impact\",W596=2,\"Mid-range impact\",W596=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U596=\"\",\"\",U596<0.01,1,AND(U596>=0.01,U596<=0.02),2,U596>0.02,3)","v":""},null,{"$f":"IF(T596=\"\",\"\",T596/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ596)+(0.0062454442*$Y596)+(-0.0005191748*($AQ596*$Y596))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ596)+(0.0062454442*$Y596)+(-0.0005191748*($AQ596*$Y596))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ596)+(0.0062454442*$Y596)+(-0.0005191748*($AQ596*$Y596))),\"\")","v":""},{"$f":"_xlfn.IFS(Z596=\"\",\"\",Z596<1.5,\"Weak\",AND(Z596>=1.5,Z596<=2.5),\"Mid-Range\",Z596>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z596=\"\",\"\",Z596<1.5,1,AND(Z596>=1.5,Z596<=2.5),2,Z596>2.5,3)","v":""},null,{"$f":"IF(OR(W596=\"\",AB596=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB596,W596))","v":""},{"$f":"_xlfn.IFS(AD596=\"\",\"\",AD596=\"Impact Not Likely to be Substantial\",1,AD596=\"Impact Unclear\",2,AD596=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D596=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D596,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG596=\"\",\"\",IF(AG596>National_B_tables[Column3]*1.25,3,IF(AG596<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D596=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D596,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D596,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI596=\"\",\"\",IF(AI596>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI596<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D596=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D596,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D596,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK596=\"\",\"\",IF(AK596>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK596<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D596=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D596,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D596,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM596=\"\",\"\",IF(AM596>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM596<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D596=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D596,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D596,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D596,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D596=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D596,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ596=\"\",\"\",IF(AQ596<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ596>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS596=\"\",\"\",AS596<1.5,\"High impact\",AS596>2.5,\"Low impact\",AND(AS596>=1.5,AS596<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS596=\"\",\"\",AS596>2.5,1,AND(AS596>=1.5,AS596<=2.5),2,AS596<1.5,3)","v":""},null,{"$f":"IF(B596=\"\",\"\",IF(OR(AE596=\"\",AT596=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE596,AU596)))","v":""}]
[{"$f":"IF('Census match'!A596=\"\",\"\",'Census match'!A596)","v":""},{"$f":"IF('Census match'!B596=\"\",\"\",'Census match'!B596)","v":""},{"$f":"IF(AND(NOT(A597=\"\"),'Census match'!E596=\"\"),\"No Census match\",'Census match'!E596)","v":""},{"$f":"'Census match'!J596","v":""},{"$f":"IF($D597=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D597,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D597=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D597,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C596=\"\",D597=\"\"),\"\",'Facility data'!C596)","v":""},{"$f":"IF(ISNUMBER($G597),IF($G597<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G597)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G597)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),('Cost models'!$F$4+'Cost models'!$E$4*$G597)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),IF($G597<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G597)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G597)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),IF($G597<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G597)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G597)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),_xlfn.IFS(AND($G597<='Cost models'!$C$7,$G597>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G597)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G597<='Cost models'!$C$7,$G597<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G597)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G597>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G597)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),IF($G597<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G597)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G597)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),_xlfn.IFS($G597<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G597)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G597>'Cost models'!$C$9,$G597<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G597)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G597>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G597)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G597),IF($G597<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G597)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G597)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B597=\"\",\"\",IF(ISNUMBER('Facility data'!D596),'Facility data'!D596,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D597)*ISNUMBER('Facility data'!$C596))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D597,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D597,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D597,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W597=\"\",\"\",W597=1,\"Low impact\",W597=2,\"Mid-range impact\",W597=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U597=\"\",\"\",U597<0.01,1,AND(U597>=0.01,U597<=0.02),2,U597>0.02,3)","v":""},null,{"$f":"IF(T597=\"\",\"\",T597/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ597)+(0.0062454442*$Y597)+(-0.0005191748*($AQ597*$Y597))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ597)+(0.0062454442*$Y597)+(-0.0005191748*($AQ597*$Y597))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ597)+(0.0062454442*$Y597)+(-0.0005191748*($AQ597*$Y597))),\"\")","v":""},{"$f":"_xlfn.IFS(Z597=\"\",\"\",Z597<1.5,\"Weak\",AND(Z597>=1.5,Z597<=2.5),\"Mid-Range\",Z597>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z597=\"\",\"\",Z597<1.5,1,AND(Z597>=1.5,Z597<=2.5),2,Z597>2.5,3)","v":""},null,{"$f":"IF(OR(W597=\"\",AB597=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB597,W597))","v":""},{"$f":"_xlfn.IFS(AD597=\"\",\"\",AD597=\"Impact Not Likely to be Substantial\",1,AD597=\"Impact Unclear\",2,AD597=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D597=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D597,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG597=\"\",\"\",IF(AG597>National_B_tables[Column3]*1.25,3,IF(AG597<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D597=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D597,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D597,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI597=\"\",\"\",IF(AI597>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI597<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D597=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D597,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D597,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK597=\"\",\"\",IF(AK597>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK597<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D597=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D597,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D597,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM597=\"\",\"\",IF(AM597>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM597<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D597=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D597,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D597,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D597,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D597=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D597,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ597=\"\",\"\",IF(AQ597<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ597>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS597=\"\",\"\",AS597<1.5,\"High impact\",AS597>2.5,\"Low impact\",AND(AS597>=1.5,AS597<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS597=\"\",\"\",AS597>2.5,1,AND(AS597>=1.5,AS597<=2.5),2,AS597<1.5,3)","v":""},null,{"$f":"IF(B597=\"\",\"\",IF(OR(AE597=\"\",AT597=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE597,AU597)))","v":""}]
[{"$f":"IF('Census match'!A597=\"\",\"\",'Census match'!A597)","v":""},{"$f":"IF('Census match'!B597=\"\",\"\",'Census match'!B597)","v":""},{"$f":"IF(AND(NOT(A598=\"\"),'Census match'!E597=\"\"),\"No Census match\",'Census match'!E597)","v":""},{"$f":"'Census match'!J597","v":""},{"$f":"IF($D598=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D598,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D598=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D598,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C597=\"\",D598=\"\"),\"\",'Facility data'!C597)","v":""},{"$f":"IF(ISNUMBER($G598),IF($G598<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G598)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G598)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),('Cost models'!$F$4+'Cost models'!$E$4*$G598)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),IF($G598<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G598)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G598)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),IF($G598<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G598)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G598)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),_xlfn.IFS(AND($G598<='Cost models'!$C$7,$G598>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G598)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G598<='Cost models'!$C$7,$G598<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G598)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G598>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G598)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),IF($G598<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G598)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G598)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),_xlfn.IFS($G598<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G598)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G598>'Cost models'!$C$9,$G598<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G598)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G598>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G598)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G598),IF($G598<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G598)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G598)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B598=\"\",\"\",IF(ISNUMBER('Facility data'!D597),'Facility data'!D597,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D598)*ISNUMBER('Facility data'!$C597))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D598,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D598,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D598,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W598=\"\",\"\",W598=1,\"Low impact\",W598=2,\"Mid-range impact\",W598=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U598=\"\",\"\",U598<0.01,1,AND(U598>=0.01,U598<=0.02),2,U598>0.02,3)","v":""},null,{"$f":"IF(T598=\"\",\"\",T598/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ598)+(0.0062454442*$Y598)+(-0.0005191748*($AQ598*$Y598))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ598)+(0.0062454442*$Y598)+(-0.0005191748*($AQ598*$Y598))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ598)+(0.0062454442*$Y598)+(-0.0005191748*($AQ598*$Y598))),\"\")","v":""},{"$f":"_xlfn.IFS(Z598=\"\",\"\",Z598<1.5,\"Weak\",AND(Z598>=1.5,Z598<=2.5),\"Mid-Range\",Z598>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z598=\"\",\"\",Z598<1.5,1,AND(Z598>=1.5,Z598<=2.5),2,Z598>2.5,3)","v":""},null,{"$f":"IF(OR(W598=\"\",AB598=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB598,W598))","v":""},{"$f":"_xlfn.IFS(AD598=\"\",\"\",AD598=\"Impact Not Likely to be Substantial\",1,AD598=\"Impact Unclear\",2,AD598=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D598=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D598,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG598=\"\",\"\",IF(AG598>National_B_tables[Column3]*1.25,3,IF(AG598<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D598=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D598,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D598,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI598=\"\",\"\",IF(AI598>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI598<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D598=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D598,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D598,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK598=\"\",\"\",IF(AK598>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK598<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D598=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D598,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D598,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM598=\"\",\"\",IF(AM598>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM598<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D598=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D598,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D598,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D598,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D598=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D598,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ598=\"\",\"\",IF(AQ598<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ598>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS598=\"\",\"\",AS598<1.5,\"High impact\",AS598>2.5,\"Low impact\",AND(AS598>=1.5,AS598<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS598=\"\",\"\",AS598>2.5,1,AND(AS598>=1.5,AS598<=2.5),2,AS598<1.5,3)","v":""},null,{"$f":"IF(B598=\"\",\"\",IF(OR(AE598=\"\",AT598=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE598,AU598)))","v":""}]
[{"$f":"IF('Census match'!A598=\"\",\"\",'Census match'!A598)","v":""},{"$f":"IF('Census match'!B598=\"\",\"\",'Census match'!B598)","v":""},{"$f":"IF(AND(NOT(A599=\"\"),'Census match'!E598=\"\"),\"No Census match\",'Census match'!E598)","v":""},{"$f":"'Census match'!J598","v":""},{"$f":"IF($D599=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D599,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D599=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D599,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C598=\"\",D599=\"\"),\"\",'Facility data'!C598)","v":""},{"$f":"IF(ISNUMBER($G599),IF($G599<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G599)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G599)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),('Cost models'!$F$4+'Cost models'!$E$4*$G599)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),IF($G599<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G599)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G599)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),IF($G599<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G599)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G599)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),_xlfn.IFS(AND($G599<='Cost models'!$C$7,$G599>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G599)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G599<='Cost models'!$C$7,$G599<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G599)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G599>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G599)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),IF($G599<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G599)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G599)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),_xlfn.IFS($G599<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G599)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G599>'Cost models'!$C$9,$G599<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G599)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G599>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G599)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G599),IF($G599<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G599)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G599)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B599=\"\",\"\",IF(ISNUMBER('Facility data'!D598),'Facility data'!D598,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D599)*ISNUMBER('Facility data'!$C598))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D599,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D599,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D599,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W599=\"\",\"\",W599=1,\"Low impact\",W599=2,\"Mid-range impact\",W599=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U599=\"\",\"\",U599<0.01,1,AND(U599>=0.01,U599<=0.02),2,U599>0.02,3)","v":""},null,{"$f":"IF(T599=\"\",\"\",T599/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ599)+(0.0062454442*$Y599)+(-0.0005191748*($AQ599*$Y599))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ599)+(0.0062454442*$Y599)+(-0.0005191748*($AQ599*$Y599))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ599)+(0.0062454442*$Y599)+(-0.0005191748*($AQ599*$Y599))),\"\")","v":""},{"$f":"_xlfn.IFS(Z599=\"\",\"\",Z599<1.5,\"Weak\",AND(Z599>=1.5,Z599<=2.5),\"Mid-Range\",Z599>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z599=\"\",\"\",Z599<1.5,1,AND(Z599>=1.5,Z599<=2.5),2,Z599>2.5,3)","v":""},null,{"$f":"IF(OR(W599=\"\",AB599=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB599,W599))","v":""},{"$f":"_xlfn.IFS(AD599=\"\",\"\",AD599=\"Impact Not Likely to be Substantial\",1,AD599=\"Impact Unclear\",2,AD599=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D599=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D599,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG599=\"\",\"\",IF(AG599>National_B_tables[Column3]*1.25,3,IF(AG599<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D599=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D599,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D599,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI599=\"\",\"\",IF(AI599>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI599<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D599=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D599,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D599,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK599=\"\",\"\",IF(AK599>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK599<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D599=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D599,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D599,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM599=\"\",\"\",IF(AM599>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM599<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D599=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D599,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D599,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D599,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D599=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D599,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ599=\"\",\"\",IF(AQ599<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ599>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS599=\"\",\"\",AS599<1.5,\"High impact\",AS599>2.5,\"Low impact\",AND(AS599>=1.5,AS599<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS599=\"\",\"\",AS599>2.5,1,AND(AS599>=1.5,AS599<=2.5),2,AS599<1.5,3)","v":""},null,{"$f":"IF(B599=\"\",\"\",IF(OR(AE599=\"\",AT599=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE599,AU599)))","v":""}]
[{"$f":"IF('Census match'!A599=\"\",\"\",'Census match'!A599)","v":""},{"$f":"IF('Census match'!B599=\"\",\"\",'Census match'!B599)","v":""},{"$f":"IF(AND(NOT(A600=\"\"),'Census match'!E599=\"\"),\"No Census match\",'Census match'!E599)","v":""},{"$f":"'Census match'!J599","v":""},{"$f":"IF($D600=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D600,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D600=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D600,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C599=\"\",D600=\"\"),\"\",'Facility data'!C599)","v":""},{"$f":"IF(ISNUMBER($G600),IF($G600<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G600)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G600)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),('Cost models'!$F$4+'Cost models'!$E$4*$G600)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),IF($G600<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G600)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G600)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),IF($G600<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G600)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G600)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),_xlfn.IFS(AND($G600<='Cost models'!$C$7,$G600>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G600)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G600<='Cost models'!$C$7,$G600<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G600)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G600>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G600)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),IF($G600<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G600)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G600)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),_xlfn.IFS($G600<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G600)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G600>'Cost models'!$C$9,$G600<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G600)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G600>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G600)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G600),IF($G600<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G600)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G600)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B600=\"\",\"\",IF(ISNUMBER('Facility data'!D599),'Facility data'!D599,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D600)*ISNUMBER('Facility data'!$C599))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D600,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D600,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D600,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W600=\"\",\"\",W600=1,\"Low impact\",W600=2,\"Mid-range impact\",W600=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U600=\"\",\"\",U600<0.01,1,AND(U600>=0.01,U600<=0.02),2,U600>0.02,3)","v":""},null,{"$f":"IF(T600=\"\",\"\",T600/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ600)+(0.0062454442*$Y600)+(-0.0005191748*($AQ600*$Y600))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ600)+(0.0062454442*$Y600)+(-0.0005191748*($AQ600*$Y600))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ600)+(0.0062454442*$Y600)+(-0.0005191748*($AQ600*$Y600))),\"\")","v":""},{"$f":"_xlfn.IFS(Z600=\"\",\"\",Z600<1.5,\"Weak\",AND(Z600>=1.5,Z600<=2.5),\"Mid-Range\",Z600>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z600=\"\",\"\",Z600<1.5,1,AND(Z600>=1.5,Z600<=2.5),2,Z600>2.5,3)","v":""},null,{"$f":"IF(OR(W600=\"\",AB600=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB600,W600))","v":""},{"$f":"_xlfn.IFS(AD600=\"\",\"\",AD600=\"Impact Not Likely to be Substantial\",1,AD600=\"Impact Unclear\",2,AD600=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D600=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D600,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG600=\"\",\"\",IF(AG600>National_B_tables[Column3]*1.25,3,IF(AG600<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D600=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D600,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D600,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI600=\"\",\"\",IF(AI600>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI600<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D600=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D600,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D600,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK600=\"\",\"\",IF(AK600>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK600<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D600=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D600,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D600,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM600=\"\",\"\",IF(AM600>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM600<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D600=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D600,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D600,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D600,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D600=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D600,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ600=\"\",\"\",IF(AQ600<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ600>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS600=\"\",\"\",AS600<1.5,\"High impact\",AS600>2.5,\"Low impact\",AND(AS600>=1.5,AS600<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS600=\"\",\"\",AS600>2.5,1,AND(AS600>=1.5,AS600<=2.5),2,AS600<1.5,3)","v":""},null,{"$f":"IF(B600=\"\",\"\",IF(OR(AE600=\"\",AT600=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE600,AU600)))","v":""}]
[{"$f":"IF('Census match'!A600=\"\",\"\",'Census match'!A600)","v":""},{"$f":"IF('Census match'!B600=\"\",\"\",'Census match'!B600)","v":""},{"$f":"IF(AND(NOT(A601=\"\"),'Census match'!E600=\"\"),\"No Census match\",'Census match'!E600)","v":""},{"$f":"'Census match'!J600","v":""},{"$f":"IF($D601=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D601,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D601=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D601,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C600=\"\",D601=\"\"),\"\",'Facility data'!C600)","v":""},{"$f":"IF(ISNUMBER($G601),IF($G601<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G601)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G601)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),('Cost models'!$F$4+'Cost models'!$E$4*$G601)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),IF($G601<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G601)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G601)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),IF($G601<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G601)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G601)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),_xlfn.IFS(AND($G601<='Cost models'!$C$7,$G601>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G601)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G601<='Cost models'!$C$7,$G601<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G601)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G601>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G601)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),IF($G601<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G601)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G601)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),_xlfn.IFS($G601<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G601)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G601>'Cost models'!$C$9,$G601<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G601)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G601>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G601)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G601),IF($G601<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G601)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G601)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G601),SUM(H601:O601),\"\")","v":""},"",null,{"$f":"IF(B601=\"\",\"\",IF(ISNUMBER('Facility data'!D600),'Facility data'!D600,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D601)*ISNUMBER('Facility data'!$C600))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D601,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D601,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D601,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W601=\"\",\"\",W601=1,\"Low impact\",W601=2,\"Mid-range impact\",W601=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U601=\"\",\"\",U601<0.01,1,AND(U601>=0.01,U601<=0.02),2,U601>0.02,3)","v":""},null,{"$f":"IF(T601=\"\",\"\",T601/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ601)+(0.0062454442*$Y601)+(-0.0005191748*($AQ601*$Y601))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ601)+(0.0062454442*$Y601)+(-0.0005191748*($AQ601*$Y601))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ601)+(0.0062454442*$Y601)+(-0.0005191748*($AQ601*$Y601))),\"\")","v":""},{"$f":"_xlfn.IFS(Z601=\"\",\"\",Z601<1.5,\"Weak\",AND(Z601>=1.5,Z601<=2.5),\"Mid-Range\",Z601>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z601=\"\",\"\",Z601<1.5,1,AND(Z601>=1.5,Z601<=2.5),2,Z601>2.5,3)","v":""},null,{"$f":"IF(OR(W601=\"\",AB601=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB601,W601))","v":""},{"$f":"_xlfn.IFS(AD601=\"\",\"\",AD601=\"Impact Not Likely to be Substantial\",1,AD601=\"Impact Unclear\",2,AD601=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D601=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D601,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG601=\"\",\"\",IF(AG601>National_B_tables[Column3]*1.25,3,IF(AG601<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D601=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D601,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D601,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI601=\"\",\"\",IF(AI601>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI601<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D601=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D601,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D601,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK601=\"\",\"\",IF(AK601>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK601<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D601=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D601,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D601,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM601=\"\",\"\",IF(AM601>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM601<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D601=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D601,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D601,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D601,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D601=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D601,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ601=\"\",\"\",IF(AQ601<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ601>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS601=\"\",\"\",AS601<1.5,\"High impact\",AS601>2.5,\"Low impact\",AND(AS601>=1.5,AS601<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS601=\"\",\"\",AS601>2.5,1,AND(AS601>=1.5,AS601<=2.5),2,AS601<1.5,3)","v":""},null,{"$f":"IF(B601=\"\",\"\",IF(OR(AE601=\"\",AT601=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE601,AU601)))","v":""}]
[{"$f":"IF('Census match'!A601=\"\",\"\",'Census match'!A601)","v":""},{"$f":"IF('Census match'!B601=\"\",\"\",'Census match'!B601)","v":""},{"$f":"IF(AND(NOT(A602=\"\"),'Census match'!E601=\"\"),\"No Census match\",'Census match'!E601)","v":""},{"$f":"'Census match'!J601","v":""},{"$f":"IF($D602=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D602,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D602=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D602,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C601=\"\",D602=\"\"),\"\",'Facility data'!C601)","v":""},{"$f":"IF(ISNUMBER($G602),IF($G602<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G602)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G602)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),('Cost models'!$F$4+'Cost models'!$E$4*$G602)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),IF($G602<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G602)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G602)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),IF($G602<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G602)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G602)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),_xlfn.IFS(AND($G602<='Cost models'!$C$7,$G602>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G602)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G602<='Cost models'!$C$7,$G602<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G602)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G602>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G602)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),IF($G602<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G602)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G602)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),_xlfn.IFS($G602<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G602)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G602>'Cost models'!$C$9,$G602<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G602)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G602>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G602)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G602),IF($G602<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G602)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G602)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B602=\"\",\"\",IF(ISNUMBER('Facility data'!D601),'Facility data'!D601,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D602)*ISNUMBER('Facility data'!$C601))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D602,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D602,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D602,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W602=\"\",\"\",W602=1,\"Low impact\",W602=2,\"Mid-range impact\",W602=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U602=\"\",\"\",U602<0.01,1,AND(U602>=0.01,U602<=0.02),2,U602>0.02,3)","v":""},null,{"$f":"IF(T602=\"\",\"\",T602/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ602)+(0.0062454442*$Y602)+(-0.0005191748*($AQ602*$Y602))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ602)+(0.0062454442*$Y602)+(-0.0005191748*($AQ602*$Y602))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ602)+(0.0062454442*$Y602)+(-0.0005191748*($AQ602*$Y602))),\"\")","v":""},{"$f":"_xlfn.IFS(Z602=\"\",\"\",Z602<1.5,\"Weak\",AND(Z602>=1.5,Z602<=2.5),\"Mid-Range\",Z602>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z602=\"\",\"\",Z602<1.5,1,AND(Z602>=1.5,Z602<=2.5),2,Z602>2.5,3)","v":""},null,{"$f":"IF(OR(W602=\"\",AB602=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB602,W602))","v":""},{"$f":"_xlfn.IFS(AD602=\"\",\"\",AD602=\"Impact Not Likely to be Substantial\",1,AD602=\"Impact Unclear\",2,AD602=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D602=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D602,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG602=\"\",\"\",IF(AG602>National_B_tables[Column3]*1.25,3,IF(AG602<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D602=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D602,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D602,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI602=\"\",\"\",IF(AI602>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI602<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D602=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D602,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D602,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK602=\"\",\"\",IF(AK602>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK602<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D602=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D602,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D602,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM602=\"\",\"\",IF(AM602>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM602<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D602=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D602,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D602,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D602,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D602=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D602,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ602=\"\",\"\",IF(AQ602<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ602>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS602=\"\",\"\",AS602<1.5,\"High impact\",AS602>2.5,\"Low impact\",AND(AS602>=1.5,AS602<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS602=\"\",\"\",AS602>2.5,1,AND(AS602>=1.5,AS602<=2.5),2,AS602<1.5,3)","v":""},null,{"$f":"IF(B602=\"\",\"\",IF(OR(AE602=\"\",AT602=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE602,AU602)))","v":""}]
[{"$f":"IF('Census match'!A602=\"\",\"\",'Census match'!A602)","v":""},{"$f":"IF('Census match'!B602=\"\",\"\",'Census match'!B602)","v":""},{"$f":"IF(AND(NOT(A603=\"\"),'Census match'!E602=\"\"),\"No Census match\",'Census match'!E602)","v":""},{"$f":"'Census match'!J602","v":""},{"$f":"IF($D603=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D603,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D603=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D603,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C602=\"\",D603=\"\"),\"\",'Facility data'!C602)","v":""},{"$f":"IF(ISNUMBER($G603),IF($G603<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G603)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G603)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),('Cost models'!$F$4+'Cost models'!$E$4*$G603)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),IF($G603<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G603)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G603)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),IF($G603<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G603)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G603)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),_xlfn.IFS(AND($G603<='Cost models'!$C$7,$G603>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G603)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G603<='Cost models'!$C$7,$G603<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G603)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G603>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G603)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),IF($G603<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G603)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G603)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),_xlfn.IFS($G603<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G603)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G603>'Cost models'!$C$9,$G603<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G603)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G603>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G603)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G603),IF($G603<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G603)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G603)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B603=\"\",\"\",IF(ISNUMBER('Facility data'!D602),'Facility data'!D602,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D603)*ISNUMBER('Facility data'!$C602))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D603,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D603,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D603,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W603=\"\",\"\",W603=1,\"Low impact\",W603=2,\"Mid-range impact\",W603=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U603=\"\",\"\",U603<0.01,1,AND(U603>=0.01,U603<=0.02),2,U603>0.02,3)","v":""},null,{"$f":"IF(T603=\"\",\"\",T603/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ603)+(0.0062454442*$Y603)+(-0.0005191748*($AQ603*$Y603))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ603)+(0.0062454442*$Y603)+(-0.0005191748*($AQ603*$Y603))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ603)+(0.0062454442*$Y603)+(-0.0005191748*($AQ603*$Y603))),\"\")","v":""},{"$f":"_xlfn.IFS(Z603=\"\",\"\",Z603<1.5,\"Weak\",AND(Z603>=1.5,Z603<=2.5),\"Mid-Range\",Z603>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z603=\"\",\"\",Z603<1.5,1,AND(Z603>=1.5,Z603<=2.5),2,Z603>2.5,3)","v":""},null,{"$f":"IF(OR(W603=\"\",AB603=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB603,W603))","v":""},{"$f":"_xlfn.IFS(AD603=\"\",\"\",AD603=\"Impact Not Likely to be Substantial\",1,AD603=\"Impact Unclear\",2,AD603=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D603=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D603,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG603=\"\",\"\",IF(AG603>National_B_tables[Column3]*1.25,3,IF(AG603<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D603=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D603,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D603,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI603=\"\",\"\",IF(AI603>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI603<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D603=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D603,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D603,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK603=\"\",\"\",IF(AK603>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK603<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D603=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D603,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D603,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM603=\"\",\"\",IF(AM603>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM603<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D603=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D603,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D603,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D603,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D603=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D603,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ603=\"\",\"\",IF(AQ603<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ603>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS603=\"\",\"\",AS603<1.5,\"High impact\",AS603>2.5,\"Low impact\",AND(AS603>=1.5,AS603<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS603=\"\",\"\",AS603>2.5,1,AND(AS603>=1.5,AS603<=2.5),2,AS603<1.5,3)","v":""},null,{"$f":"IF(B603=\"\",\"\",IF(OR(AE603=\"\",AT603=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE603,AU603)))","v":""}]
[{"$f":"IF('Census match'!A603=\"\",\"\",'Census match'!A603)","v":""},{"$f":"IF('Census match'!B603=\"\",\"\",'Census match'!B603)","v":""},{"$f":"IF(AND(NOT(A604=\"\"),'Census match'!E603=\"\"),\"No Census match\",'Census match'!E603)","v":""},{"$f":"'Census match'!J603","v":""},{"$f":"IF($D604=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D604,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D604=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D604,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C603=\"\",D604=\"\"),\"\",'Facility data'!C603)","v":""},{"$f":"IF(ISNUMBER($G604),IF($G604<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G604)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G604)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),('Cost models'!$F$4+'Cost models'!$E$4*$G604)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),IF($G604<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G604)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G604)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),IF($G604<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G604)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G604)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),_xlfn.IFS(AND($G604<='Cost models'!$C$7,$G604>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G604)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G604<='Cost models'!$C$7,$G604<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G604)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G604>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G604)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),IF($G604<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G604)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G604)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),_xlfn.IFS($G604<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G604)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G604>'Cost models'!$C$9,$G604<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G604)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G604>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G604)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G604),IF($G604<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G604)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G604)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B604=\"\",\"\",IF(ISNUMBER('Facility data'!D603),'Facility data'!D603,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D604)*ISNUMBER('Facility data'!$C603))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D604,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D604,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D604,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W604=\"\",\"\",W604=1,\"Low impact\",W604=2,\"Mid-range impact\",W604=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U604=\"\",\"\",U604<0.01,1,AND(U604>=0.01,U604<=0.02),2,U604>0.02,3)","v":""},null,{"$f":"IF(T604=\"\",\"\",T604/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ604)+(0.0062454442*$Y604)+(-0.0005191748*($AQ604*$Y604))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ604)+(0.0062454442*$Y604)+(-0.0005191748*($AQ604*$Y604))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ604)+(0.0062454442*$Y604)+(-0.0005191748*($AQ604*$Y604))),\"\")","v":""},{"$f":"_xlfn.IFS(Z604=\"\",\"\",Z604<1.5,\"Weak\",AND(Z604>=1.5,Z604<=2.5),\"Mid-Range\",Z604>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z604=\"\",\"\",Z604<1.5,1,AND(Z604>=1.5,Z604<=2.5),2,Z604>2.5,3)","v":""},null,{"$f":"IF(OR(W604=\"\",AB604=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB604,W604))","v":""},{"$f":"_xlfn.IFS(AD604=\"\",\"\",AD604=\"Impact Not Likely to be Substantial\",1,AD604=\"Impact Unclear\",2,AD604=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D604=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D604,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG604=\"\",\"\",IF(AG604>National_B_tables[Column3]*1.25,3,IF(AG604<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D604=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D604,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D604,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI604=\"\",\"\",IF(AI604>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI604<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D604=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D604,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D604,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK604=\"\",\"\",IF(AK604>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK604<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D604=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D604,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D604,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM604=\"\",\"\",IF(AM604>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM604<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D604=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D604,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D604,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D604,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D604=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D604,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ604=\"\",\"\",IF(AQ604<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ604>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS604=\"\",\"\",AS604<1.5,\"High impact\",AS604>2.5,\"Low impact\",AND(AS604>=1.5,AS604<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS604=\"\",\"\",AS604>2.5,1,AND(AS604>=1.5,AS604<=2.5),2,AS604<1.5,3)","v":""},null,{"$f":"IF(B604=\"\",\"\",IF(OR(AE604=\"\",AT604=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE604,AU604)))","v":""}]
[{"$f":"IF('Census match'!A604=\"\",\"\",'Census match'!A604)","v":""},{"$f":"IF('Census match'!B604=\"\",\"\",'Census match'!B604)","v":""},{"$f":"IF(AND(NOT(A605=\"\"),'Census match'!E604=\"\"),\"No Census match\",'Census match'!E604)","v":""},{"$f":"'Census match'!J604","v":""},{"$f":"IF($D605=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D605,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D605=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D605,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C604=\"\",D605=\"\"),\"\",'Facility data'!C604)","v":""},{"$f":"IF(ISNUMBER($G605),IF($G605<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G605)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G605)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),('Cost models'!$F$4+'Cost models'!$E$4*$G605)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),IF($G605<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G605)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G605)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),IF($G605<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G605)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G605)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),_xlfn.IFS(AND($G605<='Cost models'!$C$7,$G605>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G605)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G605<='Cost models'!$C$7,$G605<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G605)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G605>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G605)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),IF($G605<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G605)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G605)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),_xlfn.IFS($G605<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G605)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G605>'Cost models'!$C$9,$G605<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G605)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G605>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G605)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G605),IF($G605<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G605)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G605)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B605=\"\",\"\",IF(ISNUMBER('Facility data'!D604),'Facility data'!D604,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D605)*ISNUMBER('Facility data'!$C604))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D605,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D605,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D605,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W605=\"\",\"\",W605=1,\"Low impact\",W605=2,\"Mid-range impact\",W605=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U605=\"\",\"\",U605<0.01,1,AND(U605>=0.01,U605<=0.02),2,U605>0.02,3)","v":""},null,{"$f":"IF(T605=\"\",\"\",T605/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ605)+(0.0062454442*$Y605)+(-0.0005191748*($AQ605*$Y605))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ605)+(0.0062454442*$Y605)+(-0.0005191748*($AQ605*$Y605))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ605)+(0.0062454442*$Y605)+(-0.0005191748*($AQ605*$Y605))),\"\")","v":""},{"$f":"_xlfn.IFS(Z605=\"\",\"\",Z605<1.5,\"Weak\",AND(Z605>=1.5,Z605<=2.5),\"Mid-Range\",Z605>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z605=\"\",\"\",Z605<1.5,1,AND(Z605>=1.5,Z605<=2.5),2,Z605>2.5,3)","v":""},null,{"$f":"IF(OR(W605=\"\",AB605=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB605,W605))","v":""},{"$f":"_xlfn.IFS(AD605=\"\",\"\",AD605=\"Impact Not Likely to be Substantial\",1,AD605=\"Impact Unclear\",2,AD605=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D605=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D605,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG605=\"\",\"\",IF(AG605>National_B_tables[Column3]*1.25,3,IF(AG605<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D605=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D605,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D605,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI605=\"\",\"\",IF(AI605>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI605<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D605=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D605,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D605,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK605=\"\",\"\",IF(AK605>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK605<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D605=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D605,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D605,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM605=\"\",\"\",IF(AM605>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM605<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D605=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D605,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D605,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D605,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D605=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D605,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ605=\"\",\"\",IF(AQ605<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ605>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS605=\"\",\"\",AS605<1.5,\"High impact\",AS605>2.5,\"Low impact\",AND(AS605>=1.5,AS605<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS605=\"\",\"\",AS605>2.5,1,AND(AS605>=1.5,AS605<=2.5),2,AS605<1.5,3)","v":""},null,{"$f":"IF(B605=\"\",\"\",IF(OR(AE605=\"\",AT605=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE605,AU605)))","v":""}]
[{"$f":"IF('Census match'!A605=\"\",\"\",'Census match'!A605)","v":""},{"$f":"IF('Census match'!B605=\"\",\"\",'Census match'!B605)","v":""},{"$f":"IF(AND(NOT(A606=\"\"),'Census match'!E605=\"\"),\"No Census match\",'Census match'!E605)","v":""},{"$f":"'Census match'!J605","v":""},{"$f":"IF($D606=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D606,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D606=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D606,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C605=\"\",D606=\"\"),\"\",'Facility data'!C605)","v":""},{"$f":"IF(ISNUMBER($G606),IF($G606<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G606)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G606)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),('Cost models'!$F$4+'Cost models'!$E$4*$G606)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),IF($G606<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G606)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G606)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),IF($G606<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G606)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G606)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),_xlfn.IFS(AND($G606<='Cost models'!$C$7,$G606>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G606)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G606<='Cost models'!$C$7,$G606<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G606)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G606>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G606)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),IF($G606<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G606)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G606)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),_xlfn.IFS($G606<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G606)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G606>'Cost models'!$C$9,$G606<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G606)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G606>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G606)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G606),IF($G606<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G606)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G606)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B606=\"\",\"\",IF(ISNUMBER('Facility data'!D605),'Facility data'!D605,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D606)*ISNUMBER('Facility data'!$C605))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D606,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D606,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D606,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W606=\"\",\"\",W606=1,\"Low impact\",W606=2,\"Mid-range impact\",W606=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U606=\"\",\"\",U606<0.01,1,AND(U606>=0.01,U606<=0.02),2,U606>0.02,3)","v":""},null,{"$f":"IF(T606=\"\",\"\",T606/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ606)+(0.0062454442*$Y606)+(-0.0005191748*($AQ606*$Y606))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ606)+(0.0062454442*$Y606)+(-0.0005191748*($AQ606*$Y606))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ606)+(0.0062454442*$Y606)+(-0.0005191748*($AQ606*$Y606))),\"\")","v":""},{"$f":"_xlfn.IFS(Z606=\"\",\"\",Z606<1.5,\"Weak\",AND(Z606>=1.5,Z606<=2.5),\"Mid-Range\",Z606>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z606=\"\",\"\",Z606<1.5,1,AND(Z606>=1.5,Z606<=2.5),2,Z606>2.5,3)","v":""},null,{"$f":"IF(OR(W606=\"\",AB606=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB606,W606))","v":""},{"$f":"_xlfn.IFS(AD606=\"\",\"\",AD606=\"Impact Not Likely to be Substantial\",1,AD606=\"Impact Unclear\",2,AD606=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D606=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D606,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG606=\"\",\"\",IF(AG606>National_B_tables[Column3]*1.25,3,IF(AG606<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D606=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D606,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D606,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI606=\"\",\"\",IF(AI606>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI606<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D606=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D606,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D606,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK606=\"\",\"\",IF(AK606>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK606<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D606=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D606,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D606,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM606=\"\",\"\",IF(AM606>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM606<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D606=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D606,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D606,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D606,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D606=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D606,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ606=\"\",\"\",IF(AQ606<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ606>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS606=\"\",\"\",AS606<1.5,\"High impact\",AS606>2.5,\"Low impact\",AND(AS606>=1.5,AS606<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS606=\"\",\"\",AS606>2.5,1,AND(AS606>=1.5,AS606<=2.5),2,AS606<1.5,3)","v":""},null,{"$f":"IF(B606=\"\",\"\",IF(OR(AE606=\"\",AT606=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE606,AU606)))","v":""}]
[{"$f":"IF('Census match'!A606=\"\",\"\",'Census match'!A606)","v":""},{"$f":"IF('Census match'!B606=\"\",\"\",'Census match'!B606)","v":""},{"$f":"IF(AND(NOT(A607=\"\"),'Census match'!E606=\"\"),\"No Census match\",'Census match'!E606)","v":""},{"$f":"'Census match'!J606","v":""},{"$f":"IF($D607=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D607,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D607=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D607,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C606=\"\",D607=\"\"),\"\",'Facility data'!C606)","v":""},{"$f":"IF(ISNUMBER($G607),IF($G607<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G607)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G607)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),('Cost models'!$F$4+'Cost models'!$E$4*$G607)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),IF($G607<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G607)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G607)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),IF($G607<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G607)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G607)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),_xlfn.IFS(AND($G607<='Cost models'!$C$7,$G607>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G607)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G607<='Cost models'!$C$7,$G607<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G607)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G607>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G607)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),IF($G607<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G607)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G607)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),_xlfn.IFS($G607<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G607)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G607>'Cost models'!$C$9,$G607<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G607)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G607>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G607)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G607),IF($G607<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G607)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G607)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B607=\"\",\"\",IF(ISNUMBER('Facility data'!D606),'Facility data'!D606,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D607)*ISNUMBER('Facility data'!$C606))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D607,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D607,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D607,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W607=\"\",\"\",W607=1,\"Low impact\",W607=2,\"Mid-range impact\",W607=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U607=\"\",\"\",U607<0.01,1,AND(U607>=0.01,U607<=0.02),2,U607>0.02,3)","v":""},null,{"$f":"IF(T607=\"\",\"\",T607/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ607)+(0.0062454442*$Y607)+(-0.0005191748*($AQ607*$Y607))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ607)+(0.0062454442*$Y607)+(-0.0005191748*($AQ607*$Y607))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ607)+(0.0062454442*$Y607)+(-0.0005191748*($AQ607*$Y607))),\"\")","v":""},{"$f":"_xlfn.IFS(Z607=\"\",\"\",Z607<1.5,\"Weak\",AND(Z607>=1.5,Z607<=2.5),\"Mid-Range\",Z607>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z607=\"\",\"\",Z607<1.5,1,AND(Z607>=1.5,Z607<=2.5),2,Z607>2.5,3)","v":""},null,{"$f":"IF(OR(W607=\"\",AB607=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB607,W607))","v":""},{"$f":"_xlfn.IFS(AD607=\"\",\"\",AD607=\"Impact Not Likely to be Substantial\",1,AD607=\"Impact Unclear\",2,AD607=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D607=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D607,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG607=\"\",\"\",IF(AG607>National_B_tables[Column3]*1.25,3,IF(AG607<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D607=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D607,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D607,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI607=\"\",\"\",IF(AI607>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI607<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D607=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D607,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D607,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK607=\"\",\"\",IF(AK607>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK607<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D607=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D607,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D607,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM607=\"\",\"\",IF(AM607>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM607<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D607=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D607,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D607,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D607,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D607=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D607,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ607=\"\",\"\",IF(AQ607<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ607>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS607=\"\",\"\",AS607<1.5,\"High impact\",AS607>2.5,\"Low impact\",AND(AS607>=1.5,AS607<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS607=\"\",\"\",AS607>2.5,1,AND(AS607>=1.5,AS607<=2.5),2,AS607<1.5,3)","v":""},null,{"$f":"IF(B607=\"\",\"\",IF(OR(AE607=\"\",AT607=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE607,AU607)))","v":""}]
[{"$f":"IF('Census match'!A607=\"\",\"\",'Census match'!A607)","v":""},{"$f":"IF('Census match'!B607=\"\",\"\",'Census match'!B607)","v":""},{"$f":"IF(AND(NOT(A608=\"\"),'Census match'!E607=\"\"),\"No Census match\",'Census match'!E607)","v":""},{"$f":"'Census match'!J607","v":""},{"$f":"IF($D608=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D608,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D608=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D608,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C607=\"\",D608=\"\"),\"\",'Facility data'!C607)","v":""},{"$f":"IF(ISNUMBER($G608),IF($G608<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G608)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G608)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),('Cost models'!$F$4+'Cost models'!$E$4*$G608)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),IF($G608<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G608)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G608)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),IF($G608<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G608)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G608)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),_xlfn.IFS(AND($G608<='Cost models'!$C$7,$G608>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G608)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G608<='Cost models'!$C$7,$G608<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G608)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G608>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G608)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),IF($G608<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G608)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G608)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),_xlfn.IFS($G608<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G608)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G608>'Cost models'!$C$9,$G608<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G608)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G608>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G608)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G608),IF($G608<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G608)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G608)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B608=\"\",\"\",IF(ISNUMBER('Facility data'!D607),'Facility data'!D607,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D608)*ISNUMBER('Facility data'!$C607))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D608,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D608,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D608,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W608=\"\",\"\",W608=1,\"Low impact\",W608=2,\"Mid-range impact\",W608=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U608=\"\",\"\",U608<0.01,1,AND(U608>=0.01,U608<=0.02),2,U608>0.02,3)","v":""},null,{"$f":"IF(T608=\"\",\"\",T608/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ608)+(0.0062454442*$Y608)+(-0.0005191748*($AQ608*$Y608))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ608)+(0.0062454442*$Y608)+(-0.0005191748*($AQ608*$Y608))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ608)+(0.0062454442*$Y608)+(-0.0005191748*($AQ608*$Y608))),\"\")","v":""},{"$f":"_xlfn.IFS(Z608=\"\",\"\",Z608<1.5,\"Weak\",AND(Z608>=1.5,Z608<=2.5),\"Mid-Range\",Z608>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z608=\"\",\"\",Z608<1.5,1,AND(Z608>=1.5,Z608<=2.5),2,Z608>2.5,3)","v":""},null,{"$f":"IF(OR(W608=\"\",AB608=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB608,W608))","v":""},{"$f":"_xlfn.IFS(AD608=\"\",\"\",AD608=\"Impact Not Likely to be Substantial\",1,AD608=\"Impact Unclear\",2,AD608=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D608=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D608,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG608=\"\",\"\",IF(AG608>National_B_tables[Column3]*1.25,3,IF(AG608<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D608=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D608,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D608,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI608=\"\",\"\",IF(AI608>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI608<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D608=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D608,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D608,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK608=\"\",\"\",IF(AK608>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK608<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D608=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D608,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D608,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM608=\"\",\"\",IF(AM608>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM608<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D608=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D608,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D608,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D608,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D608=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D608,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ608=\"\",\"\",IF(AQ608<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ608>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS608=\"\",\"\",AS608<1.5,\"High impact\",AS608>2.5,\"Low impact\",AND(AS608>=1.5,AS608<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS608=\"\",\"\",AS608>2.5,1,AND(AS608>=1.5,AS608<=2.5),2,AS608<1.5,3)","v":""},null,{"$f":"IF(B608=\"\",\"\",IF(OR(AE608=\"\",AT608=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE608,AU608)))","v":""}]
[{"$f":"IF('Census match'!A608=\"\",\"\",'Census match'!A608)","v":""},{"$f":"IF('Census match'!B608=\"\",\"\",'Census match'!B608)","v":""},{"$f":"IF(AND(NOT(A609=\"\"),'Census match'!E608=\"\"),\"No Census match\",'Census match'!E608)","v":""},{"$f":"'Census match'!J608","v":""},{"$f":"IF($D609=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D609,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D609=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D609,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C608=\"\",D609=\"\"),\"\",'Facility data'!C608)","v":""},{"$f":"IF(ISNUMBER($G609),IF($G609<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G609)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G609)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),('Cost models'!$F$4+'Cost models'!$E$4*$G609)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),IF($G609<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G609)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G609)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),IF($G609<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G609)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G609)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),_xlfn.IFS(AND($G609<='Cost models'!$C$7,$G609>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G609)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G609<='Cost models'!$C$7,$G609<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G609)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G609>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G609)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),IF($G609<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G609)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G609)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),_xlfn.IFS($G609<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G609)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G609>'Cost models'!$C$9,$G609<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G609)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G609>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G609)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G609),IF($G609<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G609)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G609)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B609=\"\",\"\",IF(ISNUMBER('Facility data'!D608),'Facility data'!D608,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D609)*ISNUMBER('Facility data'!$C608))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D609,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D609,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D609,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W609=\"\",\"\",W609=1,\"Low impact\",W609=2,\"Mid-range impact\",W609=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U609=\"\",\"\",U609<0.01,1,AND(U609>=0.01,U609<=0.02),2,U609>0.02,3)","v":""},null,{"$f":"IF(T609=\"\",\"\",T609/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ609)+(0.0062454442*$Y609)+(-0.0005191748*($AQ609*$Y609))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ609)+(0.0062454442*$Y609)+(-0.0005191748*($AQ609*$Y609))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ609)+(0.0062454442*$Y609)+(-0.0005191748*($AQ609*$Y609))),\"\")","v":""},{"$f":"_xlfn.IFS(Z609=\"\",\"\",Z609<1.5,\"Weak\",AND(Z609>=1.5,Z609<=2.5),\"Mid-Range\",Z609>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z609=\"\",\"\",Z609<1.5,1,AND(Z609>=1.5,Z609<=2.5),2,Z609>2.5,3)","v":""},null,{"$f":"IF(OR(W609=\"\",AB609=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB609,W609))","v":""},{"$f":"_xlfn.IFS(AD609=\"\",\"\",AD609=\"Impact Not Likely to be Substantial\",1,AD609=\"Impact Unclear\",2,AD609=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D609=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D609,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG609=\"\",\"\",IF(AG609>National_B_tables[Column3]*1.25,3,IF(AG609<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D609=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D609,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D609,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI609=\"\",\"\",IF(AI609>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI609<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D609=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D609,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D609,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK609=\"\",\"\",IF(AK609>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK609<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D609=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D609,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D609,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM609=\"\",\"\",IF(AM609>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM609<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D609=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D609,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D609,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D609,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D609=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D609,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ609=\"\",\"\",IF(AQ609<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ609>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS609=\"\",\"\",AS609<1.5,\"High impact\",AS609>2.5,\"Low impact\",AND(AS609>=1.5,AS609<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS609=\"\",\"\",AS609>2.5,1,AND(AS609>=1.5,AS609<=2.5),2,AS609<1.5,3)","v":""},null,{"$f":"IF(B609=\"\",\"\",IF(OR(AE609=\"\",AT609=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE609,AU609)))","v":""}]
[{"$f":"IF('Census match'!A609=\"\",\"\",'Census match'!A609)","v":""},{"$f":"IF('Census match'!B609=\"\",\"\",'Census match'!B609)","v":""},{"$f":"IF(AND(NOT(A610=\"\"),'Census match'!E609=\"\"),\"No Census match\",'Census match'!E609)","v":""},{"$f":"'Census match'!J609","v":""},{"$f":"IF($D610=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D610,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D610=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D610,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C609=\"\",D610=\"\"),\"\",'Facility data'!C609)","v":""},{"$f":"IF(ISNUMBER($G610),IF($G610<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G610)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G610)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),('Cost models'!$F$4+'Cost models'!$E$4*$G610)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),IF($G610<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G610)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G610)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),IF($G610<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G610)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G610)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),_xlfn.IFS(AND($G610<='Cost models'!$C$7,$G610>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G610)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G610<='Cost models'!$C$7,$G610<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G610)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G610>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G610)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),IF($G610<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G610)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G610)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),_xlfn.IFS($G610<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G610)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G610>'Cost models'!$C$9,$G610<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G610)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G610>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G610)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G610),IF($G610<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G610)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G610)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B610=\"\",\"\",IF(ISNUMBER('Facility data'!D609),'Facility data'!D609,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D610)*ISNUMBER('Facility data'!$C609))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D610,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D610,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D610,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W610=\"\",\"\",W610=1,\"Low impact\",W610=2,\"Mid-range impact\",W610=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U610=\"\",\"\",U610<0.01,1,AND(U610>=0.01,U610<=0.02),2,U610>0.02,3)","v":""},null,{"$f":"IF(T610=\"\",\"\",T610/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ610)+(0.0062454442*$Y610)+(-0.0005191748*($AQ610*$Y610))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ610)+(0.0062454442*$Y610)+(-0.0005191748*($AQ610*$Y610))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ610)+(0.0062454442*$Y610)+(-0.0005191748*($AQ610*$Y610))),\"\")","v":""},{"$f":"_xlfn.IFS(Z610=\"\",\"\",Z610<1.5,\"Weak\",AND(Z610>=1.5,Z610<=2.5),\"Mid-Range\",Z610>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z610=\"\",\"\",Z610<1.5,1,AND(Z610>=1.5,Z610<=2.5),2,Z610>2.5,3)","v":""},null,{"$f":"IF(OR(W610=\"\",AB610=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB610,W610))","v":""},{"$f":"_xlfn.IFS(AD610=\"\",\"\",AD610=\"Impact Not Likely to be Substantial\",1,AD610=\"Impact Unclear\",2,AD610=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D610=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D610,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG610=\"\",\"\",IF(AG610>National_B_tables[Column3]*1.25,3,IF(AG610<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D610=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D610,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D610,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI610=\"\",\"\",IF(AI610>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI610<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D610=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D610,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D610,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK610=\"\",\"\",IF(AK610>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK610<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D610=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D610,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D610,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM610=\"\",\"\",IF(AM610>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM610<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D610=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D610,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D610,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D610,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D610=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D610,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ610=\"\",\"\",IF(AQ610<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ610>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS610=\"\",\"\",AS610<1.5,\"High impact\",AS610>2.5,\"Low impact\",AND(AS610>=1.5,AS610<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS610=\"\",\"\",AS610>2.5,1,AND(AS610>=1.5,AS610<=2.5),2,AS610<1.5,3)","v":""},null,{"$f":"IF(B610=\"\",\"\",IF(OR(AE610=\"\",AT610=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE610,AU610)))","v":""}]
[{"$f":"IF('Census match'!A610=\"\",\"\",'Census match'!A610)","v":""},{"$f":"IF('Census match'!B610=\"\",\"\",'Census match'!B610)","v":""},{"$f":"IF(AND(NOT(A611=\"\"),'Census match'!E610=\"\"),\"No Census match\",'Census match'!E610)","v":""},{"$f":"'Census match'!J610","v":""},{"$f":"IF($D611=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D611,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D611=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D611,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C610=\"\",D611=\"\"),\"\",'Facility data'!C610)","v":""},{"$f":"IF(ISNUMBER($G611),IF($G611<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G611)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G611)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),('Cost models'!$F$4+'Cost models'!$E$4*$G611)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),IF($G611<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G611)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G611)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),IF($G611<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G611)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G611)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),_xlfn.IFS(AND($G611<='Cost models'!$C$7,$G611>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G611)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G611<='Cost models'!$C$7,$G611<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G611)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G611>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G611)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),IF($G611<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G611)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G611)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),_xlfn.IFS($G611<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G611)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G611>'Cost models'!$C$9,$G611<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G611)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G611>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G611)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G611),IF($G611<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G611)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G611)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B611=\"\",\"\",IF(ISNUMBER('Facility data'!D610),'Facility data'!D610,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D611)*ISNUMBER('Facility data'!$C610))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D611,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D611,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D611,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W611=\"\",\"\",W611=1,\"Low impact\",W611=2,\"Mid-range impact\",W611=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U611=\"\",\"\",U611<0.01,1,AND(U611>=0.01,U611<=0.02),2,U611>0.02,3)","v":""},null,{"$f":"IF(T611=\"\",\"\",T611/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ611)+(0.0062454442*$Y611)+(-0.0005191748*($AQ611*$Y611))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ611)+(0.0062454442*$Y611)+(-0.0005191748*($AQ611*$Y611))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ611)+(0.0062454442*$Y611)+(-0.0005191748*($AQ611*$Y611))),\"\")","v":""},{"$f":"_xlfn.IFS(Z611=\"\",\"\",Z611<1.5,\"Weak\",AND(Z611>=1.5,Z611<=2.5),\"Mid-Range\",Z611>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z611=\"\",\"\",Z611<1.5,1,AND(Z611>=1.5,Z611<=2.5),2,Z611>2.5,3)","v":""},null,{"$f":"IF(OR(W611=\"\",AB611=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB611,W611))","v":""},{"$f":"_xlfn.IFS(AD611=\"\",\"\",AD611=\"Impact Not Likely to be Substantial\",1,AD611=\"Impact Unclear\",2,AD611=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D611=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D611,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG611=\"\",\"\",IF(AG611>National_B_tables[Column3]*1.25,3,IF(AG611<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D611=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D611,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D611,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI611=\"\",\"\",IF(AI611>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI611<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D611=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D611,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D611,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK611=\"\",\"\",IF(AK611>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK611<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D611=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D611,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D611,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM611=\"\",\"\",IF(AM611>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM611<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D611=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D611,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D611,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D611,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D611=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D611,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ611=\"\",\"\",IF(AQ611<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ611>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS611=\"\",\"\",AS611<1.5,\"High impact\",AS611>2.5,\"Low impact\",AND(AS611>=1.5,AS611<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS611=\"\",\"\",AS611>2.5,1,AND(AS611>=1.5,AS611<=2.5),2,AS611<1.5,3)","v":""},null,{"$f":"IF(B611=\"\",\"\",IF(OR(AE611=\"\",AT611=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE611,AU611)))","v":""}]
[{"$f":"IF('Census match'!A611=\"\",\"\",'Census match'!A611)","v":""},{"$f":"IF('Census match'!B611=\"\",\"\",'Census match'!B611)","v":""},{"$f":"IF(AND(NOT(A612=\"\"),'Census match'!E611=\"\"),\"No Census match\",'Census match'!E611)","v":""},{"$f":"'Census match'!J611","v":""},{"$f":"IF($D612=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D612,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D612=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D612,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C611=\"\",D612=\"\"),\"\",'Facility data'!C611)","v":""},{"$f":"IF(ISNUMBER($G612),IF($G612<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G612)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G612)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),('Cost models'!$F$4+'Cost models'!$E$4*$G612)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),IF($G612<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G612)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G612)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),IF($G612<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G612)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G612)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),_xlfn.IFS(AND($G612<='Cost models'!$C$7,$G612>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G612)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G612<='Cost models'!$C$7,$G612<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G612)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G612>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G612)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),IF($G612<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G612)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G612)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),_xlfn.IFS($G612<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G612)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G612>'Cost models'!$C$9,$G612<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G612)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G612>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G612)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G612),IF($G612<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G612)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G612)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B612=\"\",\"\",IF(ISNUMBER('Facility data'!D611),'Facility data'!D611,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D612)*ISNUMBER('Facility data'!$C611))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D612,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D612,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D612,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W612=\"\",\"\",W612=1,\"Low impact\",W612=2,\"Mid-range impact\",W612=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U612=\"\",\"\",U612<0.01,1,AND(U612>=0.01,U612<=0.02),2,U612>0.02,3)","v":""},null,{"$f":"IF(T612=\"\",\"\",T612/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ612)+(0.0062454442*$Y612)+(-0.0005191748*($AQ612*$Y612))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ612)+(0.0062454442*$Y612)+(-0.0005191748*($AQ612*$Y612))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ612)+(0.0062454442*$Y612)+(-0.0005191748*($AQ612*$Y612))),\"\")","v":""},{"$f":"_xlfn.IFS(Z612=\"\",\"\",Z612<1.5,\"Weak\",AND(Z612>=1.5,Z612<=2.5),\"Mid-Range\",Z612>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z612=\"\",\"\",Z612<1.5,1,AND(Z612>=1.5,Z612<=2.5),2,Z612>2.5,3)","v":""},null,{"$f":"IF(OR(W612=\"\",AB612=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB612,W612))","v":""},{"$f":"_xlfn.IFS(AD612=\"\",\"\",AD612=\"Impact Not Likely to be Substantial\",1,AD612=\"Impact Unclear\",2,AD612=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D612=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D612,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG612=\"\",\"\",IF(AG612>National_B_tables[Column3]*1.25,3,IF(AG612<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D612=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D612,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D612,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI612=\"\",\"\",IF(AI612>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI612<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D612=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D612,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D612,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK612=\"\",\"\",IF(AK612>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK612<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D612=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D612,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D612,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM612=\"\",\"\",IF(AM612>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM612<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D612=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D612,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D612,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D612,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D612=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D612,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ612=\"\",\"\",IF(AQ612<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ612>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS612=\"\",\"\",AS612<1.5,\"High impact\",AS612>2.5,\"Low impact\",AND(AS612>=1.5,AS612<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS612=\"\",\"\",AS612>2.5,1,AND(AS612>=1.5,AS612<=2.5),2,AS612<1.5,3)","v":""},null,{"$f":"IF(B612=\"\",\"\",IF(OR(AE612=\"\",AT612=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE612,AU612)))","v":""}]
[{"$f":"IF('Census match'!A612=\"\",\"\",'Census match'!A612)","v":""},{"$f":"IF('Census match'!B612=\"\",\"\",'Census match'!B612)","v":""},{"$f":"IF(AND(NOT(A613=\"\"),'Census match'!E612=\"\"),\"No Census match\",'Census match'!E612)","v":""},{"$f":"'Census match'!J612","v":""},{"$f":"IF($D613=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D613,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D613=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D613,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C612=\"\",D613=\"\"),\"\",'Facility data'!C612)","v":""},{"$f":"IF(ISNUMBER($G613),IF($G613<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G613)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G613)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),('Cost models'!$F$4+'Cost models'!$E$4*$G613)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),IF($G613<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G613)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G613)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),IF($G613<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G613)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G613)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),_xlfn.IFS(AND($G613<='Cost models'!$C$7,$G613>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G613)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G613<='Cost models'!$C$7,$G613<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G613)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G613>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G613)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),IF($G613<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G613)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G613)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),_xlfn.IFS($G613<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G613)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G613>'Cost models'!$C$9,$G613<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G613)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G613>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G613)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G613),IF($G613<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G613)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G613)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B613=\"\",\"\",IF(ISNUMBER('Facility data'!D612),'Facility data'!D612,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D613)*ISNUMBER('Facility data'!$C612))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D613,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D613,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D613,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W613=\"\",\"\",W613=1,\"Low impact\",W613=2,\"Mid-range impact\",W613=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U613=\"\",\"\",U613<0.01,1,AND(U613>=0.01,U613<=0.02),2,U613>0.02,3)","v":""},null,{"$f":"IF(T613=\"\",\"\",T613/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ613)+(0.0062454442*$Y613)+(-0.0005191748*($AQ613*$Y613))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ613)+(0.0062454442*$Y613)+(-0.0005191748*($AQ613*$Y613))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ613)+(0.0062454442*$Y613)+(-0.0005191748*($AQ613*$Y613))),\"\")","v":""},{"$f":"_xlfn.IFS(Z613=\"\",\"\",Z613<1.5,\"Weak\",AND(Z613>=1.5,Z613<=2.5),\"Mid-Range\",Z613>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z613=\"\",\"\",Z613<1.5,1,AND(Z613>=1.5,Z613<=2.5),2,Z613>2.5,3)","v":""},null,{"$f":"IF(OR(W613=\"\",AB613=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB613,W613))","v":""},{"$f":"_xlfn.IFS(AD613=\"\",\"\",AD613=\"Impact Not Likely to be Substantial\",1,AD613=\"Impact Unclear\",2,AD613=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D613=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D613,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG613=\"\",\"\",IF(AG613>National_B_tables[Column3]*1.25,3,IF(AG613<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D613=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D613,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D613,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI613=\"\",\"\",IF(AI613>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI613<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D613=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D613,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D613,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK613=\"\",\"\",IF(AK613>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK613<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D613=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D613,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D613,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM613=\"\",\"\",IF(AM613>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM613<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D613=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D613,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D613,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D613,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D613=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D613,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ613=\"\",\"\",IF(AQ613<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ613>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS613=\"\",\"\",AS613<1.5,\"High impact\",AS613>2.5,\"Low impact\",AND(AS613>=1.5,AS613<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS613=\"\",\"\",AS613>2.5,1,AND(AS613>=1.5,AS613<=2.5),2,AS613<1.5,3)","v":""},null,{"$f":"IF(B613=\"\",\"\",IF(OR(AE613=\"\",AT613=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE613,AU613)))","v":""}]
[{"$f":"IF('Census match'!A613=\"\",\"\",'Census match'!A613)","v":""},{"$f":"IF('Census match'!B613=\"\",\"\",'Census match'!B613)","v":""},{"$f":"IF(AND(NOT(A614=\"\"),'Census match'!E613=\"\"),\"No Census match\",'Census match'!E613)","v":""},{"$f":"'Census match'!J613","v":""},{"$f":"IF($D614=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D614,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D614=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D614,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C613=\"\",D614=\"\"),\"\",'Facility data'!C613)","v":""},{"$f":"IF(ISNUMBER($G614),IF($G614<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G614)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G614)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),('Cost models'!$F$4+'Cost models'!$E$4*$G614)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),IF($G614<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G614)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G614)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),IF($G614<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G614)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G614)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),_xlfn.IFS(AND($G614<='Cost models'!$C$7,$G614>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G614)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G614<='Cost models'!$C$7,$G614<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G614)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G614>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G614)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),IF($G614<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G614)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G614)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),_xlfn.IFS($G614<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G614)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G614>'Cost models'!$C$9,$G614<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G614)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G614>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G614)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G614),IF($G614<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G614)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G614)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B614=\"\",\"\",IF(ISNUMBER('Facility data'!D613),'Facility data'!D613,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D614)*ISNUMBER('Facility data'!$C613))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D614,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D614,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D614,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W614=\"\",\"\",W614=1,\"Low impact\",W614=2,\"Mid-range impact\",W614=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U614=\"\",\"\",U614<0.01,1,AND(U614>=0.01,U614<=0.02),2,U614>0.02,3)","v":""},null,{"$f":"IF(T614=\"\",\"\",T614/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ614)+(0.0062454442*$Y614)+(-0.0005191748*($AQ614*$Y614))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ614)+(0.0062454442*$Y614)+(-0.0005191748*($AQ614*$Y614))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ614)+(0.0062454442*$Y614)+(-0.0005191748*($AQ614*$Y614))),\"\")","v":""},{"$f":"_xlfn.IFS(Z614=\"\",\"\",Z614<1.5,\"Weak\",AND(Z614>=1.5,Z614<=2.5),\"Mid-Range\",Z614>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z614=\"\",\"\",Z614<1.5,1,AND(Z614>=1.5,Z614<=2.5),2,Z614>2.5,3)","v":""},null,{"$f":"IF(OR(W614=\"\",AB614=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB614,W614))","v":""},{"$f":"_xlfn.IFS(AD614=\"\",\"\",AD614=\"Impact Not Likely to be Substantial\",1,AD614=\"Impact Unclear\",2,AD614=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D614=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D614,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG614=\"\",\"\",IF(AG614>National_B_tables[Column3]*1.25,3,IF(AG614<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D614=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D614,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D614,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI614=\"\",\"\",IF(AI614>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI614<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D614=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D614,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D614,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK614=\"\",\"\",IF(AK614>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK614<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D614=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D614,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D614,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM614=\"\",\"\",IF(AM614>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM614<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D614=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D614,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D614,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D614,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D614=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D614,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ614=\"\",\"\",IF(AQ614<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ614>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS614=\"\",\"\",AS614<1.5,\"High impact\",AS614>2.5,\"Low impact\",AND(AS614>=1.5,AS614<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS614=\"\",\"\",AS614>2.5,1,AND(AS614>=1.5,AS614<=2.5),2,AS614<1.5,3)","v":""},null,{"$f":"IF(B614=\"\",\"\",IF(OR(AE614=\"\",AT614=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE614,AU614)))","v":""}]
[{"$f":"IF('Census match'!A614=\"\",\"\",'Census match'!A614)","v":""},{"$f":"IF('Census match'!B614=\"\",\"\",'Census match'!B614)","v":""},{"$f":"IF(AND(NOT(A615=\"\"),'Census match'!E614=\"\"),\"No Census match\",'Census match'!E614)","v":""},{"$f":"'Census match'!J614","v":""},{"$f":"IF($D615=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D615,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D615=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D615,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C614=\"\",D615=\"\"),\"\",'Facility data'!C614)","v":""},{"$f":"IF(ISNUMBER($G615),IF($G615<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G615)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G615)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),('Cost models'!$F$4+'Cost models'!$E$4*$G615)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),IF($G615<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G615)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G615)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),IF($G615<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G615)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G615)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),_xlfn.IFS(AND($G615<='Cost models'!$C$7,$G615>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G615)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G615<='Cost models'!$C$7,$G615<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G615)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G615>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G615)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),IF($G615<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G615)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G615)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),_xlfn.IFS($G615<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G615)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G615>'Cost models'!$C$9,$G615<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G615)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G615>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G615)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G615),IF($G615<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G615)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G615)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B615=\"\",\"\",IF(ISNUMBER('Facility data'!D614),'Facility data'!D614,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D615)*ISNUMBER('Facility data'!$C614))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D615,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D615,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D615,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W615=\"\",\"\",W615=1,\"Low impact\",W615=2,\"Mid-range impact\",W615=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U615=\"\",\"\",U615<0.01,1,AND(U615>=0.01,U615<=0.02),2,U615>0.02,3)","v":""},null,{"$f":"IF(T615=\"\",\"\",T615/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ615)+(0.0062454442*$Y615)+(-0.0005191748*($AQ615*$Y615))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ615)+(0.0062454442*$Y615)+(-0.0005191748*($AQ615*$Y615))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ615)+(0.0062454442*$Y615)+(-0.0005191748*($AQ615*$Y615))),\"\")","v":""},{"$f":"_xlfn.IFS(Z615=\"\",\"\",Z615<1.5,\"Weak\",AND(Z615>=1.5,Z615<=2.5),\"Mid-Range\",Z615>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z615=\"\",\"\",Z615<1.5,1,AND(Z615>=1.5,Z615<=2.5),2,Z615>2.5,3)","v":""},null,{"$f":"IF(OR(W615=\"\",AB615=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB615,W615))","v":""},{"$f":"_xlfn.IFS(AD615=\"\",\"\",AD615=\"Impact Not Likely to be Substantial\",1,AD615=\"Impact Unclear\",2,AD615=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D615=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D615,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG615=\"\",\"\",IF(AG615>National_B_tables[Column3]*1.25,3,IF(AG615<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D615=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D615,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D615,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI615=\"\",\"\",IF(AI615>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI615<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D615=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D615,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D615,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK615=\"\",\"\",IF(AK615>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK615<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D615=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D615,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D615,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM615=\"\",\"\",IF(AM615>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM615<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D615=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D615,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D615,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D615,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D615=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D615,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ615=\"\",\"\",IF(AQ615<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ615>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS615=\"\",\"\",AS615<1.5,\"High impact\",AS615>2.5,\"Low impact\",AND(AS615>=1.5,AS615<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS615=\"\",\"\",AS615>2.5,1,AND(AS615>=1.5,AS615<=2.5),2,AS615<1.5,3)","v":""},null,{"$f":"IF(B615=\"\",\"\",IF(OR(AE615=\"\",AT615=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE615,AU615)))","v":""}]
[{"$f":"IF('Census match'!A615=\"\",\"\",'Census match'!A615)","v":""},{"$f":"IF('Census match'!B615=\"\",\"\",'Census match'!B615)","v":""},{"$f":"IF(AND(NOT(A616=\"\"),'Census match'!E615=\"\"),\"No Census match\",'Census match'!E615)","v":""},{"$f":"'Census match'!J615","v":""},{"$f":"IF($D616=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D616,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D616=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D616,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C615=\"\",D616=\"\"),\"\",'Facility data'!C615)","v":""},{"$f":"IF(ISNUMBER($G616),IF($G616<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G616)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G616)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),('Cost models'!$F$4+'Cost models'!$E$4*$G616)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),IF($G616<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G616)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G616)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),IF($G616<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G616)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G616)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),_xlfn.IFS(AND($G616<='Cost models'!$C$7,$G616>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G616)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G616<='Cost models'!$C$7,$G616<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G616)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G616>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G616)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),IF($G616<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G616)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G616)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),_xlfn.IFS($G616<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G616)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G616>'Cost models'!$C$9,$G616<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G616)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G616>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G616)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G616),IF($G616<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G616)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G616)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B616=\"\",\"\",IF(ISNUMBER('Facility data'!D615),'Facility data'!D615,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D616)*ISNUMBER('Facility data'!$C615))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D616,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D616,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D616,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W616=\"\",\"\",W616=1,\"Low impact\",W616=2,\"Mid-range impact\",W616=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U616=\"\",\"\",U616<0.01,1,AND(U616>=0.01,U616<=0.02),2,U616>0.02,3)","v":""},null,{"$f":"IF(T616=\"\",\"\",T616/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ616)+(0.0062454442*$Y616)+(-0.0005191748*($AQ616*$Y616))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ616)+(0.0062454442*$Y616)+(-0.0005191748*($AQ616*$Y616))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ616)+(0.0062454442*$Y616)+(-0.0005191748*($AQ616*$Y616))),\"\")","v":""},{"$f":"_xlfn.IFS(Z616=\"\",\"\",Z616<1.5,\"Weak\",AND(Z616>=1.5,Z616<=2.5),\"Mid-Range\",Z616>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z616=\"\",\"\",Z616<1.5,1,AND(Z616>=1.5,Z616<=2.5),2,Z616>2.5,3)","v":""},null,{"$f":"IF(OR(W616=\"\",AB616=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB616,W616))","v":""},{"$f":"_xlfn.IFS(AD616=\"\",\"\",AD616=\"Impact Not Likely to be Substantial\",1,AD616=\"Impact Unclear\",2,AD616=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D616=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D616,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG616=\"\",\"\",IF(AG616>National_B_tables[Column3]*1.25,3,IF(AG616<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D616=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D616,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D616,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI616=\"\",\"\",IF(AI616>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI616<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D616=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D616,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D616,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK616=\"\",\"\",IF(AK616>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK616<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D616=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D616,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D616,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM616=\"\",\"\",IF(AM616>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM616<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D616=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D616,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D616,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D616,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D616=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D616,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ616=\"\",\"\",IF(AQ616<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ616>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS616=\"\",\"\",AS616<1.5,\"High impact\",AS616>2.5,\"Low impact\",AND(AS616>=1.5,AS616<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS616=\"\",\"\",AS616>2.5,1,AND(AS616>=1.5,AS616<=2.5),2,AS616<1.5,3)","v":""},null,{"$f":"IF(B616=\"\",\"\",IF(OR(AE616=\"\",AT616=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE616,AU616)))","v":""}]
[{"$f":"IF('Census match'!A616=\"\",\"\",'Census match'!A616)","v":""},{"$f":"IF('Census match'!B616=\"\",\"\",'Census match'!B616)","v":""},{"$f":"IF(AND(NOT(A617=\"\"),'Census match'!E616=\"\"),\"No Census match\",'Census match'!E616)","v":""},{"$f":"'Census match'!J616","v":""},{"$f":"IF($D617=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D617,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D617=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D617,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C616=\"\",D617=\"\"),\"\",'Facility data'!C616)","v":""},{"$f":"IF(ISNUMBER($G617),IF($G617<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G617)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G617)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),('Cost models'!$F$4+'Cost models'!$E$4*$G617)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),IF($G617<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G617)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G617)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),IF($G617<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G617)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G617)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),_xlfn.IFS(AND($G617<='Cost models'!$C$7,$G617>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G617)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G617<='Cost models'!$C$7,$G617<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G617)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G617>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G617)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),IF($G617<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G617)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G617)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),_xlfn.IFS($G617<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G617)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G617>'Cost models'!$C$9,$G617<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G617)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G617>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G617)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G617),IF($G617<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G617)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G617)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B617=\"\",\"\",IF(ISNUMBER('Facility data'!D616),'Facility data'!D616,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D617)*ISNUMBER('Facility data'!$C616))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D617,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D617,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D617,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W617=\"\",\"\",W617=1,\"Low impact\",W617=2,\"Mid-range impact\",W617=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U617=\"\",\"\",U617<0.01,1,AND(U617>=0.01,U617<=0.02),2,U617>0.02,3)","v":""},null,{"$f":"IF(T617=\"\",\"\",T617/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ617)+(0.0062454442*$Y617)+(-0.0005191748*($AQ617*$Y617))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ617)+(0.0062454442*$Y617)+(-0.0005191748*($AQ617*$Y617))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ617)+(0.0062454442*$Y617)+(-0.0005191748*($AQ617*$Y617))),\"\")","v":""},{"$f":"_xlfn.IFS(Z617=\"\",\"\",Z617<1.5,\"Weak\",AND(Z617>=1.5,Z617<=2.5),\"Mid-Range\",Z617>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z617=\"\",\"\",Z617<1.5,1,AND(Z617>=1.5,Z617<=2.5),2,Z617>2.5,3)","v":""},null,{"$f":"IF(OR(W617=\"\",AB617=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB617,W617))","v":""},{"$f":"_xlfn.IFS(AD617=\"\",\"\",AD617=\"Impact Not Likely to be Substantial\",1,AD617=\"Impact Unclear\",2,AD617=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D617=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D617,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG617=\"\",\"\",IF(AG617>National_B_tables[Column3]*1.25,3,IF(AG617<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D617=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D617,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D617,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI617=\"\",\"\",IF(AI617>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI617<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D617=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D617,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D617,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK617=\"\",\"\",IF(AK617>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK617<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D617=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D617,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D617,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM617=\"\",\"\",IF(AM617>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM617<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D617=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D617,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D617,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D617,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D617=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D617,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ617=\"\",\"\",IF(AQ617<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ617>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS617=\"\",\"\",AS617<1.5,\"High impact\",AS617>2.5,\"Low impact\",AND(AS617>=1.5,AS617<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS617=\"\",\"\",AS617>2.5,1,AND(AS617>=1.5,AS617<=2.5),2,AS617<1.5,3)","v":""},null,{"$f":"IF(B617=\"\",\"\",IF(OR(AE617=\"\",AT617=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE617,AU617)))","v":""}]
[{"$f":"IF('Census match'!A617=\"\",\"\",'Census match'!A617)","v":""},{"$f":"IF('Census match'!B617=\"\",\"\",'Census match'!B617)","v":""},{"$f":"IF(AND(NOT(A618=\"\"),'Census match'!E617=\"\"),\"No Census match\",'Census match'!E617)","v":""},{"$f":"'Census match'!J617","v":""},{"$f":"IF($D618=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D618,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D618=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D618,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C617=\"\",D618=\"\"),\"\",'Facility data'!C617)","v":""},{"$f":"IF(ISNUMBER($G618),IF($G618<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G618)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G618)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),('Cost models'!$F$4+'Cost models'!$E$4*$G618)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),IF($G618<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G618)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G618)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),IF($G618<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G618)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G618)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),_xlfn.IFS(AND($G618<='Cost models'!$C$7,$G618>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G618)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G618<='Cost models'!$C$7,$G618<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G618)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G618>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G618)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),IF($G618<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G618)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G618)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),_xlfn.IFS($G618<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G618)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G618>'Cost models'!$C$9,$G618<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G618)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G618>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G618)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G618),IF($G618<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G618)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G618)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B618=\"\",\"\",IF(ISNUMBER('Facility data'!D617),'Facility data'!D617,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D618)*ISNUMBER('Facility data'!$C617))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D618,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D618,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D618,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W618=\"\",\"\",W618=1,\"Low impact\",W618=2,\"Mid-range impact\",W618=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U618=\"\",\"\",U618<0.01,1,AND(U618>=0.01,U618<=0.02),2,U618>0.02,3)","v":""},null,{"$f":"IF(T618=\"\",\"\",T618/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ618)+(0.0062454442*$Y618)+(-0.0005191748*($AQ618*$Y618))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ618)+(0.0062454442*$Y618)+(-0.0005191748*($AQ618*$Y618))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ618)+(0.0062454442*$Y618)+(-0.0005191748*($AQ618*$Y618))),\"\")","v":""},{"$f":"_xlfn.IFS(Z618=\"\",\"\",Z618<1.5,\"Weak\",AND(Z618>=1.5,Z618<=2.5),\"Mid-Range\",Z618>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z618=\"\",\"\",Z618<1.5,1,AND(Z618>=1.5,Z618<=2.5),2,Z618>2.5,3)","v":""},null,{"$f":"IF(OR(W618=\"\",AB618=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB618,W618))","v":""},{"$f":"_xlfn.IFS(AD618=\"\",\"\",AD618=\"Impact Not Likely to be Substantial\",1,AD618=\"Impact Unclear\",2,AD618=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D618=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D618,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG618=\"\",\"\",IF(AG618>National_B_tables[Column3]*1.25,3,IF(AG618<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D618=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D618,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D618,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI618=\"\",\"\",IF(AI618>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI618<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D618=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D618,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D618,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK618=\"\",\"\",IF(AK618>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK618<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D618=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D618,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D618,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM618=\"\",\"\",IF(AM618>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM618<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D618=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D618,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D618,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D618,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D618=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D618,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ618=\"\",\"\",IF(AQ618<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ618>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS618=\"\",\"\",AS618<1.5,\"High impact\",AS618>2.5,\"Low impact\",AND(AS618>=1.5,AS618<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS618=\"\",\"\",AS618>2.5,1,AND(AS618>=1.5,AS618<=2.5),2,AS618<1.5,3)","v":""},null,{"$f":"IF(B618=\"\",\"\",IF(OR(AE618=\"\",AT618=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE618,AU618)))","v":""}]
[{"$f":"IF('Census match'!A618=\"\",\"\",'Census match'!A618)","v":""},{"$f":"IF('Census match'!B618=\"\",\"\",'Census match'!B618)","v":""},{"$f":"IF(AND(NOT(A619=\"\"),'Census match'!E618=\"\"),\"No Census match\",'Census match'!E618)","v":""},{"$f":"'Census match'!J618","v":""},{"$f":"IF($D619=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D619,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D619=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D619,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C618=\"\",D619=\"\"),\"\",'Facility data'!C618)","v":""},{"$f":"IF(ISNUMBER($G619),IF($G619<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G619)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G619)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),('Cost models'!$F$4+'Cost models'!$E$4*$G619)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),IF($G619<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G619)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G619)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),IF($G619<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G619)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G619)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),_xlfn.IFS(AND($G619<='Cost models'!$C$7,$G619>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G619)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G619<='Cost models'!$C$7,$G619<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G619)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G619>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G619)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),IF($G619<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G619)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G619)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),_xlfn.IFS($G619<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G619)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G619>'Cost models'!$C$9,$G619<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G619)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G619>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G619)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G619),IF($G619<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G619)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G619)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B619=\"\",\"\",IF(ISNUMBER('Facility data'!D618),'Facility data'!D618,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D619)*ISNUMBER('Facility data'!$C618))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D619,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D619,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D619,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W619=\"\",\"\",W619=1,\"Low impact\",W619=2,\"Mid-range impact\",W619=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U619=\"\",\"\",U619<0.01,1,AND(U619>=0.01,U619<=0.02),2,U619>0.02,3)","v":""},null,{"$f":"IF(T619=\"\",\"\",T619/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ619)+(0.0062454442*$Y619)+(-0.0005191748*($AQ619*$Y619))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ619)+(0.0062454442*$Y619)+(-0.0005191748*($AQ619*$Y619))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ619)+(0.0062454442*$Y619)+(-0.0005191748*($AQ619*$Y619))),\"\")","v":""},{"$f":"_xlfn.IFS(Z619=\"\",\"\",Z619<1.5,\"Weak\",AND(Z619>=1.5,Z619<=2.5),\"Mid-Range\",Z619>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z619=\"\",\"\",Z619<1.5,1,AND(Z619>=1.5,Z619<=2.5),2,Z619>2.5,3)","v":""},null,{"$f":"IF(OR(W619=\"\",AB619=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB619,W619))","v":""},{"$f":"_xlfn.IFS(AD619=\"\",\"\",AD619=\"Impact Not Likely to be Substantial\",1,AD619=\"Impact Unclear\",2,AD619=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D619=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D619,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG619=\"\",\"\",IF(AG619>National_B_tables[Column3]*1.25,3,IF(AG619<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D619=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D619,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D619,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI619=\"\",\"\",IF(AI619>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI619<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D619=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D619,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D619,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK619=\"\",\"\",IF(AK619>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK619<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D619=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D619,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D619,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM619=\"\",\"\",IF(AM619>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM619<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D619=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D619,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D619,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D619,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D619=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D619,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ619=\"\",\"\",IF(AQ619<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ619>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS619=\"\",\"\",AS619<1.5,\"High impact\",AS619>2.5,\"Low impact\",AND(AS619>=1.5,AS619<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS619=\"\",\"\",AS619>2.5,1,AND(AS619>=1.5,AS619<=2.5),2,AS619<1.5,3)","v":""},null,{"$f":"IF(B619=\"\",\"\",IF(OR(AE619=\"\",AT619=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE619,AU619)))","v":""}]
[{"$f":"IF('Census match'!A619=\"\",\"\",'Census match'!A619)","v":""},{"$f":"IF('Census match'!B619=\"\",\"\",'Census match'!B619)","v":""},{"$f":"IF(AND(NOT(A620=\"\"),'Census match'!E619=\"\"),\"No Census match\",'Census match'!E619)","v":""},{"$f":"'Census match'!J619","v":""},{"$f":"IF($D620=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D620,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D620=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D620,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C619=\"\",D620=\"\"),\"\",'Facility data'!C619)","v":""},{"$f":"IF(ISNUMBER($G620),IF($G620<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G620)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G620)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),('Cost models'!$F$4+'Cost models'!$E$4*$G620)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),IF($G620<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G620)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G620)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),IF($G620<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G620)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G620)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),_xlfn.IFS(AND($G620<='Cost models'!$C$7,$G620>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G620)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G620<='Cost models'!$C$7,$G620<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G620)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G620>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G620)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),IF($G620<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G620)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G620)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),_xlfn.IFS($G620<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G620)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G620>'Cost models'!$C$9,$G620<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G620)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G620>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G620)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G620),IF($G620<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G620)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G620)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B620=\"\",\"\",IF(ISNUMBER('Facility data'!D619),'Facility data'!D619,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D620)*ISNUMBER('Facility data'!$C619))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D620,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D620,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D620,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W620=\"\",\"\",W620=1,\"Low impact\",W620=2,\"Mid-range impact\",W620=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U620=\"\",\"\",U620<0.01,1,AND(U620>=0.01,U620<=0.02),2,U620>0.02,3)","v":""},null,{"$f":"IF(T620=\"\",\"\",T620/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ620)+(0.0062454442*$Y620)+(-0.0005191748*($AQ620*$Y620))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ620)+(0.0062454442*$Y620)+(-0.0005191748*($AQ620*$Y620))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ620)+(0.0062454442*$Y620)+(-0.0005191748*($AQ620*$Y620))),\"\")","v":""},{"$f":"_xlfn.IFS(Z620=\"\",\"\",Z620<1.5,\"Weak\",AND(Z620>=1.5,Z620<=2.5),\"Mid-Range\",Z620>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z620=\"\",\"\",Z620<1.5,1,AND(Z620>=1.5,Z620<=2.5),2,Z620>2.5,3)","v":""},null,{"$f":"IF(OR(W620=\"\",AB620=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB620,W620))","v":""},{"$f":"_xlfn.IFS(AD620=\"\",\"\",AD620=\"Impact Not Likely to be Substantial\",1,AD620=\"Impact Unclear\",2,AD620=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D620=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D620,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG620=\"\",\"\",IF(AG620>National_B_tables[Column3]*1.25,3,IF(AG620<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D620=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D620,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D620,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI620=\"\",\"\",IF(AI620>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI620<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D620=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D620,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D620,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK620=\"\",\"\",IF(AK620>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK620<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D620=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D620,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D620,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM620=\"\",\"\",IF(AM620>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM620<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D620=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D620,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D620,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D620,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D620=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D620,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ620=\"\",\"\",IF(AQ620<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ620>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS620=\"\",\"\",AS620<1.5,\"High impact\",AS620>2.5,\"Low impact\",AND(AS620>=1.5,AS620<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS620=\"\",\"\",AS620>2.5,1,AND(AS620>=1.5,AS620<=2.5),2,AS620<1.5,3)","v":""},null,{"$f":"IF(B620=\"\",\"\",IF(OR(AE620=\"\",AT620=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE620,AU620)))","v":""}]
[{"$f":"IF('Census match'!A620=\"\",\"\",'Census match'!A620)","v":""},{"$f":"IF('Census match'!B620=\"\",\"\",'Census match'!B620)","v":""},{"$f":"IF(AND(NOT(A621=\"\"),'Census match'!E620=\"\"),\"No Census match\",'Census match'!E620)","v":""},{"$f":"'Census match'!J620","v":""},{"$f":"IF($D621=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D621,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D621=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D621,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C620=\"\",D621=\"\"),\"\",'Facility data'!C620)","v":""},{"$f":"IF(ISNUMBER($G621),IF($G621<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G621)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G621)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),('Cost models'!$F$4+'Cost models'!$E$4*$G621)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),IF($G621<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G621)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G621)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),IF($G621<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G621)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G621)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),_xlfn.IFS(AND($G621<='Cost models'!$C$7,$G621>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G621)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G621<='Cost models'!$C$7,$G621<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G621)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G621>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G621)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),IF($G621<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G621)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G621)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),_xlfn.IFS($G621<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G621)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G621>'Cost models'!$C$9,$G621<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G621)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G621>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G621)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G621),IF($G621<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G621)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G621)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B621=\"\",\"\",IF(ISNUMBER('Facility data'!D620),'Facility data'!D620,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D621)*ISNUMBER('Facility data'!$C620))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D621,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D621,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D621,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W621=\"\",\"\",W621=1,\"Low impact\",W621=2,\"Mid-range impact\",W621=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U621=\"\",\"\",U621<0.01,1,AND(U621>=0.01,U621<=0.02),2,U621>0.02,3)","v":""},null,{"$f":"IF(T621=\"\",\"\",T621/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ621)+(0.0062454442*$Y621)+(-0.0005191748*($AQ621*$Y621))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ621)+(0.0062454442*$Y621)+(-0.0005191748*($AQ621*$Y621))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ621)+(0.0062454442*$Y621)+(-0.0005191748*($AQ621*$Y621))),\"\")","v":""},{"$f":"_xlfn.IFS(Z621=\"\",\"\",Z621<1.5,\"Weak\",AND(Z621>=1.5,Z621<=2.5),\"Mid-Range\",Z621>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z621=\"\",\"\",Z621<1.5,1,AND(Z621>=1.5,Z621<=2.5),2,Z621>2.5,3)","v":""},null,{"$f":"IF(OR(W621=\"\",AB621=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB621,W621))","v":""},{"$f":"_xlfn.IFS(AD621=\"\",\"\",AD621=\"Impact Not Likely to be Substantial\",1,AD621=\"Impact Unclear\",2,AD621=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D621=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D621,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG621=\"\",\"\",IF(AG621>National_B_tables[Column3]*1.25,3,IF(AG621<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D621=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D621,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D621,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI621=\"\",\"\",IF(AI621>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI621<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D621=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D621,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D621,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK621=\"\",\"\",IF(AK621>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK621<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D621=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D621,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D621,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM621=\"\",\"\",IF(AM621>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM621<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D621=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D621,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D621,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D621,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D621=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D621,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ621=\"\",\"\",IF(AQ621<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ621>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS621=\"\",\"\",AS621<1.5,\"High impact\",AS621>2.5,\"Low impact\",AND(AS621>=1.5,AS621<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS621=\"\",\"\",AS621>2.5,1,AND(AS621>=1.5,AS621<=2.5),2,AS621<1.5,3)","v":""},null,{"$f":"IF(B621=\"\",\"\",IF(OR(AE621=\"\",AT621=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE621,AU621)))","v":""}]
[{"$f":"IF('Census match'!A621=\"\",\"\",'Census match'!A621)","v":""},{"$f":"IF('Census match'!B621=\"\",\"\",'Census match'!B621)","v":""},{"$f":"IF(AND(NOT(A622=\"\"),'Census match'!E621=\"\"),\"No Census match\",'Census match'!E621)","v":""},{"$f":"'Census match'!J621","v":""},{"$f":"IF($D622=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D622,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D622=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D622,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C621=\"\",D622=\"\"),\"\",'Facility data'!C621)","v":""},{"$f":"IF(ISNUMBER($G622),IF($G622<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G622)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G622)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),('Cost models'!$F$4+'Cost models'!$E$4*$G622)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),IF($G622<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G622)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G622)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),IF($G622<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G622)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G622)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),_xlfn.IFS(AND($G622<='Cost models'!$C$7,$G622>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G622)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G622<='Cost models'!$C$7,$G622<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G622)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G622>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G622)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),IF($G622<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G622)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G622)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),_xlfn.IFS($G622<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G622)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G622>'Cost models'!$C$9,$G622<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G622)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G622>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G622)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G622),IF($G622<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G622)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G622)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B622=\"\",\"\",IF(ISNUMBER('Facility data'!D621),'Facility data'!D621,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D622)*ISNUMBER('Facility data'!$C621))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D622,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D622,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D622,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W622=\"\",\"\",W622=1,\"Low impact\",W622=2,\"Mid-range impact\",W622=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U622=\"\",\"\",U622<0.01,1,AND(U622>=0.01,U622<=0.02),2,U622>0.02,3)","v":""},null,{"$f":"IF(T622=\"\",\"\",T622/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ622)+(0.0062454442*$Y622)+(-0.0005191748*($AQ622*$Y622))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ622)+(0.0062454442*$Y622)+(-0.0005191748*($AQ622*$Y622))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ622)+(0.0062454442*$Y622)+(-0.0005191748*($AQ622*$Y622))),\"\")","v":""},{"$f":"_xlfn.IFS(Z622=\"\",\"\",Z622<1.5,\"Weak\",AND(Z622>=1.5,Z622<=2.5),\"Mid-Range\",Z622>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z622=\"\",\"\",Z622<1.5,1,AND(Z622>=1.5,Z622<=2.5),2,Z622>2.5,3)","v":""},null,{"$f":"IF(OR(W622=\"\",AB622=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB622,W622))","v":""},{"$f":"_xlfn.IFS(AD622=\"\",\"\",AD622=\"Impact Not Likely to be Substantial\",1,AD622=\"Impact Unclear\",2,AD622=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D622=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D622,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG622=\"\",\"\",IF(AG622>National_B_tables[Column3]*1.25,3,IF(AG622<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D622=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D622,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D622,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI622=\"\",\"\",IF(AI622>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI622<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D622=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D622,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D622,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK622=\"\",\"\",IF(AK622>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK622<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D622=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D622,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D622,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM622=\"\",\"\",IF(AM622>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM622<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D622=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D622,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D622,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D622,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D622=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D622,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ622=\"\",\"\",IF(AQ622<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ622>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS622=\"\",\"\",AS622<1.5,\"High impact\",AS622>2.5,\"Low impact\",AND(AS622>=1.5,AS622<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS622=\"\",\"\",AS622>2.5,1,AND(AS622>=1.5,AS622<=2.5),2,AS622<1.5,3)","v":""},null,{"$f":"IF(B622=\"\",\"\",IF(OR(AE622=\"\",AT622=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE622,AU622)))","v":""}]
[{"$f":"IF('Census match'!A622=\"\",\"\",'Census match'!A622)","v":""},{"$f":"IF('Census match'!B622=\"\",\"\",'Census match'!B622)","v":""},{"$f":"IF(AND(NOT(A623=\"\"),'Census match'!E622=\"\"),\"No Census match\",'Census match'!E622)","v":""},{"$f":"'Census match'!J622","v":""},{"$f":"IF($D623=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D623,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D623=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D623,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C622=\"\",D623=\"\"),\"\",'Facility data'!C622)","v":""},{"$f":"IF(ISNUMBER($G623),IF($G623<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G623)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G623)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),('Cost models'!$F$4+'Cost models'!$E$4*$G623)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),IF($G623<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G623)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G623)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),IF($G623<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G623)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G623)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),_xlfn.IFS(AND($G623<='Cost models'!$C$7,$G623>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G623)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G623<='Cost models'!$C$7,$G623<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G623)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G623>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G623)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),IF($G623<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G623)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G623)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),_xlfn.IFS($G623<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G623)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G623>'Cost models'!$C$9,$G623<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G623)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G623>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G623)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G623),IF($G623<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G623)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G623)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B623=\"\",\"\",IF(ISNUMBER('Facility data'!D622),'Facility data'!D622,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D623)*ISNUMBER('Facility data'!$C622))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D623,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D623,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D623,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W623=\"\",\"\",W623=1,\"Low impact\",W623=2,\"Mid-range impact\",W623=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U623=\"\",\"\",U623<0.01,1,AND(U623>=0.01,U623<=0.02),2,U623>0.02,3)","v":""},null,{"$f":"IF(T623=\"\",\"\",T623/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ623)+(0.0062454442*$Y623)+(-0.0005191748*($AQ623*$Y623))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ623)+(0.0062454442*$Y623)+(-0.0005191748*($AQ623*$Y623))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ623)+(0.0062454442*$Y623)+(-0.0005191748*($AQ623*$Y623))),\"\")","v":""},{"$f":"_xlfn.IFS(Z623=\"\",\"\",Z623<1.5,\"Weak\",AND(Z623>=1.5,Z623<=2.5),\"Mid-Range\",Z623>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z623=\"\",\"\",Z623<1.5,1,AND(Z623>=1.5,Z623<=2.5),2,Z623>2.5,3)","v":""},null,{"$f":"IF(OR(W623=\"\",AB623=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB623,W623))","v":""},{"$f":"_xlfn.IFS(AD623=\"\",\"\",AD623=\"Impact Not Likely to be Substantial\",1,AD623=\"Impact Unclear\",2,AD623=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D623=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D623,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG623=\"\",\"\",IF(AG623>National_B_tables[Column3]*1.25,3,IF(AG623<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D623=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D623,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D623,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI623=\"\",\"\",IF(AI623>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI623<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D623=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D623,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D623,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK623=\"\",\"\",IF(AK623>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK623<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D623=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D623,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D623,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM623=\"\",\"\",IF(AM623>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM623<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D623=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D623,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D623,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D623,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D623=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D623,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ623=\"\",\"\",IF(AQ623<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ623>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS623=\"\",\"\",AS623<1.5,\"High impact\",AS623>2.5,\"Low impact\",AND(AS623>=1.5,AS623<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS623=\"\",\"\",AS623>2.5,1,AND(AS623>=1.5,AS623<=2.5),2,AS623<1.5,3)","v":""},null,{"$f":"IF(B623=\"\",\"\",IF(OR(AE623=\"\",AT623=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE623,AU623)))","v":""}]
[{"$f":"IF('Census match'!A623=\"\",\"\",'Census match'!A623)","v":""},{"$f":"IF('Census match'!B623=\"\",\"\",'Census match'!B623)","v":""},{"$f":"IF(AND(NOT(A624=\"\"),'Census match'!E623=\"\"),\"No Census match\",'Census match'!E623)","v":""},{"$f":"'Census match'!J623","v":""},{"$f":"IF($D624=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D624,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D624=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D624,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C623=\"\",D624=\"\"),\"\",'Facility data'!C623)","v":""},{"$f":"IF(ISNUMBER($G624),IF($G624<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G624)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G624)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),('Cost models'!$F$4+'Cost models'!$E$4*$G624)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),IF($G624<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G624)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G624)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),IF($G624<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G624)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G624)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),_xlfn.IFS(AND($G624<='Cost models'!$C$7,$G624>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G624)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G624<='Cost models'!$C$7,$G624<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G624)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G624>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G624)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),IF($G624<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G624)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G624)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),_xlfn.IFS($G624<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G624)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G624>'Cost models'!$C$9,$G624<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G624)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G624>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G624)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G624),IF($G624<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G624)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G624)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B624=\"\",\"\",IF(ISNUMBER('Facility data'!D623),'Facility data'!D623,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D624)*ISNUMBER('Facility data'!$C623))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D624,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D624,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D624,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W624=\"\",\"\",W624=1,\"Low impact\",W624=2,\"Mid-range impact\",W624=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U624=\"\",\"\",U624<0.01,1,AND(U624>=0.01,U624<=0.02),2,U624>0.02,3)","v":""},null,{"$f":"IF(T624=\"\",\"\",T624/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ624)+(0.0062454442*$Y624)+(-0.0005191748*($AQ624*$Y624))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ624)+(0.0062454442*$Y624)+(-0.0005191748*($AQ624*$Y624))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ624)+(0.0062454442*$Y624)+(-0.0005191748*($AQ624*$Y624))),\"\")","v":""},{"$f":"_xlfn.IFS(Z624=\"\",\"\",Z624<1.5,\"Weak\",AND(Z624>=1.5,Z624<=2.5),\"Mid-Range\",Z624>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z624=\"\",\"\",Z624<1.5,1,AND(Z624>=1.5,Z624<=2.5),2,Z624>2.5,3)","v":""},null,{"$f":"IF(OR(W624=\"\",AB624=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB624,W624))","v":""},{"$f":"_xlfn.IFS(AD624=\"\",\"\",AD624=\"Impact Not Likely to be Substantial\",1,AD624=\"Impact Unclear\",2,AD624=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D624=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D624,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG624=\"\",\"\",IF(AG624>National_B_tables[Column3]*1.25,3,IF(AG624<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D624=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D624,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D624,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI624=\"\",\"\",IF(AI624>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI624<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D624=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D624,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D624,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK624=\"\",\"\",IF(AK624>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK624<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D624=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D624,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D624,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM624=\"\",\"\",IF(AM624>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM624<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D624=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D624,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D624,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D624,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D624=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D624,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ624=\"\",\"\",IF(AQ624<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ624>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS624=\"\",\"\",AS624<1.5,\"High impact\",AS624>2.5,\"Low impact\",AND(AS624>=1.5,AS624<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS624=\"\",\"\",AS624>2.5,1,AND(AS624>=1.5,AS624<=2.5),2,AS624<1.5,3)","v":""},null,{"$f":"IF(B624=\"\",\"\",IF(OR(AE624=\"\",AT624=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE624,AU624)))","v":""}]
[{"$f":"IF('Census match'!A624=\"\",\"\",'Census match'!A624)","v":""},{"$f":"IF('Census match'!B624=\"\",\"\",'Census match'!B624)","v":""},{"$f":"IF(AND(NOT(A625=\"\"),'Census match'!E624=\"\"),\"No Census match\",'Census match'!E624)","v":""},{"$f":"'Census match'!J624","v":""},{"$f":"IF($D625=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D625,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D625=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D625,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C624=\"\",D625=\"\"),\"\",'Facility data'!C624)","v":""},{"$f":"IF(ISNUMBER($G625),IF($G625<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G625)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G625)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),('Cost models'!$F$4+'Cost models'!$E$4*$G625)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),IF($G625<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G625)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G625)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),IF($G625<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G625)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G625)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),_xlfn.IFS(AND($G625<='Cost models'!$C$7,$G625>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G625)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G625<='Cost models'!$C$7,$G625<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G625)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G625>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G625)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),IF($G625<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G625)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G625)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),_xlfn.IFS($G625<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G625)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G625>'Cost models'!$C$9,$G625<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G625)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G625>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G625)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G625),IF($G625<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G625)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G625)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B625=\"\",\"\",IF(ISNUMBER('Facility data'!D624),'Facility data'!D624,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D625)*ISNUMBER('Facility data'!$C624))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D625,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D625,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D625,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W625=\"\",\"\",W625=1,\"Low impact\",W625=2,\"Mid-range impact\",W625=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U625=\"\",\"\",U625<0.01,1,AND(U625>=0.01,U625<=0.02),2,U625>0.02,3)","v":""},null,{"$f":"IF(T625=\"\",\"\",T625/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ625)+(0.0062454442*$Y625)+(-0.0005191748*($AQ625*$Y625))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ625)+(0.0062454442*$Y625)+(-0.0005191748*($AQ625*$Y625))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ625)+(0.0062454442*$Y625)+(-0.0005191748*($AQ625*$Y625))),\"\")","v":""},{"$f":"_xlfn.IFS(Z625=\"\",\"\",Z625<1.5,\"Weak\",AND(Z625>=1.5,Z625<=2.5),\"Mid-Range\",Z625>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z625=\"\",\"\",Z625<1.5,1,AND(Z625>=1.5,Z625<=2.5),2,Z625>2.5,3)","v":""},null,{"$f":"IF(OR(W625=\"\",AB625=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB625,W625))","v":""},{"$f":"_xlfn.IFS(AD625=\"\",\"\",AD625=\"Impact Not Likely to be Substantial\",1,AD625=\"Impact Unclear\",2,AD625=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D625=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D625,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG625=\"\",\"\",IF(AG625>National_B_tables[Column3]*1.25,3,IF(AG625<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D625=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D625,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D625,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI625=\"\",\"\",IF(AI625>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI625<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D625=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D625,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D625,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK625=\"\",\"\",IF(AK625>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK625<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D625=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D625,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D625,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM625=\"\",\"\",IF(AM625>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM625<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D625=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D625,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D625,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D625,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D625=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D625,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ625=\"\",\"\",IF(AQ625<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ625>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS625=\"\",\"\",AS625<1.5,\"High impact\",AS625>2.5,\"Low impact\",AND(AS625>=1.5,AS625<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS625=\"\",\"\",AS625>2.5,1,AND(AS625>=1.5,AS625<=2.5),2,AS625<1.5,3)","v":""},null,{"$f":"IF(B625=\"\",\"\",IF(OR(AE625=\"\",AT625=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE625,AU625)))","v":""}]
[{"$f":"IF('Census match'!A625=\"\",\"\",'Census match'!A625)","v":""},{"$f":"IF('Census match'!B625=\"\",\"\",'Census match'!B625)","v":""},{"$f":"IF(AND(NOT(A626=\"\"),'Census match'!E625=\"\"),\"No Census match\",'Census match'!E625)","v":""},{"$f":"'Census match'!J625","v":""},{"$f":"IF($D626=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D626,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D626=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D626,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C625=\"\",D626=\"\"),\"\",'Facility data'!C625)","v":""},{"$f":"IF(ISNUMBER($G626),IF($G626<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G626)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G626)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),('Cost models'!$F$4+'Cost models'!$E$4*$G626)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),IF($G626<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G626)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G626)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),IF($G626<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G626)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G626)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),_xlfn.IFS(AND($G626<='Cost models'!$C$7,$G626>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G626)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G626<='Cost models'!$C$7,$G626<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G626)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G626>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G626)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),IF($G626<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G626)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G626)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),_xlfn.IFS($G626<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G626)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G626>'Cost models'!$C$9,$G626<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G626)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G626>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G626)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G626),IF($G626<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G626)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G626)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B626=\"\",\"\",IF(ISNUMBER('Facility data'!D625),'Facility data'!D625,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D626)*ISNUMBER('Facility data'!$C625))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D626,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D626,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D626,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W626=\"\",\"\",W626=1,\"Low impact\",W626=2,\"Mid-range impact\",W626=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U626=\"\",\"\",U626<0.01,1,AND(U626>=0.01,U626<=0.02),2,U626>0.02,3)","v":""},null,{"$f":"IF(T626=\"\",\"\",T626/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ626)+(0.0062454442*$Y626)+(-0.0005191748*($AQ626*$Y626))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ626)+(0.0062454442*$Y626)+(-0.0005191748*($AQ626*$Y626))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ626)+(0.0062454442*$Y626)+(-0.0005191748*($AQ626*$Y626))),\"\")","v":""},{"$f":"_xlfn.IFS(Z626=\"\",\"\",Z626<1.5,\"Weak\",AND(Z626>=1.5,Z626<=2.5),\"Mid-Range\",Z626>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z626=\"\",\"\",Z626<1.5,1,AND(Z626>=1.5,Z626<=2.5),2,Z626>2.5,3)","v":""},null,{"$f":"IF(OR(W626=\"\",AB626=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB626,W626))","v":""},{"$f":"_xlfn.IFS(AD626=\"\",\"\",AD626=\"Impact Not Likely to be Substantial\",1,AD626=\"Impact Unclear\",2,AD626=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D626=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D626,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG626=\"\",\"\",IF(AG626>National_B_tables[Column3]*1.25,3,IF(AG626<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D626=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D626,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D626,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI626=\"\",\"\",IF(AI626>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI626<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D626=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D626,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D626,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK626=\"\",\"\",IF(AK626>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK626<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D626=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D626,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D626,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM626=\"\",\"\",IF(AM626>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM626<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D626=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D626,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D626,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D626,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D626=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D626,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ626=\"\",\"\",IF(AQ626<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ626>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS626=\"\",\"\",AS626<1.5,\"High impact\",AS626>2.5,\"Low impact\",AND(AS626>=1.5,AS626<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS626=\"\",\"\",AS626>2.5,1,AND(AS626>=1.5,AS626<=2.5),2,AS626<1.5,3)","v":""},null,{"$f":"IF(B626=\"\",\"\",IF(OR(AE626=\"\",AT626=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE626,AU626)))","v":""}]
[{"$f":"IF('Census match'!A626=\"\",\"\",'Census match'!A626)","v":""},{"$f":"IF('Census match'!B626=\"\",\"\",'Census match'!B626)","v":""},{"$f":"IF(AND(NOT(A627=\"\"),'Census match'!E626=\"\"),\"No Census match\",'Census match'!E626)","v":""},{"$f":"'Census match'!J626","v":""},{"$f":"IF($D627=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D627,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D627=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D627,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C626=\"\",D627=\"\"),\"\",'Facility data'!C626)","v":""},{"$f":"IF(ISNUMBER($G627),IF($G627<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G627)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G627)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),('Cost models'!$F$4+'Cost models'!$E$4*$G627)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),IF($G627<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G627)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G627)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),IF($G627<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G627)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G627)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),_xlfn.IFS(AND($G627<='Cost models'!$C$7,$G627>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G627)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G627<='Cost models'!$C$7,$G627<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G627)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G627>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G627)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),IF($G627<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G627)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G627)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),_xlfn.IFS($G627<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G627)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G627>'Cost models'!$C$9,$G627<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G627)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G627>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G627)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G627),IF($G627<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G627)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G627)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B627=\"\",\"\",IF(ISNUMBER('Facility data'!D626),'Facility data'!D626,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D627)*ISNUMBER('Facility data'!$C626))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D627,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D627,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D627,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W627=\"\",\"\",W627=1,\"Low impact\",W627=2,\"Mid-range impact\",W627=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U627=\"\",\"\",U627<0.01,1,AND(U627>=0.01,U627<=0.02),2,U627>0.02,3)","v":""},null,{"$f":"IF(T627=\"\",\"\",T627/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ627)+(0.0062454442*$Y627)+(-0.0005191748*($AQ627*$Y627))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ627)+(0.0062454442*$Y627)+(-0.0005191748*($AQ627*$Y627))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ627)+(0.0062454442*$Y627)+(-0.0005191748*($AQ627*$Y627))),\"\")","v":""},{"$f":"_xlfn.IFS(Z627=\"\",\"\",Z627<1.5,\"Weak\",AND(Z627>=1.5,Z627<=2.5),\"Mid-Range\",Z627>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z627=\"\",\"\",Z627<1.5,1,AND(Z627>=1.5,Z627<=2.5),2,Z627>2.5,3)","v":""},null,{"$f":"IF(OR(W627=\"\",AB627=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB627,W627))","v":""},{"$f":"_xlfn.IFS(AD627=\"\",\"\",AD627=\"Impact Not Likely to be Substantial\",1,AD627=\"Impact Unclear\",2,AD627=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D627=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D627,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG627=\"\",\"\",IF(AG627>National_B_tables[Column3]*1.25,3,IF(AG627<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D627=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D627,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D627,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI627=\"\",\"\",IF(AI627>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI627<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D627=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D627,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D627,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK627=\"\",\"\",IF(AK627>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK627<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D627=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D627,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D627,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM627=\"\",\"\",IF(AM627>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM627<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D627=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D627,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D627,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D627,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D627=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D627,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ627=\"\",\"\",IF(AQ627<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ627>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS627=\"\",\"\",AS627<1.5,\"High impact\",AS627>2.5,\"Low impact\",AND(AS627>=1.5,AS627<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS627=\"\",\"\",AS627>2.5,1,AND(AS627>=1.5,AS627<=2.5),2,AS627<1.5,3)","v":""},null,{"$f":"IF(B627=\"\",\"\",IF(OR(AE627=\"\",AT627=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE627,AU627)))","v":""}]
[{"$f":"IF('Census match'!A627=\"\",\"\",'Census match'!A627)","v":""},{"$f":"IF('Census match'!B627=\"\",\"\",'Census match'!B627)","v":""},{"$f":"IF(AND(NOT(A628=\"\"),'Census match'!E627=\"\"),\"No Census match\",'Census match'!E627)","v":""},{"$f":"'Census match'!J627","v":""},{"$f":"IF($D628=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D628,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D628=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D628,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C627=\"\",D628=\"\"),\"\",'Facility data'!C627)","v":""},{"$f":"IF(ISNUMBER($G628),IF($G628<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G628)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G628)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),('Cost models'!$F$4+'Cost models'!$E$4*$G628)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),IF($G628<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G628)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G628)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),IF($G628<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G628)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G628)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),_xlfn.IFS(AND($G628<='Cost models'!$C$7,$G628>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G628)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G628<='Cost models'!$C$7,$G628<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G628)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G628>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G628)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),IF($G628<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G628)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G628)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),_xlfn.IFS($G628<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G628)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G628>'Cost models'!$C$9,$G628<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G628)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G628>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G628)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G628),IF($G628<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G628)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G628)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B628=\"\",\"\",IF(ISNUMBER('Facility data'!D627),'Facility data'!D627,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D628)*ISNUMBER('Facility data'!$C627))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D628,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D628,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D628,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W628=\"\",\"\",W628=1,\"Low impact\",W628=2,\"Mid-range impact\",W628=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U628=\"\",\"\",U628<0.01,1,AND(U628>=0.01,U628<=0.02),2,U628>0.02,3)","v":""},null,{"$f":"IF(T628=\"\",\"\",T628/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ628)+(0.0062454442*$Y628)+(-0.0005191748*($AQ628*$Y628))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ628)+(0.0062454442*$Y628)+(-0.0005191748*($AQ628*$Y628))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ628)+(0.0062454442*$Y628)+(-0.0005191748*($AQ628*$Y628))),\"\")","v":""},{"$f":"_xlfn.IFS(Z628=\"\",\"\",Z628<1.5,\"Weak\",AND(Z628>=1.5,Z628<=2.5),\"Mid-Range\",Z628>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z628=\"\",\"\",Z628<1.5,1,AND(Z628>=1.5,Z628<=2.5),2,Z628>2.5,3)","v":""},null,{"$f":"IF(OR(W628=\"\",AB628=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB628,W628))","v":""},{"$f":"_xlfn.IFS(AD628=\"\",\"\",AD628=\"Impact Not Likely to be Substantial\",1,AD628=\"Impact Unclear\",2,AD628=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D628=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D628,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG628=\"\",\"\",IF(AG628>National_B_tables[Column3]*1.25,3,IF(AG628<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D628=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D628,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D628,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI628=\"\",\"\",IF(AI628>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI628<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D628=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D628,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D628,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK628=\"\",\"\",IF(AK628>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK628<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D628=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D628,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D628,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM628=\"\",\"\",IF(AM628>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM628<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D628=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D628,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D628,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D628,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D628=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D628,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ628=\"\",\"\",IF(AQ628<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ628>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS628=\"\",\"\",AS628<1.5,\"High impact\",AS628>2.5,\"Low impact\",AND(AS628>=1.5,AS628<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS628=\"\",\"\",AS628>2.5,1,AND(AS628>=1.5,AS628<=2.5),2,AS628<1.5,3)","v":""},null,{"$f":"IF(B628=\"\",\"\",IF(OR(AE628=\"\",AT628=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE628,AU628)))","v":""}]
[{"$f":"IF('Census match'!A628=\"\",\"\",'Census match'!A628)","v":""},{"$f":"IF('Census match'!B628=\"\",\"\",'Census match'!B628)","v":""},{"$f":"IF(AND(NOT(A629=\"\"),'Census match'!E628=\"\"),\"No Census match\",'Census match'!E628)","v":""},{"$f":"'Census match'!J628","v":""},{"$f":"IF($D629=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D629,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D629=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D629,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C628=\"\",D629=\"\"),\"\",'Facility data'!C628)","v":""},{"$f":"IF(ISNUMBER($G629),IF($G629<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G629)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G629)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),('Cost models'!$F$4+'Cost models'!$E$4*$G629)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),IF($G629<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G629)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G629)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),IF($G629<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G629)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G629)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),_xlfn.IFS(AND($G629<='Cost models'!$C$7,$G629>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G629)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G629<='Cost models'!$C$7,$G629<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G629)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G629>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G629)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),IF($G629<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G629)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G629)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),_xlfn.IFS($G629<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G629)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G629>'Cost models'!$C$9,$G629<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G629)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G629>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G629)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G629),IF($G629<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G629)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G629)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B629=\"\",\"\",IF(ISNUMBER('Facility data'!D628),'Facility data'!D628,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D629)*ISNUMBER('Facility data'!$C628))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D629,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D629,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D629,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W629=\"\",\"\",W629=1,\"Low impact\",W629=2,\"Mid-range impact\",W629=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U629=\"\",\"\",U629<0.01,1,AND(U629>=0.01,U629<=0.02),2,U629>0.02,3)","v":""},null,{"$f":"IF(T629=\"\",\"\",T629/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ629)+(0.0062454442*$Y629)+(-0.0005191748*($AQ629*$Y629))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ629)+(0.0062454442*$Y629)+(-0.0005191748*($AQ629*$Y629))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ629)+(0.0062454442*$Y629)+(-0.0005191748*($AQ629*$Y629))),\"\")","v":""},{"$f":"_xlfn.IFS(Z629=\"\",\"\",Z629<1.5,\"Weak\",AND(Z629>=1.5,Z629<=2.5),\"Mid-Range\",Z629>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z629=\"\",\"\",Z629<1.5,1,AND(Z629>=1.5,Z629<=2.5),2,Z629>2.5,3)","v":""},null,{"$f":"IF(OR(W629=\"\",AB629=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB629,W629))","v":""},{"$f":"_xlfn.IFS(AD629=\"\",\"\",AD629=\"Impact Not Likely to be Substantial\",1,AD629=\"Impact Unclear\",2,AD629=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D629=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D629,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG629=\"\",\"\",IF(AG629>National_B_tables[Column3]*1.25,3,IF(AG629<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D629=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D629,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D629,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI629=\"\",\"\",IF(AI629>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI629<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D629=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D629,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D629,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK629=\"\",\"\",IF(AK629>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK629<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D629=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D629,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D629,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM629=\"\",\"\",IF(AM629>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM629<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D629=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D629,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D629,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D629,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D629=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D629,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ629=\"\",\"\",IF(AQ629<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ629>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS629=\"\",\"\",AS629<1.5,\"High impact\",AS629>2.5,\"Low impact\",AND(AS629>=1.5,AS629<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS629=\"\",\"\",AS629>2.5,1,AND(AS629>=1.5,AS629<=2.5),2,AS629<1.5,3)","v":""},null,{"$f":"IF(B629=\"\",\"\",IF(OR(AE629=\"\",AT629=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE629,AU629)))","v":""}]
[{"$f":"IF('Census match'!A629=\"\",\"\",'Census match'!A629)","v":""},{"$f":"IF('Census match'!B629=\"\",\"\",'Census match'!B629)","v":""},{"$f":"IF(AND(NOT(A630=\"\"),'Census match'!E629=\"\"),\"No Census match\",'Census match'!E629)","v":""},{"$f":"'Census match'!J629","v":""},{"$f":"IF($D630=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D630,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D630=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D630,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C629=\"\",D630=\"\"),\"\",'Facility data'!C629)","v":""},{"$f":"IF(ISNUMBER($G630),IF($G630<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G630)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G630)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),('Cost models'!$F$4+'Cost models'!$E$4*$G630)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),IF($G630<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G630)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G630)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),IF($G630<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G630)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G630)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),_xlfn.IFS(AND($G630<='Cost models'!$C$7,$G630>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G630)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G630<='Cost models'!$C$7,$G630<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G630)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G630>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G630)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),IF($G630<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G630)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G630)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),_xlfn.IFS($G630<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G630)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G630>'Cost models'!$C$9,$G630<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G630)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G630>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G630)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G630),IF($G630<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G630)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G630)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B630=\"\",\"\",IF(ISNUMBER('Facility data'!D629),'Facility data'!D629,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D630)*ISNUMBER('Facility data'!$C629))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D630,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D630,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D630,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W630=\"\",\"\",W630=1,\"Low impact\",W630=2,\"Mid-range impact\",W630=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U630=\"\",\"\",U630<0.01,1,AND(U630>=0.01,U630<=0.02),2,U630>0.02,3)","v":""},null,{"$f":"IF(T630=\"\",\"\",T630/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ630)+(0.0062454442*$Y630)+(-0.0005191748*($AQ630*$Y630))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ630)+(0.0062454442*$Y630)+(-0.0005191748*($AQ630*$Y630))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ630)+(0.0062454442*$Y630)+(-0.0005191748*($AQ630*$Y630))),\"\")","v":""},{"$f":"_xlfn.IFS(Z630=\"\",\"\",Z630<1.5,\"Weak\",AND(Z630>=1.5,Z630<=2.5),\"Mid-Range\",Z630>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z630=\"\",\"\",Z630<1.5,1,AND(Z630>=1.5,Z630<=2.5),2,Z630>2.5,3)","v":""},null,{"$f":"IF(OR(W630=\"\",AB630=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB630,W630))","v":""},{"$f":"_xlfn.IFS(AD630=\"\",\"\",AD630=\"Impact Not Likely to be Substantial\",1,AD630=\"Impact Unclear\",2,AD630=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D630=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D630,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG630=\"\",\"\",IF(AG630>National_B_tables[Column3]*1.25,3,IF(AG630<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D630=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D630,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D630,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI630=\"\",\"\",IF(AI630>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI630<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D630=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D630,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D630,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK630=\"\",\"\",IF(AK630>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK630<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D630=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D630,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D630,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM630=\"\",\"\",IF(AM630>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM630<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D630=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D630,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D630,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D630,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D630=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D630,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ630=\"\",\"\",IF(AQ630<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ630>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS630=\"\",\"\",AS630<1.5,\"High impact\",AS630>2.5,\"Low impact\",AND(AS630>=1.5,AS630<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS630=\"\",\"\",AS630>2.5,1,AND(AS630>=1.5,AS630<=2.5),2,AS630<1.5,3)","v":""},null,{"$f":"IF(B630=\"\",\"\",IF(OR(AE630=\"\",AT630=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE630,AU630)))","v":""}]
[{"$f":"IF('Census match'!A630=\"\",\"\",'Census match'!A630)","v":""},{"$f":"IF('Census match'!B630=\"\",\"\",'Census match'!B630)","v":""},{"$f":"IF(AND(NOT(A631=\"\"),'Census match'!E630=\"\"),\"No Census match\",'Census match'!E630)","v":""},{"$f":"'Census match'!J630","v":""},{"$f":"IF($D631=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D631,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D631=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D631,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C630=\"\",D631=\"\"),\"\",'Facility data'!C630)","v":""},{"$f":"IF(ISNUMBER($G631),IF($G631<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G631)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G631)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),('Cost models'!$F$4+'Cost models'!$E$4*$G631)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),IF($G631<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G631)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G631)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),IF($G631<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G631)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G631)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),_xlfn.IFS(AND($G631<='Cost models'!$C$7,$G631>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G631)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G631<='Cost models'!$C$7,$G631<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G631)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G631>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G631)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),IF($G631<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G631)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G631)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),_xlfn.IFS($G631<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G631)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G631>'Cost models'!$C$9,$G631<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G631)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G631>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G631)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G631),IF($G631<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G631)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G631)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B631=\"\",\"\",IF(ISNUMBER('Facility data'!D630),'Facility data'!D630,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D631)*ISNUMBER('Facility data'!$C630))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D631,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D631,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D631,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W631=\"\",\"\",W631=1,\"Low impact\",W631=2,\"Mid-range impact\",W631=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U631=\"\",\"\",U631<0.01,1,AND(U631>=0.01,U631<=0.02),2,U631>0.02,3)","v":""},null,{"$f":"IF(T631=\"\",\"\",T631/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ631)+(0.0062454442*$Y631)+(-0.0005191748*($AQ631*$Y631))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ631)+(0.0062454442*$Y631)+(-0.0005191748*($AQ631*$Y631))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ631)+(0.0062454442*$Y631)+(-0.0005191748*($AQ631*$Y631))),\"\")","v":""},{"$f":"_xlfn.IFS(Z631=\"\",\"\",Z631<1.5,\"Weak\",AND(Z631>=1.5,Z631<=2.5),\"Mid-Range\",Z631>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z631=\"\",\"\",Z631<1.5,1,AND(Z631>=1.5,Z631<=2.5),2,Z631>2.5,3)","v":""},null,{"$f":"IF(OR(W631=\"\",AB631=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB631,W631))","v":""},{"$f":"_xlfn.IFS(AD631=\"\",\"\",AD631=\"Impact Not Likely to be Substantial\",1,AD631=\"Impact Unclear\",2,AD631=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D631=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D631,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG631=\"\",\"\",IF(AG631>National_B_tables[Column3]*1.25,3,IF(AG631<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D631=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D631,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D631,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI631=\"\",\"\",IF(AI631>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI631<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D631=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D631,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D631,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK631=\"\",\"\",IF(AK631>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK631<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D631=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D631,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D631,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM631=\"\",\"\",IF(AM631>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM631<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D631=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D631,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D631,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D631,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D631=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D631,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ631=\"\",\"\",IF(AQ631<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ631>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS631=\"\",\"\",AS631<1.5,\"High impact\",AS631>2.5,\"Low impact\",AND(AS631>=1.5,AS631<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS631=\"\",\"\",AS631>2.5,1,AND(AS631>=1.5,AS631<=2.5),2,AS631<1.5,3)","v":""},null,{"$f":"IF(B631=\"\",\"\",IF(OR(AE631=\"\",AT631=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE631,AU631)))","v":""}]
[{"$f":"IF('Census match'!A631=\"\",\"\",'Census match'!A631)","v":""},{"$f":"IF('Census match'!B631=\"\",\"\",'Census match'!B631)","v":""},{"$f":"IF(AND(NOT(A632=\"\"),'Census match'!E631=\"\"),\"No Census match\",'Census match'!E631)","v":""},{"$f":"'Census match'!J631","v":""},{"$f":"IF($D632=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D632,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D632=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D632,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C631=\"\",D632=\"\"),\"\",'Facility data'!C631)","v":""},{"$f":"IF(ISNUMBER($G632),IF($G632<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G632)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G632)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),('Cost models'!$F$4+'Cost models'!$E$4*$G632)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),IF($G632<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G632)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G632)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),IF($G632<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G632)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G632)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),_xlfn.IFS(AND($G632<='Cost models'!$C$7,$G632>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G632)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G632<='Cost models'!$C$7,$G632<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G632)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G632>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G632)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),IF($G632<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G632)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G632)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),_xlfn.IFS($G632<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G632)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G632>'Cost models'!$C$9,$G632<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G632)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G632>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G632)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G632),IF($G632<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G632)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G632)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B632=\"\",\"\",IF(ISNUMBER('Facility data'!D631),'Facility data'!D631,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D632)*ISNUMBER('Facility data'!$C631))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D632,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D632,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D632,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W632=\"\",\"\",W632=1,\"Low impact\",W632=2,\"Mid-range impact\",W632=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U632=\"\",\"\",U632<0.01,1,AND(U632>=0.01,U632<=0.02),2,U632>0.02,3)","v":""},null,{"$f":"IF(T632=\"\",\"\",T632/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ632)+(0.0062454442*$Y632)+(-0.0005191748*($AQ632*$Y632))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ632)+(0.0062454442*$Y632)+(-0.0005191748*($AQ632*$Y632))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ632)+(0.0062454442*$Y632)+(-0.0005191748*($AQ632*$Y632))),\"\")","v":""},{"$f":"_xlfn.IFS(Z632=\"\",\"\",Z632<1.5,\"Weak\",AND(Z632>=1.5,Z632<=2.5),\"Mid-Range\",Z632>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z632=\"\",\"\",Z632<1.5,1,AND(Z632>=1.5,Z632<=2.5),2,Z632>2.5,3)","v":""},null,{"$f":"IF(OR(W632=\"\",AB632=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB632,W632))","v":""},{"$f":"_xlfn.IFS(AD632=\"\",\"\",AD632=\"Impact Not Likely to be Substantial\",1,AD632=\"Impact Unclear\",2,AD632=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D632=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D632,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG632=\"\",\"\",IF(AG632>National_B_tables[Column3]*1.25,3,IF(AG632<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D632=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D632,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D632,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI632=\"\",\"\",IF(AI632>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI632<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D632=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D632,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D632,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK632=\"\",\"\",IF(AK632>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK632<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D632=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D632,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D632,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM632=\"\",\"\",IF(AM632>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM632<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D632=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D632,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D632,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D632,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D632=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D632,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ632=\"\",\"\",IF(AQ632<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ632>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS632=\"\",\"\",AS632<1.5,\"High impact\",AS632>2.5,\"Low impact\",AND(AS632>=1.5,AS632<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS632=\"\",\"\",AS632>2.5,1,AND(AS632>=1.5,AS632<=2.5),2,AS632<1.5,3)","v":""},null,{"$f":"IF(B632=\"\",\"\",IF(OR(AE632=\"\",AT632=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE632,AU632)))","v":""}]
[{"$f":"IF('Census match'!A632=\"\",\"\",'Census match'!A632)","v":""},{"$f":"IF('Census match'!B632=\"\",\"\",'Census match'!B632)","v":""},{"$f":"IF(AND(NOT(A633=\"\"),'Census match'!E632=\"\"),\"No Census match\",'Census match'!E632)","v":""},{"$f":"'Census match'!J632","v":""},{"$f":"IF($D633=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D633,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D633=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D633,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C632=\"\",D633=\"\"),\"\",'Facility data'!C632)","v":""},{"$f":"IF(ISNUMBER($G633),IF($G633<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G633)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G633)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),('Cost models'!$F$4+'Cost models'!$E$4*$G633)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),IF($G633<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G633)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G633)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),IF($G633<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G633)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G633)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),_xlfn.IFS(AND($G633<='Cost models'!$C$7,$G633>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G633)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G633<='Cost models'!$C$7,$G633<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G633)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G633>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G633)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),IF($G633<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G633)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G633)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),_xlfn.IFS($G633<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G633)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G633>'Cost models'!$C$9,$G633<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G633)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G633>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G633)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G633),IF($G633<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G633)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G633)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B633=\"\",\"\",IF(ISNUMBER('Facility data'!D632),'Facility data'!D632,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D633)*ISNUMBER('Facility data'!$C632))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D633,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D633,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D633,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W633=\"\",\"\",W633=1,\"Low impact\",W633=2,\"Mid-range impact\",W633=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U633=\"\",\"\",U633<0.01,1,AND(U633>=0.01,U633<=0.02),2,U633>0.02,3)","v":""},null,{"$f":"IF(T633=\"\",\"\",T633/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ633)+(0.0062454442*$Y633)+(-0.0005191748*($AQ633*$Y633))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ633)+(0.0062454442*$Y633)+(-0.0005191748*($AQ633*$Y633))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ633)+(0.0062454442*$Y633)+(-0.0005191748*($AQ633*$Y633))),\"\")","v":""},{"$f":"_xlfn.IFS(Z633=\"\",\"\",Z633<1.5,\"Weak\",AND(Z633>=1.5,Z633<=2.5),\"Mid-Range\",Z633>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z633=\"\",\"\",Z633<1.5,1,AND(Z633>=1.5,Z633<=2.5),2,Z633>2.5,3)","v":""},null,{"$f":"IF(OR(W633=\"\",AB633=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB633,W633))","v":""},{"$f":"_xlfn.IFS(AD633=\"\",\"\",AD633=\"Impact Not Likely to be Substantial\",1,AD633=\"Impact Unclear\",2,AD633=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D633=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D633,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG633=\"\",\"\",IF(AG633>National_B_tables[Column3]*1.25,3,IF(AG633<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D633=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D633,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D633,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI633=\"\",\"\",IF(AI633>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI633<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D633=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D633,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D633,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK633=\"\",\"\",IF(AK633>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK633<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D633=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D633,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D633,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM633=\"\",\"\",IF(AM633>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM633<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D633=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D633,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D633,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D633,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D633=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D633,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ633=\"\",\"\",IF(AQ633<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ633>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS633=\"\",\"\",AS633<1.5,\"High impact\",AS633>2.5,\"Low impact\",AND(AS633>=1.5,AS633<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS633=\"\",\"\",AS633>2.5,1,AND(AS633>=1.5,AS633<=2.5),2,AS633<1.5,3)","v":""},null,{"$f":"IF(B633=\"\",\"\",IF(OR(AE633=\"\",AT633=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE633,AU633)))","v":""}]
[{"$f":"IF('Census match'!A633=\"\",\"\",'Census match'!A633)","v":""},{"$f":"IF('Census match'!B633=\"\",\"\",'Census match'!B633)","v":""},{"$f":"IF(AND(NOT(A634=\"\"),'Census match'!E633=\"\"),\"No Census match\",'Census match'!E633)","v":""},{"$f":"'Census match'!J633","v":""},{"$f":"IF($D634=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D634,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D634=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D634,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C633=\"\",D634=\"\"),\"\",'Facility data'!C633)","v":""},{"$f":"IF(ISNUMBER($G634),IF($G634<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G634)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G634)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),('Cost models'!$F$4+'Cost models'!$E$4*$G634)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),IF($G634<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G634)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G634)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),IF($G634<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G634)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G634)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),_xlfn.IFS(AND($G634<='Cost models'!$C$7,$G634>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G634)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G634<='Cost models'!$C$7,$G634<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G634)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G634>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G634)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),IF($G634<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G634)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G634)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),_xlfn.IFS($G634<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G634)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G634>'Cost models'!$C$9,$G634<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G634)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G634>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G634)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G634),IF($G634<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G634)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G634)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B634=\"\",\"\",IF(ISNUMBER('Facility data'!D633),'Facility data'!D633,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D634)*ISNUMBER('Facility data'!$C633))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D634,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D634,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D634,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W634=\"\",\"\",W634=1,\"Low impact\",W634=2,\"Mid-range impact\",W634=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U634=\"\",\"\",U634<0.01,1,AND(U634>=0.01,U634<=0.02),2,U634>0.02,3)","v":""},null,{"$f":"IF(T634=\"\",\"\",T634/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ634)+(0.0062454442*$Y634)+(-0.0005191748*($AQ634*$Y634))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ634)+(0.0062454442*$Y634)+(-0.0005191748*($AQ634*$Y634))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ634)+(0.0062454442*$Y634)+(-0.0005191748*($AQ634*$Y634))),\"\")","v":""},{"$f":"_xlfn.IFS(Z634=\"\",\"\",Z634<1.5,\"Weak\",AND(Z634>=1.5,Z634<=2.5),\"Mid-Range\",Z634>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z634=\"\",\"\",Z634<1.5,1,AND(Z634>=1.5,Z634<=2.5),2,Z634>2.5,3)","v":""},null,{"$f":"IF(OR(W634=\"\",AB634=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB634,W634))","v":""},{"$f":"_xlfn.IFS(AD634=\"\",\"\",AD634=\"Impact Not Likely to be Substantial\",1,AD634=\"Impact Unclear\",2,AD634=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D634=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D634,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG634=\"\",\"\",IF(AG634>National_B_tables[Column3]*1.25,3,IF(AG634<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D634=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D634,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D634,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI634=\"\",\"\",IF(AI634>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI634<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D634=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D634,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D634,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK634=\"\",\"\",IF(AK634>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK634<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D634=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D634,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D634,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM634=\"\",\"\",IF(AM634>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM634<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D634=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D634,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D634,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D634,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D634=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D634,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ634=\"\",\"\",IF(AQ634<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ634>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS634=\"\",\"\",AS634<1.5,\"High impact\",AS634>2.5,\"Low impact\",AND(AS634>=1.5,AS634<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS634=\"\",\"\",AS634>2.5,1,AND(AS634>=1.5,AS634<=2.5),2,AS634<1.5,3)","v":""},null,{"$f":"IF(B634=\"\",\"\",IF(OR(AE634=\"\",AT634=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE634,AU634)))","v":""}]
[{"$f":"IF('Census match'!A634=\"\",\"\",'Census match'!A634)","v":""},{"$f":"IF('Census match'!B634=\"\",\"\",'Census match'!B634)","v":""},{"$f":"IF(AND(NOT(A635=\"\"),'Census match'!E634=\"\"),\"No Census match\",'Census match'!E634)","v":""},{"$f":"'Census match'!J634","v":""},{"$f":"IF($D635=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D635,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D635=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D635,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C634=\"\",D635=\"\"),\"\",'Facility data'!C634)","v":""},{"$f":"IF(ISNUMBER($G635),IF($G635<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G635)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G635)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),('Cost models'!$F$4+'Cost models'!$E$4*$G635)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),IF($G635<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G635)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G635)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),IF($G635<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G635)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G635)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),_xlfn.IFS(AND($G635<='Cost models'!$C$7,$G635>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G635)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G635<='Cost models'!$C$7,$G635<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G635)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G635>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G635)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),IF($G635<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G635)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G635)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),_xlfn.IFS($G635<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G635)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G635>'Cost models'!$C$9,$G635<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G635)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G635>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G635)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G635),IF($G635<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G635)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G635)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B635=\"\",\"\",IF(ISNUMBER('Facility data'!D634),'Facility data'!D634,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D635)*ISNUMBER('Facility data'!$C634))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D635,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D635,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D635,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W635=\"\",\"\",W635=1,\"Low impact\",W635=2,\"Mid-range impact\",W635=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U635=\"\",\"\",U635<0.01,1,AND(U635>=0.01,U635<=0.02),2,U635>0.02,3)","v":""},null,{"$f":"IF(T635=\"\",\"\",T635/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ635)+(0.0062454442*$Y635)+(-0.0005191748*($AQ635*$Y635))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ635)+(0.0062454442*$Y635)+(-0.0005191748*($AQ635*$Y635))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ635)+(0.0062454442*$Y635)+(-0.0005191748*($AQ635*$Y635))),\"\")","v":""},{"$f":"_xlfn.IFS(Z635=\"\",\"\",Z635<1.5,\"Weak\",AND(Z635>=1.5,Z635<=2.5),\"Mid-Range\",Z635>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z635=\"\",\"\",Z635<1.5,1,AND(Z635>=1.5,Z635<=2.5),2,Z635>2.5,3)","v":""},null,{"$f":"IF(OR(W635=\"\",AB635=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB635,W635))","v":""},{"$f":"_xlfn.IFS(AD635=\"\",\"\",AD635=\"Impact Not Likely to be Substantial\",1,AD635=\"Impact Unclear\",2,AD635=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D635=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D635,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG635=\"\",\"\",IF(AG635>National_B_tables[Column3]*1.25,3,IF(AG635<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D635=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D635,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D635,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI635=\"\",\"\",IF(AI635>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI635<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D635=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D635,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D635,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK635=\"\",\"\",IF(AK635>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK635<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D635=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D635,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D635,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM635=\"\",\"\",IF(AM635>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM635<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D635=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D635,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D635,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D635,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D635=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D635,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ635=\"\",\"\",IF(AQ635<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ635>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS635=\"\",\"\",AS635<1.5,\"High impact\",AS635>2.5,\"Low impact\",AND(AS635>=1.5,AS635<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS635=\"\",\"\",AS635>2.5,1,AND(AS635>=1.5,AS635<=2.5),2,AS635<1.5,3)","v":""},null,{"$f":"IF(B635=\"\",\"\",IF(OR(AE635=\"\",AT635=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE635,AU635)))","v":""}]
[{"$f":"IF('Census match'!A635=\"\",\"\",'Census match'!A635)","v":""},{"$f":"IF('Census match'!B635=\"\",\"\",'Census match'!B635)","v":""},{"$f":"IF(AND(NOT(A636=\"\"),'Census match'!E635=\"\"),\"No Census match\",'Census match'!E635)","v":""},{"$f":"'Census match'!J635","v":""},{"$f":"IF($D636=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D636,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D636=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D636,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C635=\"\",D636=\"\"),\"\",'Facility data'!C635)","v":""},{"$f":"IF(ISNUMBER($G636),IF($G636<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G636)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G636)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),('Cost models'!$F$4+'Cost models'!$E$4*$G636)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),IF($G636<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G636)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G636)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),IF($G636<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G636)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G636)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),_xlfn.IFS(AND($G636<='Cost models'!$C$7,$G636>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G636)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G636<='Cost models'!$C$7,$G636<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G636)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G636>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G636)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),IF($G636<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G636)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G636)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),_xlfn.IFS($G636<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G636)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G636>'Cost models'!$C$9,$G636<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G636)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G636>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G636)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G636),IF($G636<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G636)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G636)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B636=\"\",\"\",IF(ISNUMBER('Facility data'!D635),'Facility data'!D635,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D636)*ISNUMBER('Facility data'!$C635))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D636,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D636,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D636,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W636=\"\",\"\",W636=1,\"Low impact\",W636=2,\"Mid-range impact\",W636=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U636=\"\",\"\",U636<0.01,1,AND(U636>=0.01,U636<=0.02),2,U636>0.02,3)","v":""},null,{"$f":"IF(T636=\"\",\"\",T636/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ636)+(0.0062454442*$Y636)+(-0.0005191748*($AQ636*$Y636))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ636)+(0.0062454442*$Y636)+(-0.0005191748*($AQ636*$Y636))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ636)+(0.0062454442*$Y636)+(-0.0005191748*($AQ636*$Y636))),\"\")","v":""},{"$f":"_xlfn.IFS(Z636=\"\",\"\",Z636<1.5,\"Weak\",AND(Z636>=1.5,Z636<=2.5),\"Mid-Range\",Z636>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z636=\"\",\"\",Z636<1.5,1,AND(Z636>=1.5,Z636<=2.5),2,Z636>2.5,3)","v":""},null,{"$f":"IF(OR(W636=\"\",AB636=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB636,W636))","v":""},{"$f":"_xlfn.IFS(AD636=\"\",\"\",AD636=\"Impact Not Likely to be Substantial\",1,AD636=\"Impact Unclear\",2,AD636=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D636=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D636,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG636=\"\",\"\",IF(AG636>National_B_tables[Column3]*1.25,3,IF(AG636<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D636=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D636,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D636,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI636=\"\",\"\",IF(AI636>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI636<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D636=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D636,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D636,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK636=\"\",\"\",IF(AK636>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK636<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D636=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D636,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D636,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM636=\"\",\"\",IF(AM636>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM636<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D636=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D636,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D636,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D636,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D636=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D636,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ636=\"\",\"\",IF(AQ636<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ636>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS636=\"\",\"\",AS636<1.5,\"High impact\",AS636>2.5,\"Low impact\",AND(AS636>=1.5,AS636<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS636=\"\",\"\",AS636>2.5,1,AND(AS636>=1.5,AS636<=2.5),2,AS636<1.5,3)","v":""},null,{"$f":"IF(B636=\"\",\"\",IF(OR(AE636=\"\",AT636=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE636,AU636)))","v":""}]
[{"$f":"IF('Census match'!A636=\"\",\"\",'Census match'!A636)","v":""},{"$f":"IF('Census match'!B636=\"\",\"\",'Census match'!B636)","v":""},{"$f":"IF(AND(NOT(A637=\"\"),'Census match'!E636=\"\"),\"No Census match\",'Census match'!E636)","v":""},{"$f":"'Census match'!J636","v":""},{"$f":"IF($D637=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D637,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D637=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D637,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C636=\"\",D637=\"\"),\"\",'Facility data'!C636)","v":""},{"$f":"IF(ISNUMBER($G637),IF($G637<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G637)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G637)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),('Cost models'!$F$4+'Cost models'!$E$4*$G637)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),IF($G637<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G637)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G637)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),IF($G637<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G637)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G637)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),_xlfn.IFS(AND($G637<='Cost models'!$C$7,$G637>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G637)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G637<='Cost models'!$C$7,$G637<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G637)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G637>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G637)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),IF($G637<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G637)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G637)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),_xlfn.IFS($G637<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G637)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G637>'Cost models'!$C$9,$G637<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G637)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G637>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G637)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G637),IF($G637<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G637)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G637)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B637=\"\",\"\",IF(ISNUMBER('Facility data'!D636),'Facility data'!D636,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D637)*ISNUMBER('Facility data'!$C636))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D637,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D637,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D637,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W637=\"\",\"\",W637=1,\"Low impact\",W637=2,\"Mid-range impact\",W637=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U637=\"\",\"\",U637<0.01,1,AND(U637>=0.01,U637<=0.02),2,U637>0.02,3)","v":""},null,{"$f":"IF(T637=\"\",\"\",T637/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ637)+(0.0062454442*$Y637)+(-0.0005191748*($AQ637*$Y637))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ637)+(0.0062454442*$Y637)+(-0.0005191748*($AQ637*$Y637))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ637)+(0.0062454442*$Y637)+(-0.0005191748*($AQ637*$Y637))),\"\")","v":""},{"$f":"_xlfn.IFS(Z637=\"\",\"\",Z637<1.5,\"Weak\",AND(Z637>=1.5,Z637<=2.5),\"Mid-Range\",Z637>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z637=\"\",\"\",Z637<1.5,1,AND(Z637>=1.5,Z637<=2.5),2,Z637>2.5,3)","v":""},null,{"$f":"IF(OR(W637=\"\",AB637=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB637,W637))","v":""},{"$f":"_xlfn.IFS(AD637=\"\",\"\",AD637=\"Impact Not Likely to be Substantial\",1,AD637=\"Impact Unclear\",2,AD637=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D637=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D637,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG637=\"\",\"\",IF(AG637>National_B_tables[Column3]*1.25,3,IF(AG637<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D637=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D637,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D637,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI637=\"\",\"\",IF(AI637>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI637<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D637=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D637,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D637,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK637=\"\",\"\",IF(AK637>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK637<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D637=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D637,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D637,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM637=\"\",\"\",IF(AM637>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM637<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D637=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D637,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D637,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D637,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D637=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D637,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ637=\"\",\"\",IF(AQ637<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ637>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS637=\"\",\"\",AS637<1.5,\"High impact\",AS637>2.5,\"Low impact\",AND(AS637>=1.5,AS637<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS637=\"\",\"\",AS637>2.5,1,AND(AS637>=1.5,AS637<=2.5),2,AS637<1.5,3)","v":""},null,{"$f":"IF(B637=\"\",\"\",IF(OR(AE637=\"\",AT637=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE637,AU637)))","v":""}]
[{"$f":"IF('Census match'!A637=\"\",\"\",'Census match'!A637)","v":""},{"$f":"IF('Census match'!B637=\"\",\"\",'Census match'!B637)","v":""},{"$f":"IF(AND(NOT(A638=\"\"),'Census match'!E637=\"\"),\"No Census match\",'Census match'!E637)","v":""},{"$f":"'Census match'!J637","v":""},{"$f":"IF($D638=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D638,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D638=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D638,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C637=\"\",D638=\"\"),\"\",'Facility data'!C637)","v":""},{"$f":"IF(ISNUMBER($G638),IF($G638<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G638)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G638)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),('Cost models'!$F$4+'Cost models'!$E$4*$G638)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),IF($G638<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G638)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G638)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),IF($G638<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G638)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G638)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),_xlfn.IFS(AND($G638<='Cost models'!$C$7,$G638>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G638)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G638<='Cost models'!$C$7,$G638<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G638)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G638>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G638)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),IF($G638<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G638)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G638)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),_xlfn.IFS($G638<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G638)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G638>'Cost models'!$C$9,$G638<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G638)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G638>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G638)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G638),IF($G638<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G638)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G638)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B638=\"\",\"\",IF(ISNUMBER('Facility data'!D637),'Facility data'!D637,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D638)*ISNUMBER('Facility data'!$C637))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D638,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D638,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D638,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W638=\"\",\"\",W638=1,\"Low impact\",W638=2,\"Mid-range impact\",W638=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U638=\"\",\"\",U638<0.01,1,AND(U638>=0.01,U638<=0.02),2,U638>0.02,3)","v":""},null,{"$f":"IF(T638=\"\",\"\",T638/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ638)+(0.0062454442*$Y638)+(-0.0005191748*($AQ638*$Y638))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ638)+(0.0062454442*$Y638)+(-0.0005191748*($AQ638*$Y638))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ638)+(0.0062454442*$Y638)+(-0.0005191748*($AQ638*$Y638))),\"\")","v":""},{"$f":"_xlfn.IFS(Z638=\"\",\"\",Z638<1.5,\"Weak\",AND(Z638>=1.5,Z638<=2.5),\"Mid-Range\",Z638>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z638=\"\",\"\",Z638<1.5,1,AND(Z638>=1.5,Z638<=2.5),2,Z638>2.5,3)","v":""},null,{"$f":"IF(OR(W638=\"\",AB638=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB638,W638))","v":""},{"$f":"_xlfn.IFS(AD638=\"\",\"\",AD638=\"Impact Not Likely to be Substantial\",1,AD638=\"Impact Unclear\",2,AD638=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D638=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D638,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG638=\"\",\"\",IF(AG638>National_B_tables[Column3]*1.25,3,IF(AG638<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D638=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D638,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D638,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI638=\"\",\"\",IF(AI638>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI638<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D638=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D638,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D638,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK638=\"\",\"\",IF(AK638>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK638<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D638=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D638,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D638,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM638=\"\",\"\",IF(AM638>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM638<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D638=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D638,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D638,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D638,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D638=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D638,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ638=\"\",\"\",IF(AQ638<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ638>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS638=\"\",\"\",AS638<1.5,\"High impact\",AS638>2.5,\"Low impact\",AND(AS638>=1.5,AS638<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS638=\"\",\"\",AS638>2.5,1,AND(AS638>=1.5,AS638<=2.5),2,AS638<1.5,3)","v":""},null,{"$f":"IF(B638=\"\",\"\",IF(OR(AE638=\"\",AT638=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE638,AU638)))","v":""}]
[{"$f":"IF('Census match'!A638=\"\",\"\",'Census match'!A638)","v":""},{"$f":"IF('Census match'!B638=\"\",\"\",'Census match'!B638)","v":""},{"$f":"IF(AND(NOT(A639=\"\"),'Census match'!E638=\"\"),\"No Census match\",'Census match'!E638)","v":""},{"$f":"'Census match'!J638","v":""},{"$f":"IF($D639=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D639,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D639=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D639,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C638=\"\",D639=\"\"),\"\",'Facility data'!C638)","v":""},{"$f":"IF(ISNUMBER($G639),IF($G639<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G639)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G639)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),('Cost models'!$F$4+'Cost models'!$E$4*$G639)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),IF($G639<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G639)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G639)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),IF($G639<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G639)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G639)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),_xlfn.IFS(AND($G639<='Cost models'!$C$7,$G639>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G639)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G639<='Cost models'!$C$7,$G639<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G639)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G639>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G639)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),IF($G639<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G639)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G639)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),_xlfn.IFS($G639<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G639)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G639>'Cost models'!$C$9,$G639<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G639)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G639>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G639)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G639),IF($G639<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G639)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G639)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B639=\"\",\"\",IF(ISNUMBER('Facility data'!D638),'Facility data'!D638,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D639)*ISNUMBER('Facility data'!$C638))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D639,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D639,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D639,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W639=\"\",\"\",W639=1,\"Low impact\",W639=2,\"Mid-range impact\",W639=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U639=\"\",\"\",U639<0.01,1,AND(U639>=0.01,U639<=0.02),2,U639>0.02,3)","v":""},null,{"$f":"IF(T639=\"\",\"\",T639/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ639)+(0.0062454442*$Y639)+(-0.0005191748*($AQ639*$Y639))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ639)+(0.0062454442*$Y639)+(-0.0005191748*($AQ639*$Y639))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ639)+(0.0062454442*$Y639)+(-0.0005191748*($AQ639*$Y639))),\"\")","v":""},{"$f":"_xlfn.IFS(Z639=\"\",\"\",Z639<1.5,\"Weak\",AND(Z639>=1.5,Z639<=2.5),\"Mid-Range\",Z639>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z639=\"\",\"\",Z639<1.5,1,AND(Z639>=1.5,Z639<=2.5),2,Z639>2.5,3)","v":""},null,{"$f":"IF(OR(W639=\"\",AB639=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB639,W639))","v":""},{"$f":"_xlfn.IFS(AD639=\"\",\"\",AD639=\"Impact Not Likely to be Substantial\",1,AD639=\"Impact Unclear\",2,AD639=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D639=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D639,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG639=\"\",\"\",IF(AG639>National_B_tables[Column3]*1.25,3,IF(AG639<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D639=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D639,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D639,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI639=\"\",\"\",IF(AI639>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI639<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D639=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D639,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D639,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK639=\"\",\"\",IF(AK639>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK639<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D639=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D639,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D639,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM639=\"\",\"\",IF(AM639>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM639<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D639=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D639,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D639,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D639,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D639=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D639,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ639=\"\",\"\",IF(AQ639<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ639>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS639=\"\",\"\",AS639<1.5,\"High impact\",AS639>2.5,\"Low impact\",AND(AS639>=1.5,AS639<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS639=\"\",\"\",AS639>2.5,1,AND(AS639>=1.5,AS639<=2.5),2,AS639<1.5,3)","v":""},null,{"$f":"IF(B639=\"\",\"\",IF(OR(AE639=\"\",AT639=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE639,AU639)))","v":""}]
[{"$f":"IF('Census match'!A639=\"\",\"\",'Census match'!A639)","v":""},{"$f":"IF('Census match'!B639=\"\",\"\",'Census match'!B639)","v":""},{"$f":"IF(AND(NOT(A640=\"\"),'Census match'!E639=\"\"),\"No Census match\",'Census match'!E639)","v":""},{"$f":"'Census match'!J639","v":""},{"$f":"IF($D640=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D640,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D640=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D640,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C639=\"\",D640=\"\"),\"\",'Facility data'!C639)","v":""},{"$f":"IF(ISNUMBER($G640),IF($G640<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G640)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G640)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),('Cost models'!$F$4+'Cost models'!$E$4*$G640)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),IF($G640<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G640)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G640)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),IF($G640<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G640)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G640)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),_xlfn.IFS(AND($G640<='Cost models'!$C$7,$G640>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G640)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G640<='Cost models'!$C$7,$G640<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G640)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G640>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G640)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),IF($G640<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G640)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G640)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),_xlfn.IFS($G640<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G640)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G640>'Cost models'!$C$9,$G640<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G640)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G640>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G640)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G640),IF($G640<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G640)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G640)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B640=\"\",\"\",IF(ISNUMBER('Facility data'!D639),'Facility data'!D639,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D640)*ISNUMBER('Facility data'!$C639))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D640,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D640,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D640,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W640=\"\",\"\",W640=1,\"Low impact\",W640=2,\"Mid-range impact\",W640=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U640=\"\",\"\",U640<0.01,1,AND(U640>=0.01,U640<=0.02),2,U640>0.02,3)","v":""},null,{"$f":"IF(T640=\"\",\"\",T640/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ640)+(0.0062454442*$Y640)+(-0.0005191748*($AQ640*$Y640))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ640)+(0.0062454442*$Y640)+(-0.0005191748*($AQ640*$Y640))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ640)+(0.0062454442*$Y640)+(-0.0005191748*($AQ640*$Y640))),\"\")","v":""},{"$f":"_xlfn.IFS(Z640=\"\",\"\",Z640<1.5,\"Weak\",AND(Z640>=1.5,Z640<=2.5),\"Mid-Range\",Z640>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z640=\"\",\"\",Z640<1.5,1,AND(Z640>=1.5,Z640<=2.5),2,Z640>2.5,3)","v":""},null,{"$f":"IF(OR(W640=\"\",AB640=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB640,W640))","v":""},{"$f":"_xlfn.IFS(AD640=\"\",\"\",AD640=\"Impact Not Likely to be Substantial\",1,AD640=\"Impact Unclear\",2,AD640=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D640=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D640,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG640=\"\",\"\",IF(AG640>National_B_tables[Column3]*1.25,3,IF(AG640<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D640=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D640,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D640,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI640=\"\",\"\",IF(AI640>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI640<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D640=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D640,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D640,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK640=\"\",\"\",IF(AK640>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK640<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D640=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D640,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D640,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM640=\"\",\"\",IF(AM640>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM640<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D640=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D640,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D640,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D640,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D640=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D640,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ640=\"\",\"\",IF(AQ640<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ640>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS640=\"\",\"\",AS640<1.5,\"High impact\",AS640>2.5,\"Low impact\",AND(AS640>=1.5,AS640<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS640=\"\",\"\",AS640>2.5,1,AND(AS640>=1.5,AS640<=2.5),2,AS640<1.5,3)","v":""},null,{"$f":"IF(B640=\"\",\"\",IF(OR(AE640=\"\",AT640=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE640,AU640)))","v":""}]
[{"$f":"IF('Census match'!A640=\"\",\"\",'Census match'!A640)","v":""},{"$f":"IF('Census match'!B640=\"\",\"\",'Census match'!B640)","v":""},{"$f":"IF(AND(NOT(A641=\"\"),'Census match'!E640=\"\"),\"No Census match\",'Census match'!E640)","v":""},{"$f":"'Census match'!J640","v":""},{"$f":"IF($D641=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D641,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D641=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D641,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C640=\"\",D641=\"\"),\"\",'Facility data'!C640)","v":""},{"$f":"IF(ISNUMBER($G641),IF($G641<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G641)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G641)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),('Cost models'!$F$4+'Cost models'!$E$4*$G641)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),IF($G641<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G641)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G641)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),IF($G641<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G641)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G641)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),_xlfn.IFS(AND($G641<='Cost models'!$C$7,$G641>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G641)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G641<='Cost models'!$C$7,$G641<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G641)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G641>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G641)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),IF($G641<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G641)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G641)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),_xlfn.IFS($G641<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G641)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G641>'Cost models'!$C$9,$G641<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G641)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G641>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G641)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G641),IF($G641<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G641)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G641)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B641=\"\",\"\",IF(ISNUMBER('Facility data'!D640),'Facility data'!D640,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D641)*ISNUMBER('Facility data'!$C640))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D641,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D641,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D641,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W641=\"\",\"\",W641=1,\"Low impact\",W641=2,\"Mid-range impact\",W641=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U641=\"\",\"\",U641<0.01,1,AND(U641>=0.01,U641<=0.02),2,U641>0.02,3)","v":""},null,{"$f":"IF(T641=\"\",\"\",T641/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ641)+(0.0062454442*$Y641)+(-0.0005191748*($AQ641*$Y641))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ641)+(0.0062454442*$Y641)+(-0.0005191748*($AQ641*$Y641))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ641)+(0.0062454442*$Y641)+(-0.0005191748*($AQ641*$Y641))),\"\")","v":""},{"$f":"_xlfn.IFS(Z641=\"\",\"\",Z641<1.5,\"Weak\",AND(Z641>=1.5,Z641<=2.5),\"Mid-Range\",Z641>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z641=\"\",\"\",Z641<1.5,1,AND(Z641>=1.5,Z641<=2.5),2,Z641>2.5,3)","v":""},null,{"$f":"IF(OR(W641=\"\",AB641=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB641,W641))","v":""},{"$f":"_xlfn.IFS(AD641=\"\",\"\",AD641=\"Impact Not Likely to be Substantial\",1,AD641=\"Impact Unclear\",2,AD641=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D641=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D641,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG641=\"\",\"\",IF(AG641>National_B_tables[Column3]*1.25,3,IF(AG641<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D641=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D641,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D641,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI641=\"\",\"\",IF(AI641>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI641<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D641=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D641,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D641,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK641=\"\",\"\",IF(AK641>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK641<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D641=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D641,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D641,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM641=\"\",\"\",IF(AM641>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM641<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D641=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D641,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D641,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D641,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D641=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D641,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ641=\"\",\"\",IF(AQ641<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ641>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS641=\"\",\"\",AS641<1.5,\"High impact\",AS641>2.5,\"Low impact\",AND(AS641>=1.5,AS641<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS641=\"\",\"\",AS641>2.5,1,AND(AS641>=1.5,AS641<=2.5),2,AS641<1.5,3)","v":""},null,{"$f":"IF(B641=\"\",\"\",IF(OR(AE641=\"\",AT641=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE641,AU641)))","v":""}]
[{"$f":"IF('Census match'!A641=\"\",\"\",'Census match'!A641)","v":""},{"$f":"IF('Census match'!B641=\"\",\"\",'Census match'!B641)","v":""},{"$f":"IF(AND(NOT(A642=\"\"),'Census match'!E641=\"\"),\"No Census match\",'Census match'!E641)","v":""},{"$f":"'Census match'!J641","v":""},{"$f":"IF($D642=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D642,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D642=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D642,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C641=\"\",D642=\"\"),\"\",'Facility data'!C641)","v":""},{"$f":"IF(ISNUMBER($G642),IF($G642<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G642)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G642)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),('Cost models'!$F$4+'Cost models'!$E$4*$G642)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),IF($G642<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G642)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G642)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),IF($G642<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G642)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G642)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),_xlfn.IFS(AND($G642<='Cost models'!$C$7,$G642>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G642)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G642<='Cost models'!$C$7,$G642<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G642)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G642>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G642)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),IF($G642<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G642)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G642)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),_xlfn.IFS($G642<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G642)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G642>'Cost models'!$C$9,$G642<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G642)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G642>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G642)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G642),IF($G642<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G642)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G642)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B642=\"\",\"\",IF(ISNUMBER('Facility data'!D641),'Facility data'!D641,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D642)*ISNUMBER('Facility data'!$C641))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D642,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D642,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D642,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W642=\"\",\"\",W642=1,\"Low impact\",W642=2,\"Mid-range impact\",W642=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U642=\"\",\"\",U642<0.01,1,AND(U642>=0.01,U642<=0.02),2,U642>0.02,3)","v":""},null,{"$f":"IF(T642=\"\",\"\",T642/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ642)+(0.0062454442*$Y642)+(-0.0005191748*($AQ642*$Y642))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ642)+(0.0062454442*$Y642)+(-0.0005191748*($AQ642*$Y642))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ642)+(0.0062454442*$Y642)+(-0.0005191748*($AQ642*$Y642))),\"\")","v":""},{"$f":"_xlfn.IFS(Z642=\"\",\"\",Z642<1.5,\"Weak\",AND(Z642>=1.5,Z642<=2.5),\"Mid-Range\",Z642>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z642=\"\",\"\",Z642<1.5,1,AND(Z642>=1.5,Z642<=2.5),2,Z642>2.5,3)","v":""},null,{"$f":"IF(OR(W642=\"\",AB642=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB642,W642))","v":""},{"$f":"_xlfn.IFS(AD642=\"\",\"\",AD642=\"Impact Not Likely to be Substantial\",1,AD642=\"Impact Unclear\",2,AD642=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D642=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D642,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG642=\"\",\"\",IF(AG642>National_B_tables[Column3]*1.25,3,IF(AG642<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D642=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D642,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D642,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI642=\"\",\"\",IF(AI642>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI642<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D642=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D642,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D642,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK642=\"\",\"\",IF(AK642>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK642<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D642=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D642,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D642,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM642=\"\",\"\",IF(AM642>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM642<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D642=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D642,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D642,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D642,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D642=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D642,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ642=\"\",\"\",IF(AQ642<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ642>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS642=\"\",\"\",AS642<1.5,\"High impact\",AS642>2.5,\"Low impact\",AND(AS642>=1.5,AS642<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS642=\"\",\"\",AS642>2.5,1,AND(AS642>=1.5,AS642<=2.5),2,AS642<1.5,3)","v":""},null,{"$f":"IF(B642=\"\",\"\",IF(OR(AE642=\"\",AT642=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE642,AU642)))","v":""}]
[{"$f":"IF('Census match'!A642=\"\",\"\",'Census match'!A642)","v":""},{"$f":"IF('Census match'!B642=\"\",\"\",'Census match'!B642)","v":""},{"$f":"IF(AND(NOT(A643=\"\"),'Census match'!E642=\"\"),\"No Census match\",'Census match'!E642)","v":""},{"$f":"'Census match'!J642","v":""},{"$f":"IF($D643=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D643,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D643=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D643,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C642=\"\",D643=\"\"),\"\",'Facility data'!C642)","v":""},{"$f":"IF(ISNUMBER($G643),IF($G643<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G643)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G643)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),('Cost models'!$F$4+'Cost models'!$E$4*$G643)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),IF($G643<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G643)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G643)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),IF($G643<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G643)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G643)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),_xlfn.IFS(AND($G643<='Cost models'!$C$7,$G643>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G643)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G643<='Cost models'!$C$7,$G643<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G643)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G643>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G643)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),IF($G643<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G643)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G643)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),_xlfn.IFS($G643<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G643)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G643>'Cost models'!$C$9,$G643<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G643)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G643>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G643)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G643),IF($G643<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G643)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G643)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B643=\"\",\"\",IF(ISNUMBER('Facility data'!D642),'Facility data'!D642,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D643)*ISNUMBER('Facility data'!$C642))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D643,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D643,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D643,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q643),ISNUMBER($T643),$T643>0),(Q643+$S643)/$T643,\"\")","v":""},{"$f":"_xlfn.IFS(W643=\"\",\"\",W643=1,\"Low impact\",W643=2,\"Mid-range impact\",W643=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U643=\"\",\"\",U643<0.01,1,AND(U643>=0.01,U643<=0.02),2,U643>0.02,3)","v":""},null,{"$f":"IF(T643=\"\",\"\",T643/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ643)+(0.0062454442*$Y643)+(-0.0005191748*($AQ643*$Y643))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ643)+(0.0062454442*$Y643)+(-0.0005191748*($AQ643*$Y643))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ643)+(0.0062454442*$Y643)+(-0.0005191748*($AQ643*$Y643))),\"\")","v":""},{"$f":"_xlfn.IFS(Z643=\"\",\"\",Z643<1.5,\"Weak\",AND(Z643>=1.5,Z643<=2.5),\"Mid-Range\",Z643>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z643=\"\",\"\",Z643<1.5,1,AND(Z643>=1.5,Z643<=2.5),2,Z643>2.5,3)","v":""},null,{"$f":"IF(OR(W643=\"\",AB643=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB643,W643))","v":""},{"$f":"_xlfn.IFS(AD643=\"\",\"\",AD643=\"Impact Not Likely to be Substantial\",1,AD643=\"Impact Unclear\",2,AD643=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D643=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D643,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG643=\"\",\"\",IF(AG643>National_B_tables[Column3]*1.25,3,IF(AG643<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D643=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D643,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D643,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI643=\"\",\"\",IF(AI643>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI643<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D643=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D643,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D643,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK643=\"\",\"\",IF(AK643>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK643<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D643=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D643,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D643,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM643=\"\",\"\",IF(AM643>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM643<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D643=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D643,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D643,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D643,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D643=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D643,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ643=\"\",\"\",IF(AQ643<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ643>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS643=\"\",\"\",AS643<1.5,\"High impact\",AS643>2.5,\"Low impact\",AND(AS643>=1.5,AS643<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS643=\"\",\"\",AS643>2.5,1,AND(AS643>=1.5,AS643<=2.5),2,AS643<1.5,3)","v":""},null,{"$f":"IF(B643=\"\",\"\",IF(OR(AE643=\"\",AT643=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE643,AU643)))","v":""}]
[{"$f":"IF('Census match'!A643=\"\",\"\",'Census match'!A643)","v":""},{"$f":"IF('Census match'!B643=\"\",\"\",'Census match'!B643)","v":""},{"$f":"IF(AND(NOT(A644=\"\"),'Census match'!E643=\"\"),\"No Census match\",'Census match'!E643)","v":""},{"$f":"'Census match'!J643","v":""},{"$f":"IF($D644=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D644,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D644=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D644,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C643=\"\",D644=\"\"),\"\",'Facility data'!C643)","v":""},{"$f":"IF(ISNUMBER($G644),IF($G644<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G644)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G644)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),('Cost models'!$F$4+'Cost models'!$E$4*$G644)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),IF($G644<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G644)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G644)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),IF($G644<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G644)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G644)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),_xlfn.IFS(AND($G644<='Cost models'!$C$7,$G644>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G644)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G644<='Cost models'!$C$7,$G644<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G644)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G644>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G644)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),IF($G644<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G644)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G644)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),_xlfn.IFS($G644<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G644)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G644>'Cost models'!$C$9,$G644<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G644)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G644>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G644)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G644),IF($G644<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G644)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G644)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F644),$F644>0,ISNUMBER(P644)),P644/$F644,\"\")","v":""},null,{"$f":"IF(B644=\"\",\"\",IF(ISNUMBER('Facility data'!D643),'Facility data'!D643,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D644)*ISNUMBER('Facility data'!$C643))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D644,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D644,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D644,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W644=\"\",\"\",W644=1,\"Low impact\",W644=2,\"Mid-range impact\",W644=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U644=\"\",\"\",U644<0.01,1,AND(U644>=0.01,U644<=0.02),2,U644>0.02,3)","v":""},null,{"$f":"IF(T644=\"\",\"\",T644/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ644)+(0.0062454442*$Y644)+(-0.0005191748*($AQ644*$Y644))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ644)+(0.0062454442*$Y644)+(-0.0005191748*($AQ644*$Y644))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ644)+(0.0062454442*$Y644)+(-0.0005191748*($AQ644*$Y644))),\"\")","v":""},{"$f":"_xlfn.IFS(Z644=\"\",\"\",Z644<1.5,\"Weak\",AND(Z644>=1.5,Z644<=2.5),\"Mid-Range\",Z644>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z644=\"\",\"\",Z644<1.5,1,AND(Z644>=1.5,Z644<=2.5),2,Z644>2.5,3)","v":""},null,{"$f":"IF(OR(W644=\"\",AB644=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB644,W644))","v":""},{"$f":"_xlfn.IFS(AD644=\"\",\"\",AD644=\"Impact Not Likely to be Substantial\",1,AD644=\"Impact Unclear\",2,AD644=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D644=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D644,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG644=\"\",\"\",IF(AG644>National_B_tables[Column3]*1.25,3,IF(AG644<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D644=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D644,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D644,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI644=\"\",\"\",IF(AI644>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI644<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D644=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D644,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D644,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK644=\"\",\"\",IF(AK644>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK644<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D644=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D644,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D644,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM644=\"\",\"\",IF(AM644>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM644<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D644=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D644,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D644,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D644,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO644=\"\",\"\",IF(AO644<0.01,1,IF(AO644>0.01,3,2)))","v":""},{"$f":"IF(D644=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D644,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ644=\"\",\"\",IF(AQ644<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ644>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH644*0.5+AJ644*0.1+AL644*0.1+AN644*0.1+AP644*0.1+AR644*0.1),AH644*0.5+AJ644*0.1+AL644*0.1+AN644*0.1+AP644*0.1+AR644*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS644=\"\",\"\",AS644<1.5,\"High impact\",AS644>2.5,\"Low impact\",AND(AS644>=1.5,AS644<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS644=\"\",\"\",AS644>2.5,1,AND(AS644>=1.5,AS644<=2.5),2,AS644<1.5,3)","v":""},null,{"$f":"IF(B644=\"\",\"\",IF(OR(AE644=\"\",AT644=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE644,AU644)))","v":""}]
[{"$f":"IF('Census match'!A644=\"\",\"\",'Census match'!A644)","v":""},{"$f":"IF('Census match'!B644=\"\",\"\",'Census match'!B644)","v":""},{"$f":"IF(AND(NOT(A645=\"\"),'Census match'!E644=\"\"),\"No Census match\",'Census match'!E644)","v":""},{"$f":"'Census match'!J644","v":""},{"$f":"IF($D645=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D645,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D645=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D645,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C644=\"\",D645=\"\"),\"\",'Facility data'!C644)","v":""},{"$f":"IF(ISNUMBER($G645),IF($G645<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G645)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G645)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),('Cost models'!$F$4+'Cost models'!$E$4*$G645)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),IF($G645<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G645)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G645)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),IF($G645<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G645)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G645)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),_xlfn.IFS(AND($G645<='Cost models'!$C$7,$G645>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G645)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G645<='Cost models'!$C$7,$G645<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G645)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G645>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G645)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),IF($G645<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G645)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G645)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),_xlfn.IFS($G645<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G645)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G645>'Cost models'!$C$9,$G645<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G645)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G645>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G645)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G645),IF($G645<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G645)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G645)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B645=\"\",\"\",IF(ISNUMBER('Facility data'!D644),'Facility data'!D644,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D645)*ISNUMBER('Facility data'!$C644))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D645,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D645,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D645,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W645=\"\",\"\",W645=1,\"Low impact\",W645=2,\"Mid-range impact\",W645=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U645=\"\",\"\",U645<0.01,1,AND(U645>=0.01,U645<=0.02),2,U645>0.02,3)","v":""},null,{"$f":"IF(T645=\"\",\"\",T645/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ645)+(0.0062454442*$Y645)+(-0.0005191748*($AQ645*$Y645))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ645)+(0.0062454442*$Y645)+(-0.0005191748*($AQ645*$Y645))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ645)+(0.0062454442*$Y645)+(-0.0005191748*($AQ645*$Y645))),\"\")","v":""},{"$f":"_xlfn.IFS(Z645=\"\",\"\",Z645<1.5,\"Weak\",AND(Z645>=1.5,Z645<=2.5),\"Mid-Range\",Z645>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z645=\"\",\"\",Z645<1.5,1,AND(Z645>=1.5,Z645<=2.5),2,Z645>2.5,3)","v":""},null,{"$f":"IF(OR(W645=\"\",AB645=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB645,W645))","v":""},{"$f":"_xlfn.IFS(AD645=\"\",\"\",AD645=\"Impact Not Likely to be Substantial\",1,AD645=\"Impact Unclear\",2,AD645=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D645=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D645,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG645=\"\",\"\",IF(AG645>National_B_tables[Column3]*1.25,3,IF(AG645<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D645=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D645,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D645,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI645=\"\",\"\",IF(AI645>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI645<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D645=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D645,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D645,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK645=\"\",\"\",IF(AK645>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK645<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D645=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D645,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D645,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM645=\"\",\"\",IF(AM645>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM645<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D645=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D645,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D645,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D645,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D645=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D645,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ645=\"\",\"\",IF(AQ645<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ645>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS645=\"\",\"\",AS645<1.5,\"High impact\",AS645>2.5,\"Low impact\",AND(AS645>=1.5,AS645<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS645=\"\",\"\",AS645>2.5,1,AND(AS645>=1.5,AS645<=2.5),2,AS645<1.5,3)","v":""},null,{"$f":"IF(B645=\"\",\"\",IF(OR(AE645=\"\",AT645=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE645,AU645)))","v":""}]
[{"$f":"IF('Census match'!A645=\"\",\"\",'Census match'!A645)","v":""},{"$f":"IF('Census match'!B645=\"\",\"\",'Census match'!B645)","v":""},{"$f":"IF(AND(NOT(A646=\"\"),'Census match'!E645=\"\"),\"No Census match\",'Census match'!E645)","v":""},{"$f":"'Census match'!J645","v":""},{"$f":"IF($D646=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D646,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D646=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D646,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C645=\"\",D646=\"\"),\"\",'Facility data'!C645)","v":""},{"$f":"IF(ISNUMBER($G646),IF($G646<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G646)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G646)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),('Cost models'!$F$4+'Cost models'!$E$4*$G646)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),IF($G646<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G646)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G646)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),IF($G646<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G646)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G646)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),_xlfn.IFS(AND($G646<='Cost models'!$C$7,$G646>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G646)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G646<='Cost models'!$C$7,$G646<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G646)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G646>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G646)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),IF($G646<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G646)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G646)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),_xlfn.IFS($G646<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G646)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G646>'Cost models'!$C$9,$G646<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G646)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G646>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G646)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G646),IF($G646<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G646)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G646)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B646=\"\",\"\",IF(ISNUMBER('Facility data'!D645),'Facility data'!D645,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D646)*ISNUMBER('Facility data'!$C645))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D646,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D646,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D646,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W646=\"\",\"\",W646=1,\"Low impact\",W646=2,\"Mid-range impact\",W646=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U646=\"\",\"\",U646<0.01,1,AND(U646>=0.01,U646<=0.02),2,U646>0.02,3)","v":""},null,{"$f":"IF(T646=\"\",\"\",T646/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ646)+(0.0062454442*$Y646)+(-0.0005191748*($AQ646*$Y646))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ646)+(0.0062454442*$Y646)+(-0.0005191748*($AQ646*$Y646))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ646)+(0.0062454442*$Y646)+(-0.0005191748*($AQ646*$Y646))),\"\")","v":""},{"$f":"_xlfn.IFS(Z646=\"\",\"\",Z646<1.5,\"Weak\",AND(Z646>=1.5,Z646<=2.5),\"Mid-Range\",Z646>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z646=\"\",\"\",Z646<1.5,1,AND(Z646>=1.5,Z646<=2.5),2,Z646>2.5,3)","v":""},null,{"$f":"IF(OR(W646=\"\",AB646=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB646,W646))","v":""},{"$f":"_xlfn.IFS(AD646=\"\",\"\",AD646=\"Impact Not Likely to be Substantial\",1,AD646=\"Impact Unclear\",2,AD646=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D646=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D646,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG646=\"\",\"\",IF(AG646>National_B_tables[Column3]*1.25,3,IF(AG646<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D646=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D646,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D646,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI646=\"\",\"\",IF(AI646>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI646<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D646=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D646,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D646,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK646=\"\",\"\",IF(AK646>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK646<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D646=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D646,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D646,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM646=\"\",\"\",IF(AM646>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM646<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D646=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D646,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D646,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D646,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D646=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D646,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ646=\"\",\"\",IF(AQ646<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ646>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS646=\"\",\"\",AS646<1.5,\"High impact\",AS646>2.5,\"Low impact\",AND(AS646>=1.5,AS646<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS646=\"\",\"\",AS646>2.5,1,AND(AS646>=1.5,AS646<=2.5),2,AS646<1.5,3)","v":""},null,{"$f":"IF(B646=\"\",\"\",IF(OR(AE646=\"\",AT646=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE646,AU646)))","v":""}]
[{"$f":"IF('Census match'!A646=\"\",\"\",'Census match'!A646)","v":""},{"$f":"IF('Census match'!B646=\"\",\"\",'Census match'!B646)","v":""},{"$f":"IF(AND(NOT(A647=\"\"),'Census match'!E646=\"\"),\"No Census match\",'Census match'!E646)","v":""},{"$f":"'Census match'!J646","v":""},{"$f":"IF($D647=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D647,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D647=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D647,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C646=\"\",D647=\"\"),\"\",'Facility data'!C646)","v":""},{"$f":"IF(ISNUMBER($G647),IF($G647<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G647)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G647)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),('Cost models'!$F$4+'Cost models'!$E$4*$G647)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),IF($G647<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G647)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G647)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),IF($G647<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G647)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G647)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),_xlfn.IFS(AND($G647<='Cost models'!$C$7,$G647>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G647)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G647<='Cost models'!$C$7,$G647<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G647)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G647>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G647)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),IF($G647<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G647)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G647)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),_xlfn.IFS($G647<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G647)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G647>'Cost models'!$C$9,$G647<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G647)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G647>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G647)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G647),IF($G647<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G647)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G647)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B647=\"\",\"\",IF(ISNUMBER('Facility data'!D646),'Facility data'!D646,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D647)*ISNUMBER('Facility data'!$C646))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D647,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D647,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D647,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W647=\"\",\"\",W647=1,\"Low impact\",W647=2,\"Mid-range impact\",W647=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U647=\"\",\"\",U647<0.01,1,AND(U647>=0.01,U647<=0.02),2,U647>0.02,3)","v":""},null,{"$f":"IF(T647=\"\",\"\",T647/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ647)+(0.0062454442*$Y647)+(-0.0005191748*($AQ647*$Y647))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ647)+(0.0062454442*$Y647)+(-0.0005191748*($AQ647*$Y647))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ647)+(0.0062454442*$Y647)+(-0.0005191748*($AQ647*$Y647))),\"\")","v":""},{"$f":"_xlfn.IFS(Z647=\"\",\"\",Z647<1.5,\"Weak\",AND(Z647>=1.5,Z647<=2.5),\"Mid-Range\",Z647>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z647=\"\",\"\",Z647<1.5,1,AND(Z647>=1.5,Z647<=2.5),2,Z647>2.5,3)","v":""},null,{"$f":"IF(OR(W647=\"\",AB647=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB647,W647))","v":""},{"$f":"_xlfn.IFS(AD647=\"\",\"\",AD647=\"Impact Not Likely to be Substantial\",1,AD647=\"Impact Unclear\",2,AD647=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D647=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D647,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG647=\"\",\"\",IF(AG647>National_B_tables[Column3]*1.25,3,IF(AG647<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D647=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D647,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D647,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI647=\"\",\"\",IF(AI647>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI647<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D647=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D647,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D647,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK647=\"\",\"\",IF(AK647>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK647<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D647=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D647,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D647,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM647=\"\",\"\",IF(AM647>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM647<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D647=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D647,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D647,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D647,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D647=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D647,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ647=\"\",\"\",IF(AQ647<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ647>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS647=\"\",\"\",AS647<1.5,\"High impact\",AS647>2.5,\"Low impact\",AND(AS647>=1.5,AS647<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS647=\"\",\"\",AS647>2.5,1,AND(AS647>=1.5,AS647<=2.5),2,AS647<1.5,3)","v":""},null,{"$f":"IF(B647=\"\",\"\",IF(OR(AE647=\"\",AT647=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE647,AU647)))","v":""}]
[{"$f":"IF('Census match'!A647=\"\",\"\",'Census match'!A647)","v":""},{"$f":"IF('Census match'!B647=\"\",\"\",'Census match'!B647)","v":""},{"$f":"IF(AND(NOT(A648=\"\"),'Census match'!E647=\"\"),\"No Census match\",'Census match'!E647)","v":""},{"$f":"'Census match'!J647","v":""},{"$f":"IF($D648=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D648,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D648=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D648,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C647=\"\",D648=\"\"),\"\",'Facility data'!C647)","v":""},{"$f":"IF(ISNUMBER($G648),IF($G648<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G648)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G648)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),('Cost models'!$F$4+'Cost models'!$E$4*$G648)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),IF($G648<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G648)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G648)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),IF($G648<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G648)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G648)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),_xlfn.IFS(AND($G648<='Cost models'!$C$7,$G648>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G648)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G648<='Cost models'!$C$7,$G648<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G648)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G648>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G648)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),IF($G648<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G648)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G648)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),_xlfn.IFS($G648<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G648)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G648>'Cost models'!$C$9,$G648<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G648)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G648>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G648)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G648),IF($G648<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G648)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G648)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B648=\"\",\"\",IF(ISNUMBER('Facility data'!D647),'Facility data'!D647,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D648)*ISNUMBER('Facility data'!$C647))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D648,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D648,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D648,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W648=\"\",\"\",W648=1,\"Low impact\",W648=2,\"Mid-range impact\",W648=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U648=\"\",\"\",U648<0.01,1,AND(U648>=0.01,U648<=0.02),2,U648>0.02,3)","v":""},null,{"$f":"IF(T648=\"\",\"\",T648/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ648)+(0.0062454442*$Y648)+(-0.0005191748*($AQ648*$Y648))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ648)+(0.0062454442*$Y648)+(-0.0005191748*($AQ648*$Y648))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ648)+(0.0062454442*$Y648)+(-0.0005191748*($AQ648*$Y648))),\"\")","v":""},{"$f":"_xlfn.IFS(Z648=\"\",\"\",Z648<1.5,\"Weak\",AND(Z648>=1.5,Z648<=2.5),\"Mid-Range\",Z648>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z648=\"\",\"\",Z648<1.5,1,AND(Z648>=1.5,Z648<=2.5),2,Z648>2.5,3)","v":""},null,{"$f":"IF(OR(W648=\"\",AB648=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB648,W648))","v":""},{"$f":"_xlfn.IFS(AD648=\"\",\"\",AD648=\"Impact Not Likely to be Substantial\",1,AD648=\"Impact Unclear\",2,AD648=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D648=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D648,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG648=\"\",\"\",IF(AG648>National_B_tables[Column3]*1.25,3,IF(AG648<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D648=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D648,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D648,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI648=\"\",\"\",IF(AI648>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI648<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D648=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D648,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D648,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK648=\"\",\"\",IF(AK648>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK648<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D648=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D648,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D648,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM648=\"\",\"\",IF(AM648>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM648<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D648=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D648,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D648,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D648,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D648=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D648,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ648=\"\",\"\",IF(AQ648<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ648>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS648=\"\",\"\",AS648<1.5,\"High impact\",AS648>2.5,\"Low impact\",AND(AS648>=1.5,AS648<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS648=\"\",\"\",AS648>2.5,1,AND(AS648>=1.5,AS648<=2.5),2,AS648<1.5,3)","v":""},null,{"$f":"IF(B648=\"\",\"\",IF(OR(AE648=\"\",AT648=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE648,AU648)))","v":""}]
[{"$f":"IF('Census match'!A648=\"\",\"\",'Census match'!A648)","v":""},{"$f":"IF('Census match'!B648=\"\",\"\",'Census match'!B648)","v":""},{"$f":"IF(AND(NOT(A649=\"\"),'Census match'!E648=\"\"),\"No Census match\",'Census match'!E648)","v":""},{"$f":"'Census match'!J648","v":""},{"$f":"IF($D649=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D649,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D649=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D649,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C648=\"\",D649=\"\"),\"\",'Facility data'!C648)","v":""},{"$f":"IF(ISNUMBER($G649),IF($G649<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G649)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G649)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),('Cost models'!$F$4+'Cost models'!$E$4*$G649)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),IF($G649<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G649)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G649)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),IF($G649<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G649)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G649)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),_xlfn.IFS(AND($G649<='Cost models'!$C$7,$G649>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G649)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G649<='Cost models'!$C$7,$G649<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G649)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G649>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G649)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),IF($G649<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G649)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G649)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),_xlfn.IFS($G649<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G649)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G649>'Cost models'!$C$9,$G649<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G649)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G649>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G649)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G649),IF($G649<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G649)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G649)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B649=\"\",\"\",IF(ISNUMBER('Facility data'!D648),'Facility data'!D648,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D649)*ISNUMBER('Facility data'!$C648))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D649,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D649,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D649,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W649=\"\",\"\",W649=1,\"Low impact\",W649=2,\"Mid-range impact\",W649=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U649=\"\",\"\",U649<0.01,1,AND(U649>=0.01,U649<=0.02),2,U649>0.02,3)","v":""},null,{"$f":"IF(T649=\"\",\"\",T649/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ649)+(0.0062454442*$Y649)+(-0.0005191748*($AQ649*$Y649))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ649)+(0.0062454442*$Y649)+(-0.0005191748*($AQ649*$Y649))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ649)+(0.0062454442*$Y649)+(-0.0005191748*($AQ649*$Y649))),\"\")","v":""},{"$f":"_xlfn.IFS(Z649=\"\",\"\",Z649<1.5,\"Weak\",AND(Z649>=1.5,Z649<=2.5),\"Mid-Range\",Z649>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z649=\"\",\"\",Z649<1.5,1,AND(Z649>=1.5,Z649<=2.5),2,Z649>2.5,3)","v":""},null,{"$f":"IF(OR(W649=\"\",AB649=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB649,W649))","v":""},{"$f":"_xlfn.IFS(AD649=\"\",\"\",AD649=\"Impact Not Likely to be Substantial\",1,AD649=\"Impact Unclear\",2,AD649=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D649=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D649,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG649=\"\",\"\",IF(AG649>National_B_tables[Column3]*1.25,3,IF(AG649<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D649=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D649,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D649,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI649=\"\",\"\",IF(AI649>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI649<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D649=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D649,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D649,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK649=\"\",\"\",IF(AK649>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK649<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D649=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D649,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D649,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM649=\"\",\"\",IF(AM649>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM649<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D649=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D649,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D649,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D649,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D649=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D649,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ649=\"\",\"\",IF(AQ649<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ649>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS649=\"\",\"\",AS649<1.5,\"High impact\",AS649>2.5,\"Low impact\",AND(AS649>=1.5,AS649<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS649=\"\",\"\",AS649>2.5,1,AND(AS649>=1.5,AS649<=2.5),2,AS649<1.5,3)","v":""},null,{"$f":"IF(B649=\"\",\"\",IF(OR(AE649=\"\",AT649=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE649,AU649)))","v":""}]
[{"$f":"IF('Census match'!A649=\"\",\"\",'Census match'!A649)","v":""},{"$f":"IF('Census match'!B649=\"\",\"\",'Census match'!B649)","v":""},{"$f":"IF(AND(NOT(A650=\"\"),'Census match'!E649=\"\"),\"No Census match\",'Census match'!E649)","v":""},{"$f":"'Census match'!J649","v":""},{"$f":"IF($D650=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D650,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D650=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D650,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C649=\"\",D650=\"\"),\"\",'Facility data'!C649)","v":""},{"$f":"IF(ISNUMBER($G650),IF($G650<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G650)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G650)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),('Cost models'!$F$4+'Cost models'!$E$4*$G650)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),IF($G650<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G650)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G650)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),IF($G650<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G650)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G650)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),_xlfn.IFS(AND($G650<='Cost models'!$C$7,$G650>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G650)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G650<='Cost models'!$C$7,$G650<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G650)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G650>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G650)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),IF($G650<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G650)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G650)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),_xlfn.IFS($G650<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G650)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G650>'Cost models'!$C$9,$G650<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G650)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G650>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G650)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G650),IF($G650<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G650)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G650)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B650=\"\",\"\",IF(ISNUMBER('Facility data'!D649),'Facility data'!D649,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D650)*ISNUMBER('Facility data'!$C649))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D650,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D650,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D650,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W650=\"\",\"\",W650=1,\"Low impact\",W650=2,\"Mid-range impact\",W650=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U650=\"\",\"\",U650<0.01,1,AND(U650>=0.01,U650<=0.02),2,U650>0.02,3)","v":""},null,{"$f":"IF(T650=\"\",\"\",T650/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ650)+(0.0062454442*$Y650)+(-0.0005191748*($AQ650*$Y650))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ650)+(0.0062454442*$Y650)+(-0.0005191748*($AQ650*$Y650))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ650)+(0.0062454442*$Y650)+(-0.0005191748*($AQ650*$Y650))),\"\")","v":""},{"$f":"_xlfn.IFS(Z650=\"\",\"\",Z650<1.5,\"Weak\",AND(Z650>=1.5,Z650<=2.5),\"Mid-Range\",Z650>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z650=\"\",\"\",Z650<1.5,1,AND(Z650>=1.5,Z650<=2.5),2,Z650>2.5,3)","v":""},null,{"$f":"IF(OR(W650=\"\",AB650=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB650,W650))","v":""},{"$f":"_xlfn.IFS(AD650=\"\",\"\",AD650=\"Impact Not Likely to be Substantial\",1,AD650=\"Impact Unclear\",2,AD650=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D650=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D650,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG650=\"\",\"\",IF(AG650>National_B_tables[Column3]*1.25,3,IF(AG650<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D650=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D650,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D650,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI650=\"\",\"\",IF(AI650>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI650<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D650=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D650,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D650,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK650=\"\",\"\",IF(AK650>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK650<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D650=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D650,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D650,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM650=\"\",\"\",IF(AM650>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM650<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D650=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D650,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D650,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D650,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D650=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D650,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ650=\"\",\"\",IF(AQ650<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ650>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS650=\"\",\"\",AS650<1.5,\"High impact\",AS650>2.5,\"Low impact\",AND(AS650>=1.5,AS650<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS650=\"\",\"\",AS650>2.5,1,AND(AS650>=1.5,AS650<=2.5),2,AS650<1.5,3)","v":""},null,{"$f":"IF(B650=\"\",\"\",IF(OR(AE650=\"\",AT650=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE650,AU650)))","v":""}]
[{"$f":"IF('Census match'!A650=\"\",\"\",'Census match'!A650)","v":""},{"$f":"IF('Census match'!B650=\"\",\"\",'Census match'!B650)","v":""},{"$f":"IF(AND(NOT(A651=\"\"),'Census match'!E650=\"\"),\"No Census match\",'Census match'!E650)","v":""},{"$f":"'Census match'!J650","v":""},{"$f":"IF($D651=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D651,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D651=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D651,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C650=\"\",D651=\"\"),\"\",'Facility data'!C650)","v":""},{"$f":"IF(ISNUMBER($G651),IF($G651<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G651)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G651)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),('Cost models'!$F$4+'Cost models'!$E$4*$G651)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),IF($G651<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G651)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G651)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),IF($G651<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G651)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G651)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),_xlfn.IFS(AND($G651<='Cost models'!$C$7,$G651>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G651)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G651<='Cost models'!$C$7,$G651<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G651)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G651>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G651)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),IF($G651<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G651)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G651)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),_xlfn.IFS($G651<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G651)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G651>'Cost models'!$C$9,$G651<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G651)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G651>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G651)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G651),IF($G651<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G651)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G651)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B651=\"\",\"\",IF(ISNUMBER('Facility data'!D650),'Facility data'!D650,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D651)*ISNUMBER('Facility data'!$C650))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D651,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D651,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D651,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W651=\"\",\"\",W651=1,\"Low impact\",W651=2,\"Mid-range impact\",W651=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U651=\"\",\"\",U651<0.01,1,AND(U651>=0.01,U651<=0.02),2,U651>0.02,3)","v":""},null,{"$f":"IF(T651=\"\",\"\",T651/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ651)+(0.0062454442*$Y651)+(-0.0005191748*($AQ651*$Y651))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ651)+(0.0062454442*$Y651)+(-0.0005191748*($AQ651*$Y651))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ651)+(0.0062454442*$Y651)+(-0.0005191748*($AQ651*$Y651))),\"\")","v":""},{"$f":"_xlfn.IFS(Z651=\"\",\"\",Z651<1.5,\"Weak\",AND(Z651>=1.5,Z651<=2.5),\"Mid-Range\",Z651>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z651=\"\",\"\",Z651<1.5,1,AND(Z651>=1.5,Z651<=2.5),2,Z651>2.5,3)","v":""},null,{"$f":"IF(OR(W651=\"\",AB651=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB651,W651))","v":""},{"$f":"_xlfn.IFS(AD651=\"\",\"\",AD651=\"Impact Not Likely to be Substantial\",1,AD651=\"Impact Unclear\",2,AD651=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D651=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D651,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG651=\"\",\"\",IF(AG651>National_B_tables[Column3]*1.25,3,IF(AG651<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D651=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D651,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D651,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI651=\"\",\"\",IF(AI651>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI651<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D651=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D651,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D651,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK651=\"\",\"\",IF(AK651>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK651<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D651=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D651,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D651,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM651=\"\",\"\",IF(AM651>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM651<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D651=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D651,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D651,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D651,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D651=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D651,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ651=\"\",\"\",IF(AQ651<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ651>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS651=\"\",\"\",AS651<1.5,\"High impact\",AS651>2.5,\"Low impact\",AND(AS651>=1.5,AS651<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS651=\"\",\"\",AS651>2.5,1,AND(AS651>=1.5,AS651<=2.5),2,AS651<1.5,3)","v":""},null,{"$f":"IF(B651=\"\",\"\",IF(OR(AE651=\"\",AT651=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE651,AU651)))","v":""}]
[{"$f":"IF('Census match'!A651=\"\",\"\",'Census match'!A651)","v":""},{"$f":"IF('Census match'!B651=\"\",\"\",'Census match'!B651)","v":""},{"$f":"IF(AND(NOT(A652=\"\"),'Census match'!E651=\"\"),\"No Census match\",'Census match'!E651)","v":""},{"$f":"'Census match'!J651","v":""},{"$f":"IF($D652=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D652,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D652=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D652,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C651=\"\",D652=\"\"),\"\",'Facility data'!C651)","v":""},{"$f":"IF(ISNUMBER($G652),IF($G652<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G652)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G652)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),('Cost models'!$F$4+'Cost models'!$E$4*$G652)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),IF($G652<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G652)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G652)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),IF($G652<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G652)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G652)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),_xlfn.IFS(AND($G652<='Cost models'!$C$7,$G652>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G652)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G652<='Cost models'!$C$7,$G652<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G652)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G652>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G652)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),IF($G652<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G652)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G652)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),_xlfn.IFS($G652<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G652)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G652>'Cost models'!$C$9,$G652<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G652)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G652>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G652)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G652),IF($G652<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G652)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G652)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B652=\"\",\"\",IF(ISNUMBER('Facility data'!D651),'Facility data'!D651,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D652)*ISNUMBER('Facility data'!$C651))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D652,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D652,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D652,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W652=\"\",\"\",W652=1,\"Low impact\",W652=2,\"Mid-range impact\",W652=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U652=\"\",\"\",U652<0.01,1,AND(U652>=0.01,U652<=0.02),2,U652>0.02,3)","v":""},null,{"$f":"IF(T652=\"\",\"\",T652/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ652)+(0.0062454442*$Y652)+(-0.0005191748*($AQ652*$Y652))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ652)+(0.0062454442*$Y652)+(-0.0005191748*($AQ652*$Y652))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ652)+(0.0062454442*$Y652)+(-0.0005191748*($AQ652*$Y652))),\"\")","v":""},{"$f":"_xlfn.IFS(Z652=\"\",\"\",Z652<1.5,\"Weak\",AND(Z652>=1.5,Z652<=2.5),\"Mid-Range\",Z652>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z652=\"\",\"\",Z652<1.5,1,AND(Z652>=1.5,Z652<=2.5),2,Z652>2.5,3)","v":""},null,{"$f":"IF(OR(W652=\"\",AB652=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB652,W652))","v":""},{"$f":"_xlfn.IFS(AD652=\"\",\"\",AD652=\"Impact Not Likely to be Substantial\",1,AD652=\"Impact Unclear\",2,AD652=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D652=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D652,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG652=\"\",\"\",IF(AG652>National_B_tables[Column3]*1.25,3,IF(AG652<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D652=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D652,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D652,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI652=\"\",\"\",IF(AI652>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI652<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D652=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D652,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D652,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK652=\"\",\"\",IF(AK652>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK652<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D652=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D652,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D652,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM652=\"\",\"\",IF(AM652>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM652<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D652=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D652,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D652,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D652,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D652=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D652,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ652=\"\",\"\",IF(AQ652<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ652>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS652=\"\",\"\",AS652<1.5,\"High impact\",AS652>2.5,\"Low impact\",AND(AS652>=1.5,AS652<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS652=\"\",\"\",AS652>2.5,1,AND(AS652>=1.5,AS652<=2.5),2,AS652<1.5,3)","v":""},null,{"$f":"IF(B652=\"\",\"\",IF(OR(AE652=\"\",AT652=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE652,AU652)))","v":""}]
[{"$f":"IF('Census match'!A652=\"\",\"\",'Census match'!A652)","v":""},{"$f":"IF('Census match'!B652=\"\",\"\",'Census match'!B652)","v":""},{"$f":"IF(AND(NOT(A653=\"\"),'Census match'!E652=\"\"),\"No Census match\",'Census match'!E652)","v":""},{"$f":"'Census match'!J652","v":""},{"$f":"IF($D653=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D653,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D653=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D653,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C652=\"\",D653=\"\"),\"\",'Facility data'!C652)","v":""},{"$f":"IF(ISNUMBER($G653),IF($G653<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G653)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G653)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),('Cost models'!$F$4+'Cost models'!$E$4*$G653)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),IF($G653<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G653)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G653)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),IF($G653<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G653)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G653)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),_xlfn.IFS(AND($G653<='Cost models'!$C$7,$G653>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G653)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G653<='Cost models'!$C$7,$G653<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G653)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G653>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G653)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),IF($G653<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G653)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G653)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),_xlfn.IFS($G653<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G653)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G653>'Cost models'!$C$9,$G653<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G653)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G653>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G653)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G653),IF($G653<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G653)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G653)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B653=\"\",\"\",IF(ISNUMBER('Facility data'!D652),'Facility data'!D652,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D653)*ISNUMBER('Facility data'!$C652))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D653,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D653,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D653,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W653=\"\",\"\",W653=1,\"Low impact\",W653=2,\"Mid-range impact\",W653=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U653=\"\",\"\",U653<0.01,1,AND(U653>=0.01,U653<=0.02),2,U653>0.02,3)","v":""},null,{"$f":"IF(T653=\"\",\"\",T653/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ653)+(0.0062454442*$Y653)+(-0.0005191748*($AQ653*$Y653))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ653)+(0.0062454442*$Y653)+(-0.0005191748*($AQ653*$Y653))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ653)+(0.0062454442*$Y653)+(-0.0005191748*($AQ653*$Y653))),\"\")","v":""},{"$f":"_xlfn.IFS(Z653=\"\",\"\",Z653<1.5,\"Weak\",AND(Z653>=1.5,Z653<=2.5),\"Mid-Range\",Z653>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z653=\"\",\"\",Z653<1.5,1,AND(Z653>=1.5,Z653<=2.5),2,Z653>2.5,3)","v":""},null,{"$f":"IF(OR(W653=\"\",AB653=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB653,W653))","v":""},{"$f":"_xlfn.IFS(AD653=\"\",\"\",AD653=\"Impact Not Likely to be Substantial\",1,AD653=\"Impact Unclear\",2,AD653=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D653=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D653,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG653=\"\",\"\",IF(AG653>National_B_tables[Column3]*1.25,3,IF(AG653<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D653=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D653,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D653,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI653=\"\",\"\",IF(AI653>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI653<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D653=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D653,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D653,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK653=\"\",\"\",IF(AK653>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK653<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D653=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D653,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D653,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM653=\"\",\"\",IF(AM653>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM653<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D653=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D653,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D653,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D653,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D653=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D653,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ653=\"\",\"\",IF(AQ653<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ653>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS653=\"\",\"\",AS653<1.5,\"High impact\",AS653>2.5,\"Low impact\",AND(AS653>=1.5,AS653<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS653=\"\",\"\",AS653>2.5,1,AND(AS653>=1.5,AS653<=2.5),2,AS653<1.5,3)","v":""},null,{"$f":"IF(B653=\"\",\"\",IF(OR(AE653=\"\",AT653=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE653,AU653)))","v":""}]
[{"$f":"IF('Census match'!A653=\"\",\"\",'Census match'!A653)","v":""},{"$f":"IF('Census match'!B653=\"\",\"\",'Census match'!B653)","v":""},{"$f":"IF(AND(NOT(A654=\"\"),'Census match'!E653=\"\"),\"No Census match\",'Census match'!E653)","v":""},{"$f":"'Census match'!J653","v":""},{"$f":"IF($D654=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D654,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D654=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D654,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C653=\"\",D654=\"\"),\"\",'Facility data'!C653)","v":""},{"$f":"IF(ISNUMBER($G654),IF($G654<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G654)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G654)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),('Cost models'!$F$4+'Cost models'!$E$4*$G654)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),IF($G654<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G654)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G654)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),IF($G654<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G654)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G654)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),_xlfn.IFS(AND($G654<='Cost models'!$C$7,$G654>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G654)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G654<='Cost models'!$C$7,$G654<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G654)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G654>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G654)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),IF($G654<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G654)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G654)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),_xlfn.IFS($G654<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G654)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G654>'Cost models'!$C$9,$G654<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G654)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G654>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G654)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G654),IF($G654<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G654)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G654)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B654=\"\",\"\",IF(ISNUMBER('Facility data'!D653),'Facility data'!D653,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D654)*ISNUMBER('Facility data'!$C653))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D654,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D654,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D654,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W654=\"\",\"\",W654=1,\"Low impact\",W654=2,\"Mid-range impact\",W654=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U654=\"\",\"\",U654<0.01,1,AND(U654>=0.01,U654<=0.02),2,U654>0.02,3)","v":""},null,{"$f":"IF(T654=\"\",\"\",T654/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ654)+(0.0062454442*$Y654)+(-0.0005191748*($AQ654*$Y654))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ654)+(0.0062454442*$Y654)+(-0.0005191748*($AQ654*$Y654))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ654)+(0.0062454442*$Y654)+(-0.0005191748*($AQ654*$Y654))),\"\")","v":""},{"$f":"_xlfn.IFS(Z654=\"\",\"\",Z654<1.5,\"Weak\",AND(Z654>=1.5,Z654<=2.5),\"Mid-Range\",Z654>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z654=\"\",\"\",Z654<1.5,1,AND(Z654>=1.5,Z654<=2.5),2,Z654>2.5,3)","v":""},null,{"$f":"IF(OR(W654=\"\",AB654=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB654,W654))","v":""},{"$f":"_xlfn.IFS(AD654=\"\",\"\",AD654=\"Impact Not Likely to be Substantial\",1,AD654=\"Impact Unclear\",2,AD654=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D654=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D654,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG654=\"\",\"\",IF(AG654>National_B_tables[Column3]*1.25,3,IF(AG654<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D654=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D654,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D654,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI654=\"\",\"\",IF(AI654>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI654<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D654=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D654,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D654,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK654=\"\",\"\",IF(AK654>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK654<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D654=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D654,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D654,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM654=\"\",\"\",IF(AM654>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM654<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D654=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D654,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D654,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D654,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D654=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D654,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ654=\"\",\"\",IF(AQ654<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ654>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS654=\"\",\"\",AS654<1.5,\"High impact\",AS654>2.5,\"Low impact\",AND(AS654>=1.5,AS654<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS654=\"\",\"\",AS654>2.5,1,AND(AS654>=1.5,AS654<=2.5),2,AS654<1.5,3)","v":""},null,{"$f":"IF(B654=\"\",\"\",IF(OR(AE654=\"\",AT654=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE654,AU654)))","v":""}]
[{"$f":"IF('Census match'!A654=\"\",\"\",'Census match'!A654)","v":""},{"$f":"IF('Census match'!B654=\"\",\"\",'Census match'!B654)","v":""},{"$f":"IF(AND(NOT(A655=\"\"),'Census match'!E654=\"\"),\"No Census match\",'Census match'!E654)","v":""},{"$f":"'Census match'!J654","v":""},{"$f":"IF($D655=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D655,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D655=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D655,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C654=\"\",D655=\"\"),\"\",'Facility data'!C654)","v":""},{"$f":"IF(ISNUMBER($G655),IF($G655<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G655)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G655)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),('Cost models'!$F$4+'Cost models'!$E$4*$G655)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),IF($G655<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G655)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G655)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),IF($G655<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G655)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G655)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),_xlfn.IFS(AND($G655<='Cost models'!$C$7,$G655>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G655)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G655<='Cost models'!$C$7,$G655<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G655)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G655>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G655)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),IF($G655<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G655)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G655)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),_xlfn.IFS($G655<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G655)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G655>'Cost models'!$C$9,$G655<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G655)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G655>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G655)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G655),IF($G655<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G655)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G655)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B655=\"\",\"\",IF(ISNUMBER('Facility data'!D654),'Facility data'!D654,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D655)*ISNUMBER('Facility data'!$C654))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D655,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D655,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D655,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W655=\"\",\"\",W655=1,\"Low impact\",W655=2,\"Mid-range impact\",W655=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U655=\"\",\"\",U655<0.01,1,AND(U655>=0.01,U655<=0.02),2,U655>0.02,3)","v":""},null,{"$f":"IF(T655=\"\",\"\",T655/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ655)+(0.0062454442*$Y655)+(-0.0005191748*($AQ655*$Y655))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ655)+(0.0062454442*$Y655)+(-0.0005191748*($AQ655*$Y655))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ655)+(0.0062454442*$Y655)+(-0.0005191748*($AQ655*$Y655))),\"\")","v":""},{"$f":"_xlfn.IFS(Z655=\"\",\"\",Z655<1.5,\"Weak\",AND(Z655>=1.5,Z655<=2.5),\"Mid-Range\",Z655>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z655=\"\",\"\",Z655<1.5,1,AND(Z655>=1.5,Z655<=2.5),2,Z655>2.5,3)","v":""},null,{"$f":"IF(OR(W655=\"\",AB655=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB655,W655))","v":""},{"$f":"_xlfn.IFS(AD655=\"\",\"\",AD655=\"Impact Not Likely to be Substantial\",1,AD655=\"Impact Unclear\",2,AD655=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D655=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D655,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG655=\"\",\"\",IF(AG655>National_B_tables[Column3]*1.25,3,IF(AG655<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D655=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D655,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D655,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI655=\"\",\"\",IF(AI655>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI655<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D655=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D655,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D655,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK655=\"\",\"\",IF(AK655>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK655<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D655=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D655,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D655,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM655=\"\",\"\",IF(AM655>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM655<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D655=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D655,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D655,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D655,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D655=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D655,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ655=\"\",\"\",IF(AQ655<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ655>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS655=\"\",\"\",AS655<1.5,\"High impact\",AS655>2.5,\"Low impact\",AND(AS655>=1.5,AS655<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS655=\"\",\"\",AS655>2.5,1,AND(AS655>=1.5,AS655<=2.5),2,AS655<1.5,3)","v":""},null,{"$f":"IF(B655=\"\",\"\",IF(OR(AE655=\"\",AT655=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE655,AU655)))","v":""}]
[{"$f":"IF('Census match'!A655=\"\",\"\",'Census match'!A655)","v":""},{"$f":"IF('Census match'!B655=\"\",\"\",'Census match'!B655)","v":""},{"$f":"IF(AND(NOT(A656=\"\"),'Census match'!E655=\"\"),\"No Census match\",'Census match'!E655)","v":""},{"$f":"'Census match'!J655","v":""},{"$f":"IF($D656=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D656,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D656=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D656,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C655=\"\",D656=\"\"),\"\",'Facility data'!C655)","v":""},{"$f":"IF(ISNUMBER($G656),IF($G656<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G656)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G656)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),('Cost models'!$F$4+'Cost models'!$E$4*$G656)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),IF($G656<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G656)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G656)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),IF($G656<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G656)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G656)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),_xlfn.IFS(AND($G656<='Cost models'!$C$7,$G656>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G656)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G656<='Cost models'!$C$7,$G656<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G656)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G656>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G656)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),IF($G656<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G656)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G656)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),_xlfn.IFS($G656<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G656)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G656>'Cost models'!$C$9,$G656<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G656)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G656>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G656)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G656),IF($G656<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G656)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G656)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B656=\"\",\"\",IF(ISNUMBER('Facility data'!D655),'Facility data'!D655,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D656)*ISNUMBER('Facility data'!$C655))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D656,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D656,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D656,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W656=\"\",\"\",W656=1,\"Low impact\",W656=2,\"Mid-range impact\",W656=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U656=\"\",\"\",U656<0.01,1,AND(U656>=0.01,U656<=0.02),2,U656>0.02,3)","v":""},null,{"$f":"IF(T656=\"\",\"\",T656/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ656)+(0.0062454442*$Y656)+(-0.0005191748*($AQ656*$Y656))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ656)+(0.0062454442*$Y656)+(-0.0005191748*($AQ656*$Y656))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ656)+(0.0062454442*$Y656)+(-0.0005191748*($AQ656*$Y656))),\"\")","v":""},{"$f":"_xlfn.IFS(Z656=\"\",\"\",Z656<1.5,\"Weak\",AND(Z656>=1.5,Z656<=2.5),\"Mid-Range\",Z656>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z656=\"\",\"\",Z656<1.5,1,AND(Z656>=1.5,Z656<=2.5),2,Z656>2.5,3)","v":""},null,{"$f":"IF(OR(W656=\"\",AB656=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB656,W656))","v":""},{"$f":"_xlfn.IFS(AD656=\"\",\"\",AD656=\"Impact Not Likely to be Substantial\",1,AD656=\"Impact Unclear\",2,AD656=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D656=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D656,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG656=\"\",\"\",IF(AG656>National_B_tables[Column3]*1.25,3,IF(AG656<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D656=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D656,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D656,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI656=\"\",\"\",IF(AI656>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI656<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D656=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D656,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D656,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK656=\"\",\"\",IF(AK656>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK656<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D656=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D656,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D656,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM656=\"\",\"\",IF(AM656>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM656<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D656=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D656,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D656,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D656,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D656=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D656,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ656=\"\",\"\",IF(AQ656<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ656>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS656=\"\",\"\",AS656<1.5,\"High impact\",AS656>2.5,\"Low impact\",AND(AS656>=1.5,AS656<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS656=\"\",\"\",AS656>2.5,1,AND(AS656>=1.5,AS656<=2.5),2,AS656<1.5,3)","v":""},null,{"$f":"IF(B656=\"\",\"\",IF(OR(AE656=\"\",AT656=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE656,AU656)))","v":""}]
[{"$f":"IF('Census match'!A656=\"\",\"\",'Census match'!A656)","v":""},{"$f":"IF('Census match'!B656=\"\",\"\",'Census match'!B656)","v":""},{"$f":"IF(AND(NOT(A657=\"\"),'Census match'!E656=\"\"),\"No Census match\",'Census match'!E656)","v":""},{"$f":"'Census match'!J656","v":""},{"$f":"IF($D657=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D657,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D657=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D657,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C656=\"\",D657=\"\"),\"\",'Facility data'!C656)","v":""},{"$f":"IF(ISNUMBER($G657),IF($G657<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G657)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G657)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),('Cost models'!$F$4+'Cost models'!$E$4*$G657)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),IF($G657<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G657)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G657)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),IF($G657<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G657)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G657)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),_xlfn.IFS(AND($G657<='Cost models'!$C$7,$G657>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G657)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G657<='Cost models'!$C$7,$G657<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G657)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G657>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G657)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),IF($G657<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G657)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G657)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),_xlfn.IFS($G657<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G657)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G657>'Cost models'!$C$9,$G657<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G657)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G657>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G657)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G657),IF($G657<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G657)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G657)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B657=\"\",\"\",IF(ISNUMBER('Facility data'!D656),'Facility data'!D656,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D657)*ISNUMBER('Facility data'!$C656))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D657,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D657,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D657,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W657=\"\",\"\",W657=1,\"Low impact\",W657=2,\"Mid-range impact\",W657=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U657=\"\",\"\",U657<0.01,1,AND(U657>=0.01,U657<=0.02),2,U657>0.02,3)","v":""},null,{"$f":"IF(T657=\"\",\"\",T657/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ657)+(0.0062454442*$Y657)+(-0.0005191748*($AQ657*$Y657))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ657)+(0.0062454442*$Y657)+(-0.0005191748*($AQ657*$Y657))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ657)+(0.0062454442*$Y657)+(-0.0005191748*($AQ657*$Y657))),\"\")","v":""},{"$f":"_xlfn.IFS(Z657=\"\",\"\",Z657<1.5,\"Weak\",AND(Z657>=1.5,Z657<=2.5),\"Mid-Range\",Z657>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z657=\"\",\"\",Z657<1.5,1,AND(Z657>=1.5,Z657<=2.5),2,Z657>2.5,3)","v":""},null,{"$f":"IF(OR(W657=\"\",AB657=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB657,W657))","v":""},{"$f":"_xlfn.IFS(AD657=\"\",\"\",AD657=\"Impact Not Likely to be Substantial\",1,AD657=\"Impact Unclear\",2,AD657=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D657=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D657,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG657=\"\",\"\",IF(AG657>National_B_tables[Column3]*1.25,3,IF(AG657<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D657=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D657,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D657,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI657=\"\",\"\",IF(AI657>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI657<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D657=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D657,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D657,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK657=\"\",\"\",IF(AK657>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK657<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D657=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D657,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D657,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM657=\"\",\"\",IF(AM657>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM657<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D657=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D657,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D657,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D657,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D657=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D657,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ657=\"\",\"\",IF(AQ657<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ657>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS657=\"\",\"\",AS657<1.5,\"High impact\",AS657>2.5,\"Low impact\",AND(AS657>=1.5,AS657<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS657=\"\",\"\",AS657>2.5,1,AND(AS657>=1.5,AS657<=2.5),2,AS657<1.5,3)","v":""},null,{"$f":"IF(B657=\"\",\"\",IF(OR(AE657=\"\",AT657=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE657,AU657)))","v":""}]
[{"$f":"IF('Census match'!A657=\"\",\"\",'Census match'!A657)","v":""},{"$f":"IF('Census match'!B657=\"\",\"\",'Census match'!B657)","v":""},{"$f":"IF(AND(NOT(A658=\"\"),'Census match'!E657=\"\"),\"No Census match\",'Census match'!E657)","v":""},{"$f":"'Census match'!J657","v":""},{"$f":"IF($D658=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D658,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D658=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D658,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C657=\"\",D658=\"\"),\"\",'Facility data'!C657)","v":""},{"$f":"IF(ISNUMBER($G658),IF($G658<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G658)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G658)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),('Cost models'!$F$4+'Cost models'!$E$4*$G658)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),IF($G658<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G658)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G658)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),IF($G658<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G658)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G658)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),_xlfn.IFS(AND($G658<='Cost models'!$C$7,$G658>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G658)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G658<='Cost models'!$C$7,$G658<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G658)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G658>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G658)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),IF($G658<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G658)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G658)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),_xlfn.IFS($G658<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G658)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G658>'Cost models'!$C$9,$G658<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G658)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G658>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G658)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G658),IF($G658<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G658)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G658)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B658=\"\",\"\",IF(ISNUMBER('Facility data'!D657),'Facility data'!D657,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D658)*ISNUMBER('Facility data'!$C657))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D658,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D658,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D658,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W658=\"\",\"\",W658=1,\"Low impact\",W658=2,\"Mid-range impact\",W658=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U658=\"\",\"\",U658<0.01,1,AND(U658>=0.01,U658<=0.02),2,U658>0.02,3)","v":""},null,{"$f":"IF(T658=\"\",\"\",T658/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ658)+(0.0062454442*$Y658)+(-0.0005191748*($AQ658*$Y658))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ658)+(0.0062454442*$Y658)+(-0.0005191748*($AQ658*$Y658))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ658)+(0.0062454442*$Y658)+(-0.0005191748*($AQ658*$Y658))),\"\")","v":""},{"$f":"_xlfn.IFS(Z658=\"\",\"\",Z658<1.5,\"Weak\",AND(Z658>=1.5,Z658<=2.5),\"Mid-Range\",Z658>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z658=\"\",\"\",Z658<1.5,1,AND(Z658>=1.5,Z658<=2.5),2,Z658>2.5,3)","v":""},null,{"$f":"IF(OR(W658=\"\",AB658=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB658,W658))","v":""},{"$f":"_xlfn.IFS(AD658=\"\",\"\",AD658=\"Impact Not Likely to be Substantial\",1,AD658=\"Impact Unclear\",2,AD658=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D658=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D658,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG658=\"\",\"\",IF(AG658>National_B_tables[Column3]*1.25,3,IF(AG658<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D658=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D658,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D658,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI658=\"\",\"\",IF(AI658>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI658<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D658=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D658,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D658,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK658=\"\",\"\",IF(AK658>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK658<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D658=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D658,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D658,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM658=\"\",\"\",IF(AM658>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM658<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D658=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D658,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D658,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D658,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D658=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D658,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ658=\"\",\"\",IF(AQ658<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ658>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS658=\"\",\"\",AS658<1.5,\"High impact\",AS658>2.5,\"Low impact\",AND(AS658>=1.5,AS658<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS658=\"\",\"\",AS658>2.5,1,AND(AS658>=1.5,AS658<=2.5),2,AS658<1.5,3)","v":""},null,{"$f":"IF(B658=\"\",\"\",IF(OR(AE658=\"\",AT658=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE658,AU658)))","v":""}]
[{"$f":"IF('Census match'!A658=\"\",\"\",'Census match'!A658)","v":""},{"$f":"IF('Census match'!B658=\"\",\"\",'Census match'!B658)","v":""},{"$f":"IF(AND(NOT(A659=\"\"),'Census match'!E658=\"\"),\"No Census match\",'Census match'!E658)","v":""},{"$f":"'Census match'!J658","v":""},{"$f":"IF($D659=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D659,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D659=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D659,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C658=\"\",D659=\"\"),\"\",'Facility data'!C658)","v":""},{"$f":"IF(ISNUMBER($G659),IF($G659<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G659)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G659)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),('Cost models'!$F$4+'Cost models'!$E$4*$G659)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),IF($G659<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G659)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G659)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),IF($G659<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G659)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G659)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),_xlfn.IFS(AND($G659<='Cost models'!$C$7,$G659>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G659)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G659<='Cost models'!$C$7,$G659<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G659)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G659>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G659)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),IF($G659<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G659)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G659)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),_xlfn.IFS($G659<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G659)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G659>'Cost models'!$C$9,$G659<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G659)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G659>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G659)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G659),IF($G659<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G659)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G659)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B659=\"\",\"\",IF(ISNUMBER('Facility data'!D658),'Facility data'!D658,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D659)*ISNUMBER('Facility data'!$C658))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D659,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D659,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D659,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W659=\"\",\"\",W659=1,\"Low impact\",W659=2,\"Mid-range impact\",W659=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U659=\"\",\"\",U659<0.01,1,AND(U659>=0.01,U659<=0.02),2,U659>0.02,3)","v":""},null,{"$f":"IF(T659=\"\",\"\",T659/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ659)+(0.0062454442*$Y659)+(-0.0005191748*($AQ659*$Y659))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ659)+(0.0062454442*$Y659)+(-0.0005191748*($AQ659*$Y659))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ659)+(0.0062454442*$Y659)+(-0.0005191748*($AQ659*$Y659))),\"\")","v":""},{"$f":"_xlfn.IFS(Z659=\"\",\"\",Z659<1.5,\"Weak\",AND(Z659>=1.5,Z659<=2.5),\"Mid-Range\",Z659>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z659=\"\",\"\",Z659<1.5,1,AND(Z659>=1.5,Z659<=2.5),2,Z659>2.5,3)","v":""},null,{"$f":"IF(OR(W659=\"\",AB659=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB659,W659))","v":""},{"$f":"_xlfn.IFS(AD659=\"\",\"\",AD659=\"Impact Not Likely to be Substantial\",1,AD659=\"Impact Unclear\",2,AD659=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D659=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D659,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG659=\"\",\"\",IF(AG659>National_B_tables[Column3]*1.25,3,IF(AG659<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D659=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D659,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D659,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI659=\"\",\"\",IF(AI659>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI659<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D659=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D659,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D659,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK659=\"\",\"\",IF(AK659>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK659<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D659=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D659,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D659,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM659=\"\",\"\",IF(AM659>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM659<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D659=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D659,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D659,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D659,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D659=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D659,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ659=\"\",\"\",IF(AQ659<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ659>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS659=\"\",\"\",AS659<1.5,\"High impact\",AS659>2.5,\"Low impact\",AND(AS659>=1.5,AS659<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS659=\"\",\"\",AS659>2.5,1,AND(AS659>=1.5,AS659<=2.5),2,AS659<1.5,3)","v":""},null,{"$f":"IF(B659=\"\",\"\",IF(OR(AE659=\"\",AT659=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE659,AU659)))","v":""}]
[{"$f":"IF('Census match'!A659=\"\",\"\",'Census match'!A659)","v":""},{"$f":"IF('Census match'!B659=\"\",\"\",'Census match'!B659)","v":""},{"$f":"IF(AND(NOT(A660=\"\"),'Census match'!E659=\"\"),\"No Census match\",'Census match'!E659)","v":""},{"$f":"'Census match'!J659","v":""},{"$f":"IF($D660=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D660,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D660=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D660,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C659=\"\",D660=\"\"),\"\",'Facility data'!C659)","v":""},{"$f":"IF(ISNUMBER($G660),IF($G660<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G660)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G660)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),('Cost models'!$F$4+'Cost models'!$E$4*$G660)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),IF($G660<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G660)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G660)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),IF($G660<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G660)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G660)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),_xlfn.IFS(AND($G660<='Cost models'!$C$7,$G660>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G660)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G660<='Cost models'!$C$7,$G660<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G660)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G660>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G660)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),IF($G660<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G660)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G660)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),_xlfn.IFS($G660<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G660)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G660>'Cost models'!$C$9,$G660<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G660)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G660>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G660)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G660),IF($G660<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G660)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G660)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B660=\"\",\"\",IF(ISNUMBER('Facility data'!D659),'Facility data'!D659,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D660)*ISNUMBER('Facility data'!$C659))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D660,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D660,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D660,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W660=\"\",\"\",W660=1,\"Low impact\",W660=2,\"Mid-range impact\",W660=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U660=\"\",\"\",U660<0.01,1,AND(U660>=0.01,U660<=0.02),2,U660>0.02,3)","v":""},null,{"$f":"IF(T660=\"\",\"\",T660/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ660)+(0.0062454442*$Y660)+(-0.0005191748*($AQ660*$Y660))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ660)+(0.0062454442*$Y660)+(-0.0005191748*($AQ660*$Y660))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ660)+(0.0062454442*$Y660)+(-0.0005191748*($AQ660*$Y660))),\"\")","v":""},{"$f":"_xlfn.IFS(Z660=\"\",\"\",Z660<1.5,\"Weak\",AND(Z660>=1.5,Z660<=2.5),\"Mid-Range\",Z660>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z660=\"\",\"\",Z660<1.5,1,AND(Z660>=1.5,Z660<=2.5),2,Z660>2.5,3)","v":""},null,{"$f":"IF(OR(W660=\"\",AB660=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB660,W660))","v":""},{"$f":"_xlfn.IFS(AD660=\"\",\"\",AD660=\"Impact Not Likely to be Substantial\",1,AD660=\"Impact Unclear\",2,AD660=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D660=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D660,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG660=\"\",\"\",IF(AG660>National_B_tables[Column3]*1.25,3,IF(AG660<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D660=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D660,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D660,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI660=\"\",\"\",IF(AI660>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI660<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D660=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D660,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D660,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK660=\"\",\"\",IF(AK660>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK660<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D660=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D660,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D660,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM660=\"\",\"\",IF(AM660>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM660<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D660=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D660,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D660,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D660,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D660=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D660,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ660=\"\",\"\",IF(AQ660<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ660>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS660=\"\",\"\",AS660<1.5,\"High impact\",AS660>2.5,\"Low impact\",AND(AS660>=1.5,AS660<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS660=\"\",\"\",AS660>2.5,1,AND(AS660>=1.5,AS660<=2.5),2,AS660<1.5,3)","v":""},null,{"$f":"IF(B660=\"\",\"\",IF(OR(AE660=\"\",AT660=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE660,AU660)))","v":""}]
[{"$f":"IF('Census match'!A660=\"\",\"\",'Census match'!A660)","v":""},{"$f":"IF('Census match'!B660=\"\",\"\",'Census match'!B660)","v":""},{"$f":"IF(AND(NOT(A661=\"\"),'Census match'!E660=\"\"),\"No Census match\",'Census match'!E660)","v":""},{"$f":"'Census match'!J660","v":""},{"$f":"IF($D661=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D661,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D661=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D661,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C660=\"\",D661=\"\"),\"\",'Facility data'!C660)","v":""},{"$f":"IF(ISNUMBER($G661),IF($G661<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G661)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G661)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),('Cost models'!$F$4+'Cost models'!$E$4*$G661)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),IF($G661<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G661)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G661)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),IF($G661<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G661)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G661)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),_xlfn.IFS(AND($G661<='Cost models'!$C$7,$G661>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G661)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G661<='Cost models'!$C$7,$G661<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G661)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G661>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G661)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),IF($G661<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G661)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G661)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),_xlfn.IFS($G661<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G661)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G661>'Cost models'!$C$9,$G661<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G661)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G661>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G661)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G661),IF($G661<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G661)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G661)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B661=\"\",\"\",IF(ISNUMBER('Facility data'!D660),'Facility data'!D660,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D661)*ISNUMBER('Facility data'!$C660))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D661,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D661,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D661,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W661=\"\",\"\",W661=1,\"Low impact\",W661=2,\"Mid-range impact\",W661=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U661=\"\",\"\",U661<0.01,1,AND(U661>=0.01,U661<=0.02),2,U661>0.02,3)","v":""},null,{"$f":"IF(T661=\"\",\"\",T661/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ661)+(0.0062454442*$Y661)+(-0.0005191748*($AQ661*$Y661))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ661)+(0.0062454442*$Y661)+(-0.0005191748*($AQ661*$Y661))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ661)+(0.0062454442*$Y661)+(-0.0005191748*($AQ661*$Y661))),\"\")","v":""},{"$f":"_xlfn.IFS(Z661=\"\",\"\",Z661<1.5,\"Weak\",AND(Z661>=1.5,Z661<=2.5),\"Mid-Range\",Z661>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z661=\"\",\"\",Z661<1.5,1,AND(Z661>=1.5,Z661<=2.5),2,Z661>2.5,3)","v":""},null,{"$f":"IF(OR(W661=\"\",AB661=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB661,W661))","v":""},{"$f":"_xlfn.IFS(AD661=\"\",\"\",AD661=\"Impact Not Likely to be Substantial\",1,AD661=\"Impact Unclear\",2,AD661=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D661=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D661,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG661=\"\",\"\",IF(AG661>National_B_tables[Column3]*1.25,3,IF(AG661<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D661=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D661,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D661,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI661=\"\",\"\",IF(AI661>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI661<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D661=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D661,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D661,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK661=\"\",\"\",IF(AK661>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK661<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D661=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D661,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D661,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM661=\"\",\"\",IF(AM661>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM661<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D661=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D661,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D661,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D661,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D661=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D661,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ661=\"\",\"\",IF(AQ661<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ661>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS661=\"\",\"\",AS661<1.5,\"High impact\",AS661>2.5,\"Low impact\",AND(AS661>=1.5,AS661<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS661=\"\",\"\",AS661>2.5,1,AND(AS661>=1.5,AS661<=2.5),2,AS661<1.5,3)","v":""},null,{"$f":"IF(B661=\"\",\"\",IF(OR(AE661=\"\",AT661=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE661,AU661)))","v":""}]
[{"$f":"IF('Census match'!A661=\"\",\"\",'Census match'!A661)","v":""},{"$f":"IF('Census match'!B661=\"\",\"\",'Census match'!B661)","v":""},{"$f":"IF(AND(NOT(A662=\"\"),'Census match'!E661=\"\"),\"No Census match\",'Census match'!E661)","v":""},{"$f":"'Census match'!J661","v":""},{"$f":"IF($D662=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D662,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D662=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D662,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C661=\"\",D662=\"\"),\"\",'Facility data'!C661)","v":""},{"$f":"IF(ISNUMBER($G662),IF($G662<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G662)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G662)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),('Cost models'!$F$4+'Cost models'!$E$4*$G662)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),IF($G662<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G662)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G662)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),IF($G662<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G662)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G662)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),_xlfn.IFS(AND($G662<='Cost models'!$C$7,$G662>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G662)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G662<='Cost models'!$C$7,$G662<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G662)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G662>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G662)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),IF($G662<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G662)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G662)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),_xlfn.IFS($G662<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G662)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G662>'Cost models'!$C$9,$G662<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G662)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G662>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G662)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G662),IF($G662<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G662)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G662)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B662=\"\",\"\",IF(ISNUMBER('Facility data'!D661),'Facility data'!D661,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D662)*ISNUMBER('Facility data'!$C661))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D662,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D662,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D662,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W662=\"\",\"\",W662=1,\"Low impact\",W662=2,\"Mid-range impact\",W662=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U662=\"\",\"\",U662<0.01,1,AND(U662>=0.01,U662<=0.02),2,U662>0.02,3)","v":""},null,{"$f":"IF(T662=\"\",\"\",T662/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ662)+(0.0062454442*$Y662)+(-0.0005191748*($AQ662*$Y662))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ662)+(0.0062454442*$Y662)+(-0.0005191748*($AQ662*$Y662))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ662)+(0.0062454442*$Y662)+(-0.0005191748*($AQ662*$Y662))),\"\")","v":""},{"$f":"_xlfn.IFS(Z662=\"\",\"\",Z662<1.5,\"Weak\",AND(Z662>=1.5,Z662<=2.5),\"Mid-Range\",Z662>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z662=\"\",\"\",Z662<1.5,1,AND(Z662>=1.5,Z662<=2.5),2,Z662>2.5,3)","v":""},null,{"$f":"IF(OR(W662=\"\",AB662=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB662,W662))","v":""},{"$f":"_xlfn.IFS(AD662=\"\",\"\",AD662=\"Impact Not Likely to be Substantial\",1,AD662=\"Impact Unclear\",2,AD662=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D662=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D662,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG662=\"\",\"\",IF(AG662>National_B_tables[Column3]*1.25,3,IF(AG662<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D662=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D662,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D662,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI662=\"\",\"\",IF(AI662>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI662<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D662=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D662,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D662,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK662=\"\",\"\",IF(AK662>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK662<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D662=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D662,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D662,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM662=\"\",\"\",IF(AM662>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM662<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D662=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D662,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D662,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D662,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D662=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D662,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ662=\"\",\"\",IF(AQ662<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ662>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS662=\"\",\"\",AS662<1.5,\"High impact\",AS662>2.5,\"Low impact\",AND(AS662>=1.5,AS662<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS662=\"\",\"\",AS662>2.5,1,AND(AS662>=1.5,AS662<=2.5),2,AS662<1.5,3)","v":""},null,{"$f":"IF(B662=\"\",\"\",IF(OR(AE662=\"\",AT662=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE662,AU662)))","v":""}]
[{"$f":"IF('Census match'!A662=\"\",\"\",'Census match'!A662)","v":""},{"$f":"IF('Census match'!B662=\"\",\"\",'Census match'!B662)","v":""},{"$f":"IF(AND(NOT(A663=\"\"),'Census match'!E662=\"\"),\"No Census match\",'Census match'!E662)","v":""},{"$f":"'Census match'!J662","v":""},{"$f":"IF($D663=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D663,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D663=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D663,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C662=\"\",D663=\"\"),\"\",'Facility data'!C662)","v":""},{"$f":"IF(ISNUMBER($G663),IF($G663<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G663)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G663)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),('Cost models'!$F$4+'Cost models'!$E$4*$G663)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),IF($G663<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G663)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G663)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),IF($G663<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G663)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G663)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),_xlfn.IFS(AND($G663<='Cost models'!$C$7,$G663>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G663)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G663<='Cost models'!$C$7,$G663<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G663)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G663>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G663)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),IF($G663<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G663)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G663)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),_xlfn.IFS($G663<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G663)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G663>'Cost models'!$C$9,$G663<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G663)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G663>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G663)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G663),IF($G663<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G663)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G663)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B663=\"\",\"\",IF(ISNUMBER('Facility data'!D662),'Facility data'!D662,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D663)*ISNUMBER('Facility data'!$C662))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D663,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D663,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D663,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W663=\"\",\"\",W663=1,\"Low impact\",W663=2,\"Mid-range impact\",W663=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U663=\"\",\"\",U663<0.01,1,AND(U663>=0.01,U663<=0.02),2,U663>0.02,3)","v":""},null,{"$f":"IF(T663=\"\",\"\",T663/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ663)+(0.0062454442*$Y663)+(-0.0005191748*($AQ663*$Y663))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ663)+(0.0062454442*$Y663)+(-0.0005191748*($AQ663*$Y663))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ663)+(0.0062454442*$Y663)+(-0.0005191748*($AQ663*$Y663))),\"\")","v":""},{"$f":"_xlfn.IFS(Z663=\"\",\"\",Z663<1.5,\"Weak\",AND(Z663>=1.5,Z663<=2.5),\"Mid-Range\",Z663>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z663=\"\",\"\",Z663<1.5,1,AND(Z663>=1.5,Z663<=2.5),2,Z663>2.5,3)","v":""},null,{"$f":"IF(OR(W663=\"\",AB663=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB663,W663))","v":""},{"$f":"_xlfn.IFS(AD663=\"\",\"\",AD663=\"Impact Not Likely to be Substantial\",1,AD663=\"Impact Unclear\",2,AD663=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D663=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D663,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG663=\"\",\"\",IF(AG663>National_B_tables[Column3]*1.25,3,IF(AG663<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D663=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D663,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D663,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI663=\"\",\"\",IF(AI663>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI663<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D663=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D663,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D663,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK663=\"\",\"\",IF(AK663>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK663<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D663=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D663,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D663,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM663=\"\",\"\",IF(AM663>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM663<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D663=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D663,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D663,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D663,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D663=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D663,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ663=\"\",\"\",IF(AQ663<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ663>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS663=\"\",\"\",AS663<1.5,\"High impact\",AS663>2.5,\"Low impact\",AND(AS663>=1.5,AS663<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS663=\"\",\"\",AS663>2.5,1,AND(AS663>=1.5,AS663<=2.5),2,AS663<1.5,3)","v":""},null,{"$f":"IF(B663=\"\",\"\",IF(OR(AE663=\"\",AT663=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE663,AU663)))","v":""}]
[{"$f":"IF('Census match'!A663=\"\",\"\",'Census match'!A663)","v":""},{"$f":"IF('Census match'!B663=\"\",\"\",'Census match'!B663)","v":""},{"$f":"IF(AND(NOT(A664=\"\"),'Census match'!E663=\"\"),\"No Census match\",'Census match'!E663)","v":""},{"$f":"'Census match'!J663","v":""},{"$f":"IF($D664=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D664,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D664=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D664,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C663=\"\",D664=\"\"),\"\",'Facility data'!C663)","v":""},{"$f":"IF(ISNUMBER($G664),IF($G664<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G664)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G664)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),('Cost models'!$F$4+'Cost models'!$E$4*$G664)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),IF($G664<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G664)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G664)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),IF($G664<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G664)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G664)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),_xlfn.IFS(AND($G664<='Cost models'!$C$7,$G664>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G664)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G664<='Cost models'!$C$7,$G664<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G664)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G664>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G664)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),IF($G664<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G664)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G664)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),_xlfn.IFS($G664<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G664)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G664>'Cost models'!$C$9,$G664<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G664)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G664>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G664)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G664),IF($G664<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G664)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G664)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B664=\"\",\"\",IF(ISNUMBER('Facility data'!D663),'Facility data'!D663,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D664)*ISNUMBER('Facility data'!$C663))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D664,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D664,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D664,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W664=\"\",\"\",W664=1,\"Low impact\",W664=2,\"Mid-range impact\",W664=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U664=\"\",\"\",U664<0.01,1,AND(U664>=0.01,U664<=0.02),2,U664>0.02,3)","v":""},null,{"$f":"IF(T664=\"\",\"\",T664/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ664)+(0.0062454442*$Y664)+(-0.0005191748*($AQ664*$Y664))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ664)+(0.0062454442*$Y664)+(-0.0005191748*($AQ664*$Y664))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ664)+(0.0062454442*$Y664)+(-0.0005191748*($AQ664*$Y664))),\"\")","v":""},{"$f":"_xlfn.IFS(Z664=\"\",\"\",Z664<1.5,\"Weak\",AND(Z664>=1.5,Z664<=2.5),\"Mid-Range\",Z664>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z664=\"\",\"\",Z664<1.5,1,AND(Z664>=1.5,Z664<=2.5),2,Z664>2.5,3)","v":""},null,{"$f":"IF(OR(W664=\"\",AB664=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB664,W664))","v":""},{"$f":"_xlfn.IFS(AD664=\"\",\"\",AD664=\"Impact Not Likely to be Substantial\",1,AD664=\"Impact Unclear\",2,AD664=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D664=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D664,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG664=\"\",\"\",IF(AG664>National_B_tables[Column3]*1.25,3,IF(AG664<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D664=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D664,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D664,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI664=\"\",\"\",IF(AI664>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI664<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D664=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D664,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D664,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK664=\"\",\"\",IF(AK664>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK664<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D664=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D664,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D664,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM664=\"\",\"\",IF(AM664>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM664<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D664=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D664,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D664,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D664,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D664=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D664,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ664=\"\",\"\",IF(AQ664<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ664>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS664=\"\",\"\",AS664<1.5,\"High impact\",AS664>2.5,\"Low impact\",AND(AS664>=1.5,AS664<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS664=\"\",\"\",AS664>2.5,1,AND(AS664>=1.5,AS664<=2.5),2,AS664<1.5,3)","v":""},null,{"$f":"IF(B664=\"\",\"\",IF(OR(AE664=\"\",AT664=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE664,AU664)))","v":""}]
[{"$f":"IF('Census match'!A664=\"\",\"\",'Census match'!A664)","v":""},{"$f":"IF('Census match'!B664=\"\",\"\",'Census match'!B664)","v":""},{"$f":"IF(AND(NOT(A665=\"\"),'Census match'!E664=\"\"),\"No Census match\",'Census match'!E664)","v":""},{"$f":"'Census match'!J664","v":""},{"$f":"IF($D665=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D665,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D665=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D665,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C664=\"\",D665=\"\"),\"\",'Facility data'!C664)","v":""},{"$f":"IF(ISNUMBER($G665),IF($G665<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G665)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G665)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),('Cost models'!$F$4+'Cost models'!$E$4*$G665)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),IF($G665<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G665)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G665)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),IF($G665<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G665)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G665)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),_xlfn.IFS(AND($G665<='Cost models'!$C$7,$G665>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G665)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G665<='Cost models'!$C$7,$G665<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G665)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G665>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G665)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),IF($G665<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G665)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G665)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),_xlfn.IFS($G665<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G665)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G665>'Cost models'!$C$9,$G665<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G665)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G665>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G665)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G665),IF($G665<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G665)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G665)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G665),SUM(H665:O665),\"\")","v":""},"",null,{"$f":"IF(B665=\"\",\"\",IF(ISNUMBER('Facility data'!D664),'Facility data'!D664,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D665)*ISNUMBER('Facility data'!$C664))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D665,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D665,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D665,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W665=\"\",\"\",W665=1,\"Low impact\",W665=2,\"Mid-range impact\",W665=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U665=\"\",\"\",U665<0.01,1,AND(U665>=0.01,U665<=0.02),2,U665>0.02,3)","v":""},null,{"$f":"IF(T665=\"\",\"\",T665/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ665)+(0.0062454442*$Y665)+(-0.0005191748*($AQ665*$Y665))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ665)+(0.0062454442*$Y665)+(-0.0005191748*($AQ665*$Y665))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ665)+(0.0062454442*$Y665)+(-0.0005191748*($AQ665*$Y665))),\"\")","v":""},{"$f":"_xlfn.IFS(Z665=\"\",\"\",Z665<1.5,\"Weak\",AND(Z665>=1.5,Z665<=2.5),\"Mid-Range\",Z665>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z665=\"\",\"\",Z665<1.5,1,AND(Z665>=1.5,Z665<=2.5),2,Z665>2.5,3)","v":""},null,{"$f":"IF(OR(W665=\"\",AB665=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB665,W665))","v":""},{"$f":"_xlfn.IFS(AD665=\"\",\"\",AD665=\"Impact Not Likely to be Substantial\",1,AD665=\"Impact Unclear\",2,AD665=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D665=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D665,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG665=\"\",\"\",IF(AG665>National_B_tables[Column3]*1.25,3,IF(AG665<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D665=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D665,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D665,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI665=\"\",\"\",IF(AI665>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI665<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D665=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D665,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D665,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK665=\"\",\"\",IF(AK665>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK665<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D665=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D665,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D665,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM665=\"\",\"\",IF(AM665>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM665<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D665=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D665,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D665,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D665,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D665=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D665,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ665=\"\",\"\",IF(AQ665<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ665>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS665=\"\",\"\",AS665<1.5,\"High impact\",AS665>2.5,\"Low impact\",AND(AS665>=1.5,AS665<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS665=\"\",\"\",AS665>2.5,1,AND(AS665>=1.5,AS665<=2.5),2,AS665<1.5,3)","v":""},null,{"$f":"IF(B665=\"\",\"\",IF(OR(AE665=\"\",AT665=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE665,AU665)))","v":""}]
[{"$f":"IF('Census match'!A665=\"\",\"\",'Census match'!A665)","v":""},{"$f":"IF('Census match'!B665=\"\",\"\",'Census match'!B665)","v":""},{"$f":"IF(AND(NOT(A666=\"\"),'Census match'!E665=\"\"),\"No Census match\",'Census match'!E665)","v":""},{"$f":"'Census match'!J665","v":""},{"$f":"IF($D666=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D666,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D666=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D666,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C665=\"\",D666=\"\"),\"\",'Facility data'!C665)","v":""},{"$f":"IF(ISNUMBER($G666),IF($G666<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G666)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G666)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),('Cost models'!$F$4+'Cost models'!$E$4*$G666)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),IF($G666<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G666)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G666)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),IF($G666<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G666)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G666)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),_xlfn.IFS(AND($G666<='Cost models'!$C$7,$G666>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G666)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G666<='Cost models'!$C$7,$G666<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G666)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G666>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G666)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),IF($G666<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G666)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G666)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),_xlfn.IFS($G666<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G666)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G666>'Cost models'!$C$9,$G666<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G666)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G666>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G666)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G666),IF($G666<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G666)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G666)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B666=\"\",\"\",IF(ISNUMBER('Facility data'!D665),'Facility data'!D665,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D666)*ISNUMBER('Facility data'!$C665))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D666,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D666,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D666,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W666=\"\",\"\",W666=1,\"Low impact\",W666=2,\"Mid-range impact\",W666=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U666=\"\",\"\",U666<0.01,1,AND(U666>=0.01,U666<=0.02),2,U666>0.02,3)","v":""},null,{"$f":"IF(T666=\"\",\"\",T666/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ666)+(0.0062454442*$Y666)+(-0.0005191748*($AQ666*$Y666))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ666)+(0.0062454442*$Y666)+(-0.0005191748*($AQ666*$Y666))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ666)+(0.0062454442*$Y666)+(-0.0005191748*($AQ666*$Y666))),\"\")","v":""},{"$f":"_xlfn.IFS(Z666=\"\",\"\",Z666<1.5,\"Weak\",AND(Z666>=1.5,Z666<=2.5),\"Mid-Range\",Z666>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z666=\"\",\"\",Z666<1.5,1,AND(Z666>=1.5,Z666<=2.5),2,Z666>2.5,3)","v":""},null,{"$f":"IF(OR(W666=\"\",AB666=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB666,W666))","v":""},{"$f":"_xlfn.IFS(AD666=\"\",\"\",AD666=\"Impact Not Likely to be Substantial\",1,AD666=\"Impact Unclear\",2,AD666=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D666=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D666,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG666=\"\",\"\",IF(AG666>National_B_tables[Column3]*1.25,3,IF(AG666<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D666=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D666,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D666,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI666=\"\",\"\",IF(AI666>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI666<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D666=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D666,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D666,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK666=\"\",\"\",IF(AK666>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK666<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D666=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D666,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D666,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM666=\"\",\"\",IF(AM666>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM666<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D666=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D666,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D666,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D666,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D666=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D666,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ666=\"\",\"\",IF(AQ666<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ666>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS666=\"\",\"\",AS666<1.5,\"High impact\",AS666>2.5,\"Low impact\",AND(AS666>=1.5,AS666<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS666=\"\",\"\",AS666>2.5,1,AND(AS666>=1.5,AS666<=2.5),2,AS666<1.5,3)","v":""},null,{"$f":"IF(B666=\"\",\"\",IF(OR(AE666=\"\",AT666=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE666,AU666)))","v":""}]
[{"$f":"IF('Census match'!A666=\"\",\"\",'Census match'!A666)","v":""},{"$f":"IF('Census match'!B666=\"\",\"\",'Census match'!B666)","v":""},{"$f":"IF(AND(NOT(A667=\"\"),'Census match'!E666=\"\"),\"No Census match\",'Census match'!E666)","v":""},{"$f":"'Census match'!J666","v":""},{"$f":"IF($D667=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D667,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D667=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D667,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C666=\"\",D667=\"\"),\"\",'Facility data'!C666)","v":""},{"$f":"IF(ISNUMBER($G667),IF($G667<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G667)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G667)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),('Cost models'!$F$4+'Cost models'!$E$4*$G667)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),IF($G667<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G667)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G667)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),IF($G667<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G667)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G667)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),_xlfn.IFS(AND($G667<='Cost models'!$C$7,$G667>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G667)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G667<='Cost models'!$C$7,$G667<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G667)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G667>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G667)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),IF($G667<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G667)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G667)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),_xlfn.IFS($G667<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G667)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G667>'Cost models'!$C$9,$G667<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G667)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G667>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G667)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G667),IF($G667<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G667)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G667)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B667=\"\",\"\",IF(ISNUMBER('Facility data'!D666),'Facility data'!D666,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D667)*ISNUMBER('Facility data'!$C666))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D667,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D667,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D667,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W667=\"\",\"\",W667=1,\"Low impact\",W667=2,\"Mid-range impact\",W667=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U667=\"\",\"\",U667<0.01,1,AND(U667>=0.01,U667<=0.02),2,U667>0.02,3)","v":""},null,{"$f":"IF(T667=\"\",\"\",T667/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ667)+(0.0062454442*$Y667)+(-0.0005191748*($AQ667*$Y667))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ667)+(0.0062454442*$Y667)+(-0.0005191748*($AQ667*$Y667))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ667)+(0.0062454442*$Y667)+(-0.0005191748*($AQ667*$Y667))),\"\")","v":""},{"$f":"_xlfn.IFS(Z667=\"\",\"\",Z667<1.5,\"Weak\",AND(Z667>=1.5,Z667<=2.5),\"Mid-Range\",Z667>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z667=\"\",\"\",Z667<1.5,1,AND(Z667>=1.5,Z667<=2.5),2,Z667>2.5,3)","v":""},null,{"$f":"IF(OR(W667=\"\",AB667=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB667,W667))","v":""},{"$f":"_xlfn.IFS(AD667=\"\",\"\",AD667=\"Impact Not Likely to be Substantial\",1,AD667=\"Impact Unclear\",2,AD667=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D667=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D667,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG667=\"\",\"\",IF(AG667>National_B_tables[Column3]*1.25,3,IF(AG667<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D667=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D667,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D667,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI667=\"\",\"\",IF(AI667>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI667<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D667=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D667,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D667,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK667=\"\",\"\",IF(AK667>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK667<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D667=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D667,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D667,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM667=\"\",\"\",IF(AM667>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM667<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D667=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D667,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D667,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D667,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D667=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D667,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ667=\"\",\"\",IF(AQ667<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ667>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS667=\"\",\"\",AS667<1.5,\"High impact\",AS667>2.5,\"Low impact\",AND(AS667>=1.5,AS667<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS667=\"\",\"\",AS667>2.5,1,AND(AS667>=1.5,AS667<=2.5),2,AS667<1.5,3)","v":""},null,{"$f":"IF(B667=\"\",\"\",IF(OR(AE667=\"\",AT667=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE667,AU667)))","v":""}]
[{"$f":"IF('Census match'!A667=\"\",\"\",'Census match'!A667)","v":""},{"$f":"IF('Census match'!B667=\"\",\"\",'Census match'!B667)","v":""},{"$f":"IF(AND(NOT(A668=\"\"),'Census match'!E667=\"\"),\"No Census match\",'Census match'!E667)","v":""},{"$f":"'Census match'!J667","v":""},{"$f":"IF($D668=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D668,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D668=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D668,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C667=\"\",D668=\"\"),\"\",'Facility data'!C667)","v":""},{"$f":"IF(ISNUMBER($G668),IF($G668<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G668)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G668)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),('Cost models'!$F$4+'Cost models'!$E$4*$G668)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),IF($G668<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G668)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G668)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),IF($G668<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G668)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G668)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),_xlfn.IFS(AND($G668<='Cost models'!$C$7,$G668>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G668)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G668<='Cost models'!$C$7,$G668<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G668)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G668>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G668)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),IF($G668<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G668)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G668)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),_xlfn.IFS($G668<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G668)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G668>'Cost models'!$C$9,$G668<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G668)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G668>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G668)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G668),IF($G668<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G668)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G668)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B668=\"\",\"\",IF(ISNUMBER('Facility data'!D667),'Facility data'!D667,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D668)*ISNUMBER('Facility data'!$C667))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D668,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D668,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D668,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W668=\"\",\"\",W668=1,\"Low impact\",W668=2,\"Mid-range impact\",W668=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U668=\"\",\"\",U668<0.01,1,AND(U668>=0.01,U668<=0.02),2,U668>0.02,3)","v":""},null,{"$f":"IF(T668=\"\",\"\",T668/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ668)+(0.0062454442*$Y668)+(-0.0005191748*($AQ668*$Y668))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ668)+(0.0062454442*$Y668)+(-0.0005191748*($AQ668*$Y668))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ668)+(0.0062454442*$Y668)+(-0.0005191748*($AQ668*$Y668))),\"\")","v":""},{"$f":"_xlfn.IFS(Z668=\"\",\"\",Z668<1.5,\"Weak\",AND(Z668>=1.5,Z668<=2.5),\"Mid-Range\",Z668>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z668=\"\",\"\",Z668<1.5,1,AND(Z668>=1.5,Z668<=2.5),2,Z668>2.5,3)","v":""},null,{"$f":"IF(OR(W668=\"\",AB668=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB668,W668))","v":""},{"$f":"_xlfn.IFS(AD668=\"\",\"\",AD668=\"Impact Not Likely to be Substantial\",1,AD668=\"Impact Unclear\",2,AD668=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D668=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D668,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG668=\"\",\"\",IF(AG668>National_B_tables[Column3]*1.25,3,IF(AG668<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D668=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D668,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D668,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI668=\"\",\"\",IF(AI668>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI668<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D668=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D668,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D668,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK668=\"\",\"\",IF(AK668>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK668<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D668=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D668,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D668,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM668=\"\",\"\",IF(AM668>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM668<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D668=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D668,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D668,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D668,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D668=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D668,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ668=\"\",\"\",IF(AQ668<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ668>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS668=\"\",\"\",AS668<1.5,\"High impact\",AS668>2.5,\"Low impact\",AND(AS668>=1.5,AS668<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS668=\"\",\"\",AS668>2.5,1,AND(AS668>=1.5,AS668<=2.5),2,AS668<1.5,3)","v":""},null,{"$f":"IF(B668=\"\",\"\",IF(OR(AE668=\"\",AT668=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE668,AU668)))","v":""}]
[{"$f":"IF('Census match'!A668=\"\",\"\",'Census match'!A668)","v":""},{"$f":"IF('Census match'!B668=\"\",\"\",'Census match'!B668)","v":""},{"$f":"IF(AND(NOT(A669=\"\"),'Census match'!E668=\"\"),\"No Census match\",'Census match'!E668)","v":""},{"$f":"'Census match'!J668","v":""},{"$f":"IF($D669=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D669,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D669=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D669,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C668=\"\",D669=\"\"),\"\",'Facility data'!C668)","v":""},{"$f":"IF(ISNUMBER($G669),IF($G669<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G669)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G669)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),('Cost models'!$F$4+'Cost models'!$E$4*$G669)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),IF($G669<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G669)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G669)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),IF($G669<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G669)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G669)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),_xlfn.IFS(AND($G669<='Cost models'!$C$7,$G669>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G669)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G669<='Cost models'!$C$7,$G669<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G669)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G669>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G669)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),IF($G669<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G669)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G669)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),_xlfn.IFS($G669<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G669)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G669>'Cost models'!$C$9,$G669<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G669)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G669>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G669)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G669),IF($G669<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G669)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G669)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B669=\"\",\"\",IF(ISNUMBER('Facility data'!D668),'Facility data'!D668,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D669)*ISNUMBER('Facility data'!$C668))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D669,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D669,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D669,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W669=\"\",\"\",W669=1,\"Low impact\",W669=2,\"Mid-range impact\",W669=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U669=\"\",\"\",U669<0.01,1,AND(U669>=0.01,U669<=0.02),2,U669>0.02,3)","v":""},null,{"$f":"IF(T669=\"\",\"\",T669/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ669)+(0.0062454442*$Y669)+(-0.0005191748*($AQ669*$Y669))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ669)+(0.0062454442*$Y669)+(-0.0005191748*($AQ669*$Y669))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ669)+(0.0062454442*$Y669)+(-0.0005191748*($AQ669*$Y669))),\"\")","v":""},{"$f":"_xlfn.IFS(Z669=\"\",\"\",Z669<1.5,\"Weak\",AND(Z669>=1.5,Z669<=2.5),\"Mid-Range\",Z669>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z669=\"\",\"\",Z669<1.5,1,AND(Z669>=1.5,Z669<=2.5),2,Z669>2.5,3)","v":""},null,{"$f":"IF(OR(W669=\"\",AB669=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB669,W669))","v":""},{"$f":"_xlfn.IFS(AD669=\"\",\"\",AD669=\"Impact Not Likely to be Substantial\",1,AD669=\"Impact Unclear\",2,AD669=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D669=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D669,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG669=\"\",\"\",IF(AG669>National_B_tables[Column3]*1.25,3,IF(AG669<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D669=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D669,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D669,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI669=\"\",\"\",IF(AI669>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI669<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D669=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D669,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D669,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK669=\"\",\"\",IF(AK669>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK669<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D669=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D669,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D669,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM669=\"\",\"\",IF(AM669>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM669<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D669=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D669,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D669,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D669,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D669=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D669,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ669=\"\",\"\",IF(AQ669<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ669>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS669=\"\",\"\",AS669<1.5,\"High impact\",AS669>2.5,\"Low impact\",AND(AS669>=1.5,AS669<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS669=\"\",\"\",AS669>2.5,1,AND(AS669>=1.5,AS669<=2.5),2,AS669<1.5,3)","v":""},null,{"$f":"IF(B669=\"\",\"\",IF(OR(AE669=\"\",AT669=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE669,AU669)))","v":""}]
[{"$f":"IF('Census match'!A669=\"\",\"\",'Census match'!A669)","v":""},{"$f":"IF('Census match'!B669=\"\",\"\",'Census match'!B669)","v":""},{"$f":"IF(AND(NOT(A670=\"\"),'Census match'!E669=\"\"),\"No Census match\",'Census match'!E669)","v":""},{"$f":"'Census match'!J669","v":""},{"$f":"IF($D670=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D670,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D670=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D670,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C669=\"\",D670=\"\"),\"\",'Facility data'!C669)","v":""},{"$f":"IF(ISNUMBER($G670),IF($G670<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G670)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G670)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),('Cost models'!$F$4+'Cost models'!$E$4*$G670)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),IF($G670<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G670)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G670)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),IF($G670<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G670)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G670)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),_xlfn.IFS(AND($G670<='Cost models'!$C$7,$G670>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G670)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G670<='Cost models'!$C$7,$G670<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G670)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G670>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G670)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),IF($G670<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G670)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G670)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),_xlfn.IFS($G670<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G670)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G670>'Cost models'!$C$9,$G670<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G670)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G670>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G670)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G670),IF($G670<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G670)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G670)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B670=\"\",\"\",IF(ISNUMBER('Facility data'!D669),'Facility data'!D669,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D670)*ISNUMBER('Facility data'!$C669))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D670,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D670,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D670,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W670=\"\",\"\",W670=1,\"Low impact\",W670=2,\"Mid-range impact\",W670=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U670=\"\",\"\",U670<0.01,1,AND(U670>=0.01,U670<=0.02),2,U670>0.02,3)","v":""},null,{"$f":"IF(T670=\"\",\"\",T670/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ670)+(0.0062454442*$Y670)+(-0.0005191748*($AQ670*$Y670))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ670)+(0.0062454442*$Y670)+(-0.0005191748*($AQ670*$Y670))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ670)+(0.0062454442*$Y670)+(-0.0005191748*($AQ670*$Y670))),\"\")","v":""},{"$f":"_xlfn.IFS(Z670=\"\",\"\",Z670<1.5,\"Weak\",AND(Z670>=1.5,Z670<=2.5),\"Mid-Range\",Z670>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z670=\"\",\"\",Z670<1.5,1,AND(Z670>=1.5,Z670<=2.5),2,Z670>2.5,3)","v":""},null,{"$f":"IF(OR(W670=\"\",AB670=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB670,W670))","v":""},{"$f":"_xlfn.IFS(AD670=\"\",\"\",AD670=\"Impact Not Likely to be Substantial\",1,AD670=\"Impact Unclear\",2,AD670=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D670=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D670,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG670=\"\",\"\",IF(AG670>National_B_tables[Column3]*1.25,3,IF(AG670<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D670=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D670,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D670,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI670=\"\",\"\",IF(AI670>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI670<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D670=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D670,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D670,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK670=\"\",\"\",IF(AK670>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK670<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D670=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D670,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D670,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM670=\"\",\"\",IF(AM670>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM670<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D670=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D670,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D670,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D670,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D670=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D670,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ670=\"\",\"\",IF(AQ670<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ670>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS670=\"\",\"\",AS670<1.5,\"High impact\",AS670>2.5,\"Low impact\",AND(AS670>=1.5,AS670<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS670=\"\",\"\",AS670>2.5,1,AND(AS670>=1.5,AS670<=2.5),2,AS670<1.5,3)","v":""},null,{"$f":"IF(B670=\"\",\"\",IF(OR(AE670=\"\",AT670=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE670,AU670)))","v":""}]
[{"$f":"IF('Census match'!A670=\"\",\"\",'Census match'!A670)","v":""},{"$f":"IF('Census match'!B670=\"\",\"\",'Census match'!B670)","v":""},{"$f":"IF(AND(NOT(A671=\"\"),'Census match'!E670=\"\"),\"No Census match\",'Census match'!E670)","v":""},{"$f":"'Census match'!J670","v":""},{"$f":"IF($D671=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D671,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D671=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D671,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C670=\"\",D671=\"\"),\"\",'Facility data'!C670)","v":""},{"$f":"IF(ISNUMBER($G671),IF($G671<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G671)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G671)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),('Cost models'!$F$4+'Cost models'!$E$4*$G671)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),IF($G671<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G671)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G671)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),IF($G671<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G671)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G671)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),_xlfn.IFS(AND($G671<='Cost models'!$C$7,$G671>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G671)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G671<='Cost models'!$C$7,$G671<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G671)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G671>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G671)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),IF($G671<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G671)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G671)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),_xlfn.IFS($G671<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G671)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G671>'Cost models'!$C$9,$G671<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G671)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G671>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G671)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G671),IF($G671<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G671)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G671)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B671=\"\",\"\",IF(ISNUMBER('Facility data'!D670),'Facility data'!D670,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D671)*ISNUMBER('Facility data'!$C670))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D671,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D671,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D671,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W671=\"\",\"\",W671=1,\"Low impact\",W671=2,\"Mid-range impact\",W671=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U671=\"\",\"\",U671<0.01,1,AND(U671>=0.01,U671<=0.02),2,U671>0.02,3)","v":""},null,{"$f":"IF(T671=\"\",\"\",T671/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ671)+(0.0062454442*$Y671)+(-0.0005191748*($AQ671*$Y671))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ671)+(0.0062454442*$Y671)+(-0.0005191748*($AQ671*$Y671))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ671)+(0.0062454442*$Y671)+(-0.0005191748*($AQ671*$Y671))),\"\")","v":""},{"$f":"_xlfn.IFS(Z671=\"\",\"\",Z671<1.5,\"Weak\",AND(Z671>=1.5,Z671<=2.5),\"Mid-Range\",Z671>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z671=\"\",\"\",Z671<1.5,1,AND(Z671>=1.5,Z671<=2.5),2,Z671>2.5,3)","v":""},null,{"$f":"IF(OR(W671=\"\",AB671=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB671,W671))","v":""},{"$f":"_xlfn.IFS(AD671=\"\",\"\",AD671=\"Impact Not Likely to be Substantial\",1,AD671=\"Impact Unclear\",2,AD671=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D671=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D671,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG671=\"\",\"\",IF(AG671>National_B_tables[Column3]*1.25,3,IF(AG671<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D671=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D671,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D671,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI671=\"\",\"\",IF(AI671>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI671<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D671=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D671,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D671,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK671=\"\",\"\",IF(AK671>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK671<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D671=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D671,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D671,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM671=\"\",\"\",IF(AM671>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM671<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D671=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D671,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D671,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D671,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D671=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D671,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ671=\"\",\"\",IF(AQ671<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ671>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS671=\"\",\"\",AS671<1.5,\"High impact\",AS671>2.5,\"Low impact\",AND(AS671>=1.5,AS671<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS671=\"\",\"\",AS671>2.5,1,AND(AS671>=1.5,AS671<=2.5),2,AS671<1.5,3)","v":""},null,{"$f":"IF(B671=\"\",\"\",IF(OR(AE671=\"\",AT671=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE671,AU671)))","v":""}]
[{"$f":"IF('Census match'!A671=\"\",\"\",'Census match'!A671)","v":""},{"$f":"IF('Census match'!B671=\"\",\"\",'Census match'!B671)","v":""},{"$f":"IF(AND(NOT(A672=\"\"),'Census match'!E671=\"\"),\"No Census match\",'Census match'!E671)","v":""},{"$f":"'Census match'!J671","v":""},{"$f":"IF($D672=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D672,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D672=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D672,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C671=\"\",D672=\"\"),\"\",'Facility data'!C671)","v":""},{"$f":"IF(ISNUMBER($G672),IF($G672<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G672)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G672)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),('Cost models'!$F$4+'Cost models'!$E$4*$G672)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),IF($G672<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G672)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G672)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),IF($G672<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G672)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G672)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),_xlfn.IFS(AND($G672<='Cost models'!$C$7,$G672>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G672)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G672<='Cost models'!$C$7,$G672<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G672)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G672>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G672)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),IF($G672<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G672)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G672)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),_xlfn.IFS($G672<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G672)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G672>'Cost models'!$C$9,$G672<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G672)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G672>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G672)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G672),IF($G672<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G672)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G672)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B672=\"\",\"\",IF(ISNUMBER('Facility data'!D671),'Facility data'!D671,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D672)*ISNUMBER('Facility data'!$C671))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D672,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D672,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D672,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W672=\"\",\"\",W672=1,\"Low impact\",W672=2,\"Mid-range impact\",W672=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U672=\"\",\"\",U672<0.01,1,AND(U672>=0.01,U672<=0.02),2,U672>0.02,3)","v":""},null,{"$f":"IF(T672=\"\",\"\",T672/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ672)+(0.0062454442*$Y672)+(-0.0005191748*($AQ672*$Y672))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ672)+(0.0062454442*$Y672)+(-0.0005191748*($AQ672*$Y672))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ672)+(0.0062454442*$Y672)+(-0.0005191748*($AQ672*$Y672))),\"\")","v":""},{"$f":"_xlfn.IFS(Z672=\"\",\"\",Z672<1.5,\"Weak\",AND(Z672>=1.5,Z672<=2.5),\"Mid-Range\",Z672>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z672=\"\",\"\",Z672<1.5,1,AND(Z672>=1.5,Z672<=2.5),2,Z672>2.5,3)","v":""},null,{"$f":"IF(OR(W672=\"\",AB672=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB672,W672))","v":""},{"$f":"_xlfn.IFS(AD672=\"\",\"\",AD672=\"Impact Not Likely to be Substantial\",1,AD672=\"Impact Unclear\",2,AD672=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D672=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D672,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG672=\"\",\"\",IF(AG672>National_B_tables[Column3]*1.25,3,IF(AG672<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D672=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D672,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D672,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI672=\"\",\"\",IF(AI672>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI672<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D672=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D672,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D672,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK672=\"\",\"\",IF(AK672>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK672<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D672=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D672,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D672,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM672=\"\",\"\",IF(AM672>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM672<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D672=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D672,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D672,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D672,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D672=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D672,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ672=\"\",\"\",IF(AQ672<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ672>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS672=\"\",\"\",AS672<1.5,\"High impact\",AS672>2.5,\"Low impact\",AND(AS672>=1.5,AS672<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS672=\"\",\"\",AS672>2.5,1,AND(AS672>=1.5,AS672<=2.5),2,AS672<1.5,3)","v":""},null,{"$f":"IF(B672=\"\",\"\",IF(OR(AE672=\"\",AT672=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE672,AU672)))","v":""}]
[{"$f":"IF('Census match'!A672=\"\",\"\",'Census match'!A672)","v":""},{"$f":"IF('Census match'!B672=\"\",\"\",'Census match'!B672)","v":""},{"$f":"IF(AND(NOT(A673=\"\"),'Census match'!E672=\"\"),\"No Census match\",'Census match'!E672)","v":""},{"$f":"'Census match'!J672","v":""},{"$f":"IF($D673=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D673,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D673=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D673,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C672=\"\",D673=\"\"),\"\",'Facility data'!C672)","v":""},{"$f":"IF(ISNUMBER($G673),IF($G673<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G673)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G673)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),('Cost models'!$F$4+'Cost models'!$E$4*$G673)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),IF($G673<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G673)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G673)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),IF($G673<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G673)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G673)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),_xlfn.IFS(AND($G673<='Cost models'!$C$7,$G673>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G673)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G673<='Cost models'!$C$7,$G673<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G673)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G673>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G673)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),IF($G673<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G673)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G673)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),_xlfn.IFS($G673<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G673)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G673>'Cost models'!$C$9,$G673<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G673)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G673>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G673)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G673),IF($G673<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G673)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G673)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B673=\"\",\"\",IF(ISNUMBER('Facility data'!D672),'Facility data'!D672,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D673)*ISNUMBER('Facility data'!$C672))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D673,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D673,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D673,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W673=\"\",\"\",W673=1,\"Low impact\",W673=2,\"Mid-range impact\",W673=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U673=\"\",\"\",U673<0.01,1,AND(U673>=0.01,U673<=0.02),2,U673>0.02,3)","v":""},null,{"$f":"IF(T673=\"\",\"\",T673/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ673)+(0.0062454442*$Y673)+(-0.0005191748*($AQ673*$Y673))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ673)+(0.0062454442*$Y673)+(-0.0005191748*($AQ673*$Y673))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ673)+(0.0062454442*$Y673)+(-0.0005191748*($AQ673*$Y673))),\"\")","v":""},{"$f":"_xlfn.IFS(Z673=\"\",\"\",Z673<1.5,\"Weak\",AND(Z673>=1.5,Z673<=2.5),\"Mid-Range\",Z673>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z673=\"\",\"\",Z673<1.5,1,AND(Z673>=1.5,Z673<=2.5),2,Z673>2.5,3)","v":""},null,{"$f":"IF(OR(W673=\"\",AB673=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB673,W673))","v":""},{"$f":"_xlfn.IFS(AD673=\"\",\"\",AD673=\"Impact Not Likely to be Substantial\",1,AD673=\"Impact Unclear\",2,AD673=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D673=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D673,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG673=\"\",\"\",IF(AG673>National_B_tables[Column3]*1.25,3,IF(AG673<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D673=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D673,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D673,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI673=\"\",\"\",IF(AI673>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI673<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D673=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D673,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D673,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK673=\"\",\"\",IF(AK673>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK673<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D673=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D673,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D673,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM673=\"\",\"\",IF(AM673>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM673<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D673=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D673,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D673,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D673,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D673=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D673,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ673=\"\",\"\",IF(AQ673<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ673>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS673=\"\",\"\",AS673<1.5,\"High impact\",AS673>2.5,\"Low impact\",AND(AS673>=1.5,AS673<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS673=\"\",\"\",AS673>2.5,1,AND(AS673>=1.5,AS673<=2.5),2,AS673<1.5,3)","v":""},null,{"$f":"IF(B673=\"\",\"\",IF(OR(AE673=\"\",AT673=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE673,AU673)))","v":""}]
[{"$f":"IF('Census match'!A673=\"\",\"\",'Census match'!A673)","v":""},{"$f":"IF('Census match'!B673=\"\",\"\",'Census match'!B673)","v":""},{"$f":"IF(AND(NOT(A674=\"\"),'Census match'!E673=\"\"),\"No Census match\",'Census match'!E673)","v":""},{"$f":"'Census match'!J673","v":""},{"$f":"IF($D674=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D674,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D674=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D674,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C673=\"\",D674=\"\"),\"\",'Facility data'!C673)","v":""},{"$f":"IF(ISNUMBER($G674),IF($G674<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G674)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G674)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),('Cost models'!$F$4+'Cost models'!$E$4*$G674)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),IF($G674<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G674)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G674)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),IF($G674<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G674)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G674)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),_xlfn.IFS(AND($G674<='Cost models'!$C$7,$G674>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G674)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G674<='Cost models'!$C$7,$G674<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G674)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G674>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G674)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),IF($G674<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G674)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G674)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),_xlfn.IFS($G674<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G674)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G674>'Cost models'!$C$9,$G674<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G674)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G674>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G674)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G674),IF($G674<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G674)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G674)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B674=\"\",\"\",IF(ISNUMBER('Facility data'!D673),'Facility data'!D673,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D674)*ISNUMBER('Facility data'!$C673))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D674,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D674,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D674,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W674=\"\",\"\",W674=1,\"Low impact\",W674=2,\"Mid-range impact\",W674=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U674=\"\",\"\",U674<0.01,1,AND(U674>=0.01,U674<=0.02),2,U674>0.02,3)","v":""},null,{"$f":"IF(T674=\"\",\"\",T674/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ674)+(0.0062454442*$Y674)+(-0.0005191748*($AQ674*$Y674))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ674)+(0.0062454442*$Y674)+(-0.0005191748*($AQ674*$Y674))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ674)+(0.0062454442*$Y674)+(-0.0005191748*($AQ674*$Y674))),\"\")","v":""},{"$f":"_xlfn.IFS(Z674=\"\",\"\",Z674<1.5,\"Weak\",AND(Z674>=1.5,Z674<=2.5),\"Mid-Range\",Z674>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z674=\"\",\"\",Z674<1.5,1,AND(Z674>=1.5,Z674<=2.5),2,Z674>2.5,3)","v":""},null,{"$f":"IF(OR(W674=\"\",AB674=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB674,W674))","v":""},{"$f":"_xlfn.IFS(AD674=\"\",\"\",AD674=\"Impact Not Likely to be Substantial\",1,AD674=\"Impact Unclear\",2,AD674=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D674=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D674,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG674=\"\",\"\",IF(AG674>National_B_tables[Column3]*1.25,3,IF(AG674<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D674=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D674,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D674,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI674=\"\",\"\",IF(AI674>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI674<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D674=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D674,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D674,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK674=\"\",\"\",IF(AK674>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK674<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D674=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D674,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D674,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM674=\"\",\"\",IF(AM674>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM674<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D674=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D674,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D674,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D674,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D674=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D674,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ674=\"\",\"\",IF(AQ674<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ674>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS674=\"\",\"\",AS674<1.5,\"High impact\",AS674>2.5,\"Low impact\",AND(AS674>=1.5,AS674<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS674=\"\",\"\",AS674>2.5,1,AND(AS674>=1.5,AS674<=2.5),2,AS674<1.5,3)","v":""},null,{"$f":"IF(B674=\"\",\"\",IF(OR(AE674=\"\",AT674=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE674,AU674)))","v":""}]
[{"$f":"IF('Census match'!A674=\"\",\"\",'Census match'!A674)","v":""},{"$f":"IF('Census match'!B674=\"\",\"\",'Census match'!B674)","v":""},{"$f":"IF(AND(NOT(A675=\"\"),'Census match'!E674=\"\"),\"No Census match\",'Census match'!E674)","v":""},{"$f":"'Census match'!J674","v":""},{"$f":"IF($D675=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D675,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D675=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D675,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C674=\"\",D675=\"\"),\"\",'Facility data'!C674)","v":""},{"$f":"IF(ISNUMBER($G675),IF($G675<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G675)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G675)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),('Cost models'!$F$4+'Cost models'!$E$4*$G675)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),IF($G675<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G675)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G675)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),IF($G675<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G675)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G675)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),_xlfn.IFS(AND($G675<='Cost models'!$C$7,$G675>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G675)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G675<='Cost models'!$C$7,$G675<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G675)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G675>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G675)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),IF($G675<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G675)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G675)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),_xlfn.IFS($G675<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G675)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G675>'Cost models'!$C$9,$G675<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G675)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G675>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G675)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G675),IF($G675<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G675)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G675)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B675=\"\",\"\",IF(ISNUMBER('Facility data'!D674),'Facility data'!D674,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D675)*ISNUMBER('Facility data'!$C674))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D675,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D675,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D675,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W675=\"\",\"\",W675=1,\"Low impact\",W675=2,\"Mid-range impact\",W675=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U675=\"\",\"\",U675<0.01,1,AND(U675>=0.01,U675<=0.02),2,U675>0.02,3)","v":""},null,{"$f":"IF(T675=\"\",\"\",T675/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ675)+(0.0062454442*$Y675)+(-0.0005191748*($AQ675*$Y675))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ675)+(0.0062454442*$Y675)+(-0.0005191748*($AQ675*$Y675))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ675)+(0.0062454442*$Y675)+(-0.0005191748*($AQ675*$Y675))),\"\")","v":""},{"$f":"_xlfn.IFS(Z675=\"\",\"\",Z675<1.5,\"Weak\",AND(Z675>=1.5,Z675<=2.5),\"Mid-Range\",Z675>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z675=\"\",\"\",Z675<1.5,1,AND(Z675>=1.5,Z675<=2.5),2,Z675>2.5,3)","v":""},null,{"$f":"IF(OR(W675=\"\",AB675=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB675,W675))","v":""},{"$f":"_xlfn.IFS(AD675=\"\",\"\",AD675=\"Impact Not Likely to be Substantial\",1,AD675=\"Impact Unclear\",2,AD675=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D675=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D675,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG675=\"\",\"\",IF(AG675>National_B_tables[Column3]*1.25,3,IF(AG675<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D675=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D675,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D675,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI675=\"\",\"\",IF(AI675>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI675<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D675=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D675,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D675,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK675=\"\",\"\",IF(AK675>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK675<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D675=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D675,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D675,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM675=\"\",\"\",IF(AM675>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM675<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D675=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D675,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D675,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D675,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D675=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D675,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ675=\"\",\"\",IF(AQ675<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ675>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS675=\"\",\"\",AS675<1.5,\"High impact\",AS675>2.5,\"Low impact\",AND(AS675>=1.5,AS675<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS675=\"\",\"\",AS675>2.5,1,AND(AS675>=1.5,AS675<=2.5),2,AS675<1.5,3)","v":""},null,{"$f":"IF(B675=\"\",\"\",IF(OR(AE675=\"\",AT675=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE675,AU675)))","v":""}]
[{"$f":"IF('Census match'!A675=\"\",\"\",'Census match'!A675)","v":""},{"$f":"IF('Census match'!B675=\"\",\"\",'Census match'!B675)","v":""},{"$f":"IF(AND(NOT(A676=\"\"),'Census match'!E675=\"\"),\"No Census match\",'Census match'!E675)","v":""},{"$f":"'Census match'!J675","v":""},{"$f":"IF($D676=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D676,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D676=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D676,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C675=\"\",D676=\"\"),\"\",'Facility data'!C675)","v":""},{"$f":"IF(ISNUMBER($G676),IF($G676<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G676)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G676)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),('Cost models'!$F$4+'Cost models'!$E$4*$G676)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),IF($G676<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G676)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G676)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),IF($G676<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G676)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G676)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),_xlfn.IFS(AND($G676<='Cost models'!$C$7,$G676>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G676)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G676<='Cost models'!$C$7,$G676<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G676)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G676>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G676)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),IF($G676<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G676)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G676)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),_xlfn.IFS($G676<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G676)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G676>'Cost models'!$C$9,$G676<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G676)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G676>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G676)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G676),IF($G676<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G676)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G676)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B676=\"\",\"\",IF(ISNUMBER('Facility data'!D675),'Facility data'!D675,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D676)*ISNUMBER('Facility data'!$C675))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D676,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D676,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D676,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W676=\"\",\"\",W676=1,\"Low impact\",W676=2,\"Mid-range impact\",W676=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U676=\"\",\"\",U676<0.01,1,AND(U676>=0.01,U676<=0.02),2,U676>0.02,3)","v":""},null,{"$f":"IF(T676=\"\",\"\",T676/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ676)+(0.0062454442*$Y676)+(-0.0005191748*($AQ676*$Y676))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ676)+(0.0062454442*$Y676)+(-0.0005191748*($AQ676*$Y676))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ676)+(0.0062454442*$Y676)+(-0.0005191748*($AQ676*$Y676))),\"\")","v":""},{"$f":"_xlfn.IFS(Z676=\"\",\"\",Z676<1.5,\"Weak\",AND(Z676>=1.5,Z676<=2.5),\"Mid-Range\",Z676>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z676=\"\",\"\",Z676<1.5,1,AND(Z676>=1.5,Z676<=2.5),2,Z676>2.5,3)","v":""},null,{"$f":"IF(OR(W676=\"\",AB676=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB676,W676))","v":""},{"$f":"_xlfn.IFS(AD676=\"\",\"\",AD676=\"Impact Not Likely to be Substantial\",1,AD676=\"Impact Unclear\",2,AD676=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D676=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D676,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG676=\"\",\"\",IF(AG676>National_B_tables[Column3]*1.25,3,IF(AG676<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D676=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D676,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D676,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI676=\"\",\"\",IF(AI676>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI676<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D676=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D676,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D676,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK676=\"\",\"\",IF(AK676>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK676<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D676=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D676,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D676,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM676=\"\",\"\",IF(AM676>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM676<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D676=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D676,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D676,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D676,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D676=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D676,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ676=\"\",\"\",IF(AQ676<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ676>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS676=\"\",\"\",AS676<1.5,\"High impact\",AS676>2.5,\"Low impact\",AND(AS676>=1.5,AS676<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS676=\"\",\"\",AS676>2.5,1,AND(AS676>=1.5,AS676<=2.5),2,AS676<1.5,3)","v":""},null,{"$f":"IF(B676=\"\",\"\",IF(OR(AE676=\"\",AT676=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE676,AU676)))","v":""}]
[{"$f":"IF('Census match'!A676=\"\",\"\",'Census match'!A676)","v":""},{"$f":"IF('Census match'!B676=\"\",\"\",'Census match'!B676)","v":""},{"$f":"IF(AND(NOT(A677=\"\"),'Census match'!E676=\"\"),\"No Census match\",'Census match'!E676)","v":""},{"$f":"'Census match'!J676","v":""},{"$f":"IF($D677=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D677,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D677=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D677,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C676=\"\",D677=\"\"),\"\",'Facility data'!C676)","v":""},{"$f":"IF(ISNUMBER($G677),IF($G677<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G677)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G677)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),('Cost models'!$F$4+'Cost models'!$E$4*$G677)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),IF($G677<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G677)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G677)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),IF($G677<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G677)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G677)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),_xlfn.IFS(AND($G677<='Cost models'!$C$7,$G677>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G677)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G677<='Cost models'!$C$7,$G677<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G677)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G677>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G677)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),IF($G677<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G677)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G677)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),_xlfn.IFS($G677<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G677)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G677>'Cost models'!$C$9,$G677<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G677)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G677>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G677)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G677),IF($G677<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G677)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G677)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B677=\"\",\"\",IF(ISNUMBER('Facility data'!D676),'Facility data'!D676,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D677)*ISNUMBER('Facility data'!$C676))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D677,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D677,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D677,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W677=\"\",\"\",W677=1,\"Low impact\",W677=2,\"Mid-range impact\",W677=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U677=\"\",\"\",U677<0.01,1,AND(U677>=0.01,U677<=0.02),2,U677>0.02,3)","v":""},null,{"$f":"IF(T677=\"\",\"\",T677/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ677)+(0.0062454442*$Y677)+(-0.0005191748*($AQ677*$Y677))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ677)+(0.0062454442*$Y677)+(-0.0005191748*($AQ677*$Y677))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ677)+(0.0062454442*$Y677)+(-0.0005191748*($AQ677*$Y677))),\"\")","v":""},{"$f":"_xlfn.IFS(Z677=\"\",\"\",Z677<1.5,\"Weak\",AND(Z677>=1.5,Z677<=2.5),\"Mid-Range\",Z677>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z677=\"\",\"\",Z677<1.5,1,AND(Z677>=1.5,Z677<=2.5),2,Z677>2.5,3)","v":""},null,{"$f":"IF(OR(W677=\"\",AB677=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB677,W677))","v":""},{"$f":"_xlfn.IFS(AD677=\"\",\"\",AD677=\"Impact Not Likely to be Substantial\",1,AD677=\"Impact Unclear\",2,AD677=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D677=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D677,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG677=\"\",\"\",IF(AG677>National_B_tables[Column3]*1.25,3,IF(AG677<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D677=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D677,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D677,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI677=\"\",\"\",IF(AI677>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI677<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D677=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D677,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D677,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK677=\"\",\"\",IF(AK677>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK677<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D677=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D677,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D677,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM677=\"\",\"\",IF(AM677>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM677<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D677=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D677,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D677,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D677,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D677=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D677,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ677=\"\",\"\",IF(AQ677<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ677>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS677=\"\",\"\",AS677<1.5,\"High impact\",AS677>2.5,\"Low impact\",AND(AS677>=1.5,AS677<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS677=\"\",\"\",AS677>2.5,1,AND(AS677>=1.5,AS677<=2.5),2,AS677<1.5,3)","v":""},null,{"$f":"IF(B677=\"\",\"\",IF(OR(AE677=\"\",AT677=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE677,AU677)))","v":""}]
[{"$f":"IF('Census match'!A677=\"\",\"\",'Census match'!A677)","v":""},{"$f":"IF('Census match'!B677=\"\",\"\",'Census match'!B677)","v":""},{"$f":"IF(AND(NOT(A678=\"\"),'Census match'!E677=\"\"),\"No Census match\",'Census match'!E677)","v":""},{"$f":"'Census match'!J677","v":""},{"$f":"IF($D678=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D678,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D678=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D678,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C677=\"\",D678=\"\"),\"\",'Facility data'!C677)","v":""},{"$f":"IF(ISNUMBER($G678),IF($G678<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G678)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G678)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),('Cost models'!$F$4+'Cost models'!$E$4*$G678)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),IF($G678<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G678)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G678)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),IF($G678<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G678)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G678)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),_xlfn.IFS(AND($G678<='Cost models'!$C$7,$G678>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G678)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G678<='Cost models'!$C$7,$G678<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G678)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G678>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G678)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),IF($G678<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G678)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G678)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),_xlfn.IFS($G678<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G678)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G678>'Cost models'!$C$9,$G678<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G678)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G678>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G678)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G678),IF($G678<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G678)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G678)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B678=\"\",\"\",IF(ISNUMBER('Facility data'!D677),'Facility data'!D677,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D678)*ISNUMBER('Facility data'!$C677))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D678,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D678,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D678,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W678=\"\",\"\",W678=1,\"Low impact\",W678=2,\"Mid-range impact\",W678=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U678=\"\",\"\",U678<0.01,1,AND(U678>=0.01,U678<=0.02),2,U678>0.02,3)","v":""},null,{"$f":"IF(T678=\"\",\"\",T678/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ678)+(0.0062454442*$Y678)+(-0.0005191748*($AQ678*$Y678))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ678)+(0.0062454442*$Y678)+(-0.0005191748*($AQ678*$Y678))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ678)+(0.0062454442*$Y678)+(-0.0005191748*($AQ678*$Y678))),\"\")","v":""},{"$f":"_xlfn.IFS(Z678=\"\",\"\",Z678<1.5,\"Weak\",AND(Z678>=1.5,Z678<=2.5),\"Mid-Range\",Z678>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z678=\"\",\"\",Z678<1.5,1,AND(Z678>=1.5,Z678<=2.5),2,Z678>2.5,3)","v":""},null,{"$f":"IF(OR(W678=\"\",AB678=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB678,W678))","v":""},{"$f":"_xlfn.IFS(AD678=\"\",\"\",AD678=\"Impact Not Likely to be Substantial\",1,AD678=\"Impact Unclear\",2,AD678=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D678=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D678,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG678=\"\",\"\",IF(AG678>National_B_tables[Column3]*1.25,3,IF(AG678<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D678=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D678,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D678,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI678=\"\",\"\",IF(AI678>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI678<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D678=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D678,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D678,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK678=\"\",\"\",IF(AK678>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK678<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D678=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D678,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D678,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM678=\"\",\"\",IF(AM678>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM678<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D678=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D678,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D678,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D678,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D678=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D678,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ678=\"\",\"\",IF(AQ678<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ678>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS678=\"\",\"\",AS678<1.5,\"High impact\",AS678>2.5,\"Low impact\",AND(AS678>=1.5,AS678<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS678=\"\",\"\",AS678>2.5,1,AND(AS678>=1.5,AS678<=2.5),2,AS678<1.5,3)","v":""},null,{"$f":"IF(B678=\"\",\"\",IF(OR(AE678=\"\",AT678=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE678,AU678)))","v":""}]
[{"$f":"IF('Census match'!A678=\"\",\"\",'Census match'!A678)","v":""},{"$f":"IF('Census match'!B678=\"\",\"\",'Census match'!B678)","v":""},{"$f":"IF(AND(NOT(A679=\"\"),'Census match'!E678=\"\"),\"No Census match\",'Census match'!E678)","v":""},{"$f":"'Census match'!J678","v":""},{"$f":"IF($D679=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D679,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D679=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D679,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C678=\"\",D679=\"\"),\"\",'Facility data'!C678)","v":""},{"$f":"IF(ISNUMBER($G679),IF($G679<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G679)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G679)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),('Cost models'!$F$4+'Cost models'!$E$4*$G679)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),IF($G679<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G679)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G679)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),IF($G679<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G679)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G679)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),_xlfn.IFS(AND($G679<='Cost models'!$C$7,$G679>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G679)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G679<='Cost models'!$C$7,$G679<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G679)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G679>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G679)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),IF($G679<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G679)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G679)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),_xlfn.IFS($G679<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G679)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G679>'Cost models'!$C$9,$G679<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G679)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G679>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G679)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G679),IF($G679<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G679)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G679)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B679=\"\",\"\",IF(ISNUMBER('Facility data'!D678),'Facility data'!D678,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D679)*ISNUMBER('Facility data'!$C678))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D679,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D679,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D679,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W679=\"\",\"\",W679=1,\"Low impact\",W679=2,\"Mid-range impact\",W679=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U679=\"\",\"\",U679<0.01,1,AND(U679>=0.01,U679<=0.02),2,U679>0.02,3)","v":""},null,{"$f":"IF(T679=\"\",\"\",T679/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ679)+(0.0062454442*$Y679)+(-0.0005191748*($AQ679*$Y679))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ679)+(0.0062454442*$Y679)+(-0.0005191748*($AQ679*$Y679))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ679)+(0.0062454442*$Y679)+(-0.0005191748*($AQ679*$Y679))),\"\")","v":""},{"$f":"_xlfn.IFS(Z679=\"\",\"\",Z679<1.5,\"Weak\",AND(Z679>=1.5,Z679<=2.5),\"Mid-Range\",Z679>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z679=\"\",\"\",Z679<1.5,1,AND(Z679>=1.5,Z679<=2.5),2,Z679>2.5,3)","v":""},null,{"$f":"IF(OR(W679=\"\",AB679=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB679,W679))","v":""},{"$f":"_xlfn.IFS(AD679=\"\",\"\",AD679=\"Impact Not Likely to be Substantial\",1,AD679=\"Impact Unclear\",2,AD679=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D679=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D679,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG679=\"\",\"\",IF(AG679>National_B_tables[Column3]*1.25,3,IF(AG679<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D679=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D679,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D679,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI679=\"\",\"\",IF(AI679>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI679<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D679=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D679,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D679,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK679=\"\",\"\",IF(AK679>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK679<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D679=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D679,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D679,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM679=\"\",\"\",IF(AM679>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM679<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D679=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D679,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D679,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D679,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D679=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D679,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ679=\"\",\"\",IF(AQ679<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ679>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS679=\"\",\"\",AS679<1.5,\"High impact\",AS679>2.5,\"Low impact\",AND(AS679>=1.5,AS679<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS679=\"\",\"\",AS679>2.5,1,AND(AS679>=1.5,AS679<=2.5),2,AS679<1.5,3)","v":""},null,{"$f":"IF(B679=\"\",\"\",IF(OR(AE679=\"\",AT679=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE679,AU679)))","v":""}]
[{"$f":"IF('Census match'!A679=\"\",\"\",'Census match'!A679)","v":""},{"$f":"IF('Census match'!B679=\"\",\"\",'Census match'!B679)","v":""},{"$f":"IF(AND(NOT(A680=\"\"),'Census match'!E679=\"\"),\"No Census match\",'Census match'!E679)","v":""},{"$f":"'Census match'!J679","v":""},{"$f":"IF($D680=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D680,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D680=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D680,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C679=\"\",D680=\"\"),\"\",'Facility data'!C679)","v":""},{"$f":"IF(ISNUMBER($G680),IF($G680<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G680)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G680)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),('Cost models'!$F$4+'Cost models'!$E$4*$G680)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),IF($G680<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G680)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G680)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),IF($G680<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G680)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G680)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),_xlfn.IFS(AND($G680<='Cost models'!$C$7,$G680>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G680)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G680<='Cost models'!$C$7,$G680<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G680)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G680>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G680)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),IF($G680<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G680)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G680)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),_xlfn.IFS($G680<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G680)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G680>'Cost models'!$C$9,$G680<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G680)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G680>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G680)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G680),IF($G680<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G680)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G680)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B680=\"\",\"\",IF(ISNUMBER('Facility data'!D679),'Facility data'!D679,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D680)*ISNUMBER('Facility data'!$C679))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D680,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D680,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D680,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W680=\"\",\"\",W680=1,\"Low impact\",W680=2,\"Mid-range impact\",W680=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U680=\"\",\"\",U680<0.01,1,AND(U680>=0.01,U680<=0.02),2,U680>0.02,3)","v":""},null,{"$f":"IF(T680=\"\",\"\",T680/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ680)+(0.0062454442*$Y680)+(-0.0005191748*($AQ680*$Y680))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ680)+(0.0062454442*$Y680)+(-0.0005191748*($AQ680*$Y680))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ680)+(0.0062454442*$Y680)+(-0.0005191748*($AQ680*$Y680))),\"\")","v":""},{"$f":"_xlfn.IFS(Z680=\"\",\"\",Z680<1.5,\"Weak\",AND(Z680>=1.5,Z680<=2.5),\"Mid-Range\",Z680>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z680=\"\",\"\",Z680<1.5,1,AND(Z680>=1.5,Z680<=2.5),2,Z680>2.5,3)","v":""},null,{"$f":"IF(OR(W680=\"\",AB680=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB680,W680))","v":""},{"$f":"_xlfn.IFS(AD680=\"\",\"\",AD680=\"Impact Not Likely to be Substantial\",1,AD680=\"Impact Unclear\",2,AD680=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D680=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D680,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG680=\"\",\"\",IF(AG680>National_B_tables[Column3]*1.25,3,IF(AG680<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D680=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D680,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D680,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI680=\"\",\"\",IF(AI680>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI680<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D680=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D680,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D680,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK680=\"\",\"\",IF(AK680>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK680<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D680=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D680,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D680,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM680=\"\",\"\",IF(AM680>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM680<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D680=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D680,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D680,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D680,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D680=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D680,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ680=\"\",\"\",IF(AQ680<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ680>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS680=\"\",\"\",AS680<1.5,\"High impact\",AS680>2.5,\"Low impact\",AND(AS680>=1.5,AS680<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS680=\"\",\"\",AS680>2.5,1,AND(AS680>=1.5,AS680<=2.5),2,AS680<1.5,3)","v":""},null,{"$f":"IF(B680=\"\",\"\",IF(OR(AE680=\"\",AT680=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE680,AU680)))","v":""}]
[{"$f":"IF('Census match'!A680=\"\",\"\",'Census match'!A680)","v":""},{"$f":"IF('Census match'!B680=\"\",\"\",'Census match'!B680)","v":""},{"$f":"IF(AND(NOT(A681=\"\"),'Census match'!E680=\"\"),\"No Census match\",'Census match'!E680)","v":""},{"$f":"'Census match'!J680","v":""},{"$f":"IF($D681=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D681,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D681=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D681,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C680=\"\",D681=\"\"),\"\",'Facility data'!C680)","v":""},{"$f":"IF(ISNUMBER($G681),IF($G681<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G681)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G681)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),('Cost models'!$F$4+'Cost models'!$E$4*$G681)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),IF($G681<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G681)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G681)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),IF($G681<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G681)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G681)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),_xlfn.IFS(AND($G681<='Cost models'!$C$7,$G681>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G681)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G681<='Cost models'!$C$7,$G681<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G681)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G681>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G681)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),IF($G681<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G681)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G681)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),_xlfn.IFS($G681<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G681)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G681>'Cost models'!$C$9,$G681<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G681)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G681>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G681)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G681),IF($G681<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G681)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G681)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B681=\"\",\"\",IF(ISNUMBER('Facility data'!D680),'Facility data'!D680,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D681)*ISNUMBER('Facility data'!$C680))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D681,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D681,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D681,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W681=\"\",\"\",W681=1,\"Low impact\",W681=2,\"Mid-range impact\",W681=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U681=\"\",\"\",U681<0.01,1,AND(U681>=0.01,U681<=0.02),2,U681>0.02,3)","v":""},null,{"$f":"IF(T681=\"\",\"\",T681/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ681)+(0.0062454442*$Y681)+(-0.0005191748*($AQ681*$Y681))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ681)+(0.0062454442*$Y681)+(-0.0005191748*($AQ681*$Y681))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ681)+(0.0062454442*$Y681)+(-0.0005191748*($AQ681*$Y681))),\"\")","v":""},{"$f":"_xlfn.IFS(Z681=\"\",\"\",Z681<1.5,\"Weak\",AND(Z681>=1.5,Z681<=2.5),\"Mid-Range\",Z681>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z681=\"\",\"\",Z681<1.5,1,AND(Z681>=1.5,Z681<=2.5),2,Z681>2.5,3)","v":""},null,{"$f":"IF(OR(W681=\"\",AB681=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB681,W681))","v":""},{"$f":"_xlfn.IFS(AD681=\"\",\"\",AD681=\"Impact Not Likely to be Substantial\",1,AD681=\"Impact Unclear\",2,AD681=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D681=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D681,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG681=\"\",\"\",IF(AG681>National_B_tables[Column3]*1.25,3,IF(AG681<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D681=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D681,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D681,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI681=\"\",\"\",IF(AI681>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI681<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D681=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D681,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D681,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK681=\"\",\"\",IF(AK681>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK681<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D681=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D681,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D681,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM681=\"\",\"\",IF(AM681>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM681<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D681=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D681,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D681,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D681,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D681=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D681,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ681=\"\",\"\",IF(AQ681<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ681>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS681=\"\",\"\",AS681<1.5,\"High impact\",AS681>2.5,\"Low impact\",AND(AS681>=1.5,AS681<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS681=\"\",\"\",AS681>2.5,1,AND(AS681>=1.5,AS681<=2.5),2,AS681<1.5,3)","v":""},null,{"$f":"IF(B681=\"\",\"\",IF(OR(AE681=\"\",AT681=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE681,AU681)))","v":""}]
[{"$f":"IF('Census match'!A681=\"\",\"\",'Census match'!A681)","v":""},{"$f":"IF('Census match'!B681=\"\",\"\",'Census match'!B681)","v":""},{"$f":"IF(AND(NOT(A682=\"\"),'Census match'!E681=\"\"),\"No Census match\",'Census match'!E681)","v":""},{"$f":"'Census match'!J681","v":""},{"$f":"IF($D682=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D682,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D682=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D682,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C681=\"\",D682=\"\"),\"\",'Facility data'!C681)","v":""},{"$f":"IF(ISNUMBER($G682),IF($G682<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G682)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G682)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),('Cost models'!$F$4+'Cost models'!$E$4*$G682)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),IF($G682<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G682)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G682)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),IF($G682<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G682)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G682)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),_xlfn.IFS(AND($G682<='Cost models'!$C$7,$G682>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G682)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G682<='Cost models'!$C$7,$G682<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G682)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G682>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G682)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),IF($G682<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G682)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G682)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),_xlfn.IFS($G682<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G682)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G682>'Cost models'!$C$9,$G682<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G682)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G682>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G682)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G682),IF($G682<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G682)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G682)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B682=\"\",\"\",IF(ISNUMBER('Facility data'!D681),'Facility data'!D681,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D682)*ISNUMBER('Facility data'!$C681))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D682,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D682,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D682,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W682=\"\",\"\",W682=1,\"Low impact\",W682=2,\"Mid-range impact\",W682=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U682=\"\",\"\",U682<0.01,1,AND(U682>=0.01,U682<=0.02),2,U682>0.02,3)","v":""},null,{"$f":"IF(T682=\"\",\"\",T682/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ682)+(0.0062454442*$Y682)+(-0.0005191748*($AQ682*$Y682))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ682)+(0.0062454442*$Y682)+(-0.0005191748*($AQ682*$Y682))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ682)+(0.0062454442*$Y682)+(-0.0005191748*($AQ682*$Y682))),\"\")","v":""},{"$f":"_xlfn.IFS(Z682=\"\",\"\",Z682<1.5,\"Weak\",AND(Z682>=1.5,Z682<=2.5),\"Mid-Range\",Z682>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z682=\"\",\"\",Z682<1.5,1,AND(Z682>=1.5,Z682<=2.5),2,Z682>2.5,3)","v":""},null,{"$f":"IF(OR(W682=\"\",AB682=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB682,W682))","v":""},{"$f":"_xlfn.IFS(AD682=\"\",\"\",AD682=\"Impact Not Likely to be Substantial\",1,AD682=\"Impact Unclear\",2,AD682=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D682=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D682,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG682=\"\",\"\",IF(AG682>National_B_tables[Column3]*1.25,3,IF(AG682<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D682=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D682,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D682,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI682=\"\",\"\",IF(AI682>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI682<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D682=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D682,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D682,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK682=\"\",\"\",IF(AK682>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK682<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D682=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D682,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D682,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM682=\"\",\"\",IF(AM682>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM682<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D682=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D682,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D682,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D682,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D682=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D682,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ682=\"\",\"\",IF(AQ682<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ682>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS682=\"\",\"\",AS682<1.5,\"High impact\",AS682>2.5,\"Low impact\",AND(AS682>=1.5,AS682<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS682=\"\",\"\",AS682>2.5,1,AND(AS682>=1.5,AS682<=2.5),2,AS682<1.5,3)","v":""},null,{"$f":"IF(B682=\"\",\"\",IF(OR(AE682=\"\",AT682=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE682,AU682)))","v":""}]
[{"$f":"IF('Census match'!A682=\"\",\"\",'Census match'!A682)","v":""},{"$f":"IF('Census match'!B682=\"\",\"\",'Census match'!B682)","v":""},{"$f":"IF(AND(NOT(A683=\"\"),'Census match'!E682=\"\"),\"No Census match\",'Census match'!E682)","v":""},{"$f":"'Census match'!J682","v":""},{"$f":"IF($D683=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D683,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D683=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D683,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C682=\"\",D683=\"\"),\"\",'Facility data'!C682)","v":""},{"$f":"IF(ISNUMBER($G683),IF($G683<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G683)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G683)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),('Cost models'!$F$4+'Cost models'!$E$4*$G683)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),IF($G683<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G683)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G683)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),IF($G683<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G683)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G683)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),_xlfn.IFS(AND($G683<='Cost models'!$C$7,$G683>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G683)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G683<='Cost models'!$C$7,$G683<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G683)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G683>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G683)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),IF($G683<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G683)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G683)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),_xlfn.IFS($G683<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G683)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G683>'Cost models'!$C$9,$G683<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G683)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G683>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G683)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G683),IF($G683<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G683)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G683)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B683=\"\",\"\",IF(ISNUMBER('Facility data'!D682),'Facility data'!D682,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D683)*ISNUMBER('Facility data'!$C682))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D683,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D683,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D683,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W683=\"\",\"\",W683=1,\"Low impact\",W683=2,\"Mid-range impact\",W683=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U683=\"\",\"\",U683<0.01,1,AND(U683>=0.01,U683<=0.02),2,U683>0.02,3)","v":""},null,{"$f":"IF(T683=\"\",\"\",T683/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ683)+(0.0062454442*$Y683)+(-0.0005191748*($AQ683*$Y683))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ683)+(0.0062454442*$Y683)+(-0.0005191748*($AQ683*$Y683))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ683)+(0.0062454442*$Y683)+(-0.0005191748*($AQ683*$Y683))),\"\")","v":""},{"$f":"_xlfn.IFS(Z683=\"\",\"\",Z683<1.5,\"Weak\",AND(Z683>=1.5,Z683<=2.5),\"Mid-Range\",Z683>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z683=\"\",\"\",Z683<1.5,1,AND(Z683>=1.5,Z683<=2.5),2,Z683>2.5,3)","v":""},null,{"$f":"IF(OR(W683=\"\",AB683=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB683,W683))","v":""},{"$f":"_xlfn.IFS(AD683=\"\",\"\",AD683=\"Impact Not Likely to be Substantial\",1,AD683=\"Impact Unclear\",2,AD683=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D683=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D683,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG683=\"\",\"\",IF(AG683>National_B_tables[Column3]*1.25,3,IF(AG683<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D683=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D683,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D683,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI683=\"\",\"\",IF(AI683>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI683<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D683=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D683,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D683,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK683=\"\",\"\",IF(AK683>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK683<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D683=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D683,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D683,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM683=\"\",\"\",IF(AM683>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM683<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D683=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D683,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D683,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D683,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D683=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D683,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ683=\"\",\"\",IF(AQ683<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ683>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS683=\"\",\"\",AS683<1.5,\"High impact\",AS683>2.5,\"Low impact\",AND(AS683>=1.5,AS683<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS683=\"\",\"\",AS683>2.5,1,AND(AS683>=1.5,AS683<=2.5),2,AS683<1.5,3)","v":""},null,{"$f":"IF(B683=\"\",\"\",IF(OR(AE683=\"\",AT683=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE683,AU683)))","v":""}]
[{"$f":"IF('Census match'!A683=\"\",\"\",'Census match'!A683)","v":""},{"$f":"IF('Census match'!B683=\"\",\"\",'Census match'!B683)","v":""},{"$f":"IF(AND(NOT(A684=\"\"),'Census match'!E683=\"\"),\"No Census match\",'Census match'!E683)","v":""},{"$f":"'Census match'!J683","v":""},{"$f":"IF($D684=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D684,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D684=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D684,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C683=\"\",D684=\"\"),\"\",'Facility data'!C683)","v":""},{"$f":"IF(ISNUMBER($G684),IF($G684<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G684)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G684)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),('Cost models'!$F$4+'Cost models'!$E$4*$G684)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),IF($G684<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G684)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G684)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),IF($G684<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G684)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G684)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),_xlfn.IFS(AND($G684<='Cost models'!$C$7,$G684>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G684)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G684<='Cost models'!$C$7,$G684<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G684)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G684>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G684)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),IF($G684<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G684)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G684)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),_xlfn.IFS($G684<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G684)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G684>'Cost models'!$C$9,$G684<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G684)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G684>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G684)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G684),IF($G684<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G684)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G684)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B684=\"\",\"\",IF(ISNUMBER('Facility data'!D683),'Facility data'!D683,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D684)*ISNUMBER('Facility data'!$C683))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D684,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D684,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D684,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W684=\"\",\"\",W684=1,\"Low impact\",W684=2,\"Mid-range impact\",W684=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U684=\"\",\"\",U684<0.01,1,AND(U684>=0.01,U684<=0.02),2,U684>0.02,3)","v":""},null,{"$f":"IF(T684=\"\",\"\",T684/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ684)+(0.0062454442*$Y684)+(-0.0005191748*($AQ684*$Y684))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ684)+(0.0062454442*$Y684)+(-0.0005191748*($AQ684*$Y684))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ684)+(0.0062454442*$Y684)+(-0.0005191748*($AQ684*$Y684))),\"\")","v":""},{"$f":"_xlfn.IFS(Z684=\"\",\"\",Z684<1.5,\"Weak\",AND(Z684>=1.5,Z684<=2.5),\"Mid-Range\",Z684>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z684=\"\",\"\",Z684<1.5,1,AND(Z684>=1.5,Z684<=2.5),2,Z684>2.5,3)","v":""},null,{"$f":"IF(OR(W684=\"\",AB684=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB684,W684))","v":""},{"$f":"_xlfn.IFS(AD684=\"\",\"\",AD684=\"Impact Not Likely to be Substantial\",1,AD684=\"Impact Unclear\",2,AD684=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D684=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D684,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG684=\"\",\"\",IF(AG684>National_B_tables[Column3]*1.25,3,IF(AG684<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D684=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D684,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D684,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI684=\"\",\"\",IF(AI684>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI684<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D684=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D684,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D684,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK684=\"\",\"\",IF(AK684>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK684<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D684=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D684,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D684,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM684=\"\",\"\",IF(AM684>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM684<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D684=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D684,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D684,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D684,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D684=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D684,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ684=\"\",\"\",IF(AQ684<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ684>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS684=\"\",\"\",AS684<1.5,\"High impact\",AS684>2.5,\"Low impact\",AND(AS684>=1.5,AS684<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS684=\"\",\"\",AS684>2.5,1,AND(AS684>=1.5,AS684<=2.5),2,AS684<1.5,3)","v":""},null,{"$f":"IF(B684=\"\",\"\",IF(OR(AE684=\"\",AT684=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE684,AU684)))","v":""}]
[{"$f":"IF('Census match'!A684=\"\",\"\",'Census match'!A684)","v":""},{"$f":"IF('Census match'!B684=\"\",\"\",'Census match'!B684)","v":""},{"$f":"IF(AND(NOT(A685=\"\"),'Census match'!E684=\"\"),\"No Census match\",'Census match'!E684)","v":""},{"$f":"'Census match'!J684","v":""},{"$f":"IF($D685=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D685,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D685=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D685,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C684=\"\",D685=\"\"),\"\",'Facility data'!C684)","v":""},{"$f":"IF(ISNUMBER($G685),IF($G685<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G685)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G685)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),('Cost models'!$F$4+'Cost models'!$E$4*$G685)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),IF($G685<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G685)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G685)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),IF($G685<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G685)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G685)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),_xlfn.IFS(AND($G685<='Cost models'!$C$7,$G685>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G685)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G685<='Cost models'!$C$7,$G685<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G685)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G685>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G685)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),IF($G685<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G685)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G685)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),_xlfn.IFS($G685<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G685)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G685>'Cost models'!$C$9,$G685<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G685)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G685>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G685)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G685),IF($G685<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G685)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G685)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B685=\"\",\"\",IF(ISNUMBER('Facility data'!D684),'Facility data'!D684,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D685)*ISNUMBER('Facility data'!$C684))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D685,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D685,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D685,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W685=\"\",\"\",W685=1,\"Low impact\",W685=2,\"Mid-range impact\",W685=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U685=\"\",\"\",U685<0.01,1,AND(U685>=0.01,U685<=0.02),2,U685>0.02,3)","v":""},null,{"$f":"IF(T685=\"\",\"\",T685/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ685)+(0.0062454442*$Y685)+(-0.0005191748*($AQ685*$Y685))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ685)+(0.0062454442*$Y685)+(-0.0005191748*($AQ685*$Y685))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ685)+(0.0062454442*$Y685)+(-0.0005191748*($AQ685*$Y685))),\"\")","v":""},{"$f":"_xlfn.IFS(Z685=\"\",\"\",Z685<1.5,\"Weak\",AND(Z685>=1.5,Z685<=2.5),\"Mid-Range\",Z685>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z685=\"\",\"\",Z685<1.5,1,AND(Z685>=1.5,Z685<=2.5),2,Z685>2.5,3)","v":""},null,{"$f":"IF(OR(W685=\"\",AB685=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB685,W685))","v":""},{"$f":"_xlfn.IFS(AD685=\"\",\"\",AD685=\"Impact Not Likely to be Substantial\",1,AD685=\"Impact Unclear\",2,AD685=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D685=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D685,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG685=\"\",\"\",IF(AG685>National_B_tables[Column3]*1.25,3,IF(AG685<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D685=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D685,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D685,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI685=\"\",\"\",IF(AI685>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI685<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D685=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D685,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D685,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK685=\"\",\"\",IF(AK685>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK685<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D685=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D685,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D685,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM685=\"\",\"\",IF(AM685>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM685<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D685=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D685,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D685,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D685,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D685=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D685,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ685=\"\",\"\",IF(AQ685<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ685>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS685=\"\",\"\",AS685<1.5,\"High impact\",AS685>2.5,\"Low impact\",AND(AS685>=1.5,AS685<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS685=\"\",\"\",AS685>2.5,1,AND(AS685>=1.5,AS685<=2.5),2,AS685<1.5,3)","v":""},null,{"$f":"IF(B685=\"\",\"\",IF(OR(AE685=\"\",AT685=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE685,AU685)))","v":""}]
[{"$f":"IF('Census match'!A685=\"\",\"\",'Census match'!A685)","v":""},{"$f":"IF('Census match'!B685=\"\",\"\",'Census match'!B685)","v":""},{"$f":"IF(AND(NOT(A686=\"\"),'Census match'!E685=\"\"),\"No Census match\",'Census match'!E685)","v":""},{"$f":"'Census match'!J685","v":""},{"$f":"IF($D686=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D686,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D686=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D686,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C685=\"\",D686=\"\"),\"\",'Facility data'!C685)","v":""},{"$f":"IF(ISNUMBER($G686),IF($G686<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G686)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G686)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),('Cost models'!$F$4+'Cost models'!$E$4*$G686)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),IF($G686<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G686)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G686)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),IF($G686<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G686)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G686)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),_xlfn.IFS(AND($G686<='Cost models'!$C$7,$G686>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G686)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G686<='Cost models'!$C$7,$G686<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G686)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G686>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G686)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),IF($G686<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G686)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G686)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),_xlfn.IFS($G686<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G686)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G686>'Cost models'!$C$9,$G686<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G686)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G686>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G686)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G686),IF($G686<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G686)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G686)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B686=\"\",\"\",IF(ISNUMBER('Facility data'!D685),'Facility data'!D685,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D686)*ISNUMBER('Facility data'!$C685))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D686,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D686,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D686,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W686=\"\",\"\",W686=1,\"Low impact\",W686=2,\"Mid-range impact\",W686=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U686=\"\",\"\",U686<0.01,1,AND(U686>=0.01,U686<=0.02),2,U686>0.02,3)","v":""},null,{"$f":"IF(T686=\"\",\"\",T686/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ686)+(0.0062454442*$Y686)+(-0.0005191748*($AQ686*$Y686))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ686)+(0.0062454442*$Y686)+(-0.0005191748*($AQ686*$Y686))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ686)+(0.0062454442*$Y686)+(-0.0005191748*($AQ686*$Y686))),\"\")","v":""},{"$f":"_xlfn.IFS(Z686=\"\",\"\",Z686<1.5,\"Weak\",AND(Z686>=1.5,Z686<=2.5),\"Mid-Range\",Z686>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z686=\"\",\"\",Z686<1.5,1,AND(Z686>=1.5,Z686<=2.5),2,Z686>2.5,3)","v":""},null,{"$f":"IF(OR(W686=\"\",AB686=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB686,W686))","v":""},{"$f":"_xlfn.IFS(AD686=\"\",\"\",AD686=\"Impact Not Likely to be Substantial\",1,AD686=\"Impact Unclear\",2,AD686=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D686=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D686,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG686=\"\",\"\",IF(AG686>National_B_tables[Column3]*1.25,3,IF(AG686<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D686=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D686,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D686,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI686=\"\",\"\",IF(AI686>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI686<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D686=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D686,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D686,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK686=\"\",\"\",IF(AK686>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK686<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D686=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D686,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D686,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM686=\"\",\"\",IF(AM686>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM686<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D686=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D686,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D686,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D686,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D686=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D686,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ686=\"\",\"\",IF(AQ686<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ686>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS686=\"\",\"\",AS686<1.5,\"High impact\",AS686>2.5,\"Low impact\",AND(AS686>=1.5,AS686<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS686=\"\",\"\",AS686>2.5,1,AND(AS686>=1.5,AS686<=2.5),2,AS686<1.5,3)","v":""},null,{"$f":"IF(B686=\"\",\"\",IF(OR(AE686=\"\",AT686=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE686,AU686)))","v":""}]
[{"$f":"IF('Census match'!A686=\"\",\"\",'Census match'!A686)","v":""},{"$f":"IF('Census match'!B686=\"\",\"\",'Census match'!B686)","v":""},{"$f":"IF(AND(NOT(A687=\"\"),'Census match'!E686=\"\"),\"No Census match\",'Census match'!E686)","v":""},{"$f":"'Census match'!J686","v":""},{"$f":"IF($D687=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D687,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D687=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D687,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C686=\"\",D687=\"\"),\"\",'Facility data'!C686)","v":""},{"$f":"IF(ISNUMBER($G687),IF($G687<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G687)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G687)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),('Cost models'!$F$4+'Cost models'!$E$4*$G687)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),IF($G687<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G687)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G687)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),IF($G687<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G687)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G687)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),_xlfn.IFS(AND($G687<='Cost models'!$C$7,$G687>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G687)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G687<='Cost models'!$C$7,$G687<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G687)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G687>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G687)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),IF($G687<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G687)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G687)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),_xlfn.IFS($G687<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G687)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G687>'Cost models'!$C$9,$G687<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G687)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G687>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G687)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G687),IF($G687<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G687)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G687)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B687=\"\",\"\",IF(ISNUMBER('Facility data'!D686),'Facility data'!D686,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D687)*ISNUMBER('Facility data'!$C686))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D687,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D687,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D687,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W687=\"\",\"\",W687=1,\"Low impact\",W687=2,\"Mid-range impact\",W687=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U687=\"\",\"\",U687<0.01,1,AND(U687>=0.01,U687<=0.02),2,U687>0.02,3)","v":""},null,{"$f":"IF(T687=\"\",\"\",T687/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ687)+(0.0062454442*$Y687)+(-0.0005191748*($AQ687*$Y687))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ687)+(0.0062454442*$Y687)+(-0.0005191748*($AQ687*$Y687))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ687)+(0.0062454442*$Y687)+(-0.0005191748*($AQ687*$Y687))),\"\")","v":""},{"$f":"_xlfn.IFS(Z687=\"\",\"\",Z687<1.5,\"Weak\",AND(Z687>=1.5,Z687<=2.5),\"Mid-Range\",Z687>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z687=\"\",\"\",Z687<1.5,1,AND(Z687>=1.5,Z687<=2.5),2,Z687>2.5,3)","v":""},null,{"$f":"IF(OR(W687=\"\",AB687=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB687,W687))","v":""},{"$f":"_xlfn.IFS(AD687=\"\",\"\",AD687=\"Impact Not Likely to be Substantial\",1,AD687=\"Impact Unclear\",2,AD687=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D687=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D687,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG687=\"\",\"\",IF(AG687>National_B_tables[Column3]*1.25,3,IF(AG687<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D687=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D687,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D687,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI687=\"\",\"\",IF(AI687>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI687<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D687=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D687,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D687,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK687=\"\",\"\",IF(AK687>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK687<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D687=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D687,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D687,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM687=\"\",\"\",IF(AM687>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM687<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D687=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D687,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D687,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D687,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D687=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D687,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ687=\"\",\"\",IF(AQ687<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ687>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS687=\"\",\"\",AS687<1.5,\"High impact\",AS687>2.5,\"Low impact\",AND(AS687>=1.5,AS687<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS687=\"\",\"\",AS687>2.5,1,AND(AS687>=1.5,AS687<=2.5),2,AS687<1.5,3)","v":""},null,{"$f":"IF(B687=\"\",\"\",IF(OR(AE687=\"\",AT687=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE687,AU687)))","v":""}]
[{"$f":"IF('Census match'!A687=\"\",\"\",'Census match'!A687)","v":""},{"$f":"IF('Census match'!B687=\"\",\"\",'Census match'!B687)","v":""},{"$f":"IF(AND(NOT(A688=\"\"),'Census match'!E687=\"\"),\"No Census match\",'Census match'!E687)","v":""},{"$f":"'Census match'!J687","v":""},{"$f":"IF($D688=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D688,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D688=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D688,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C687=\"\",D688=\"\"),\"\",'Facility data'!C687)","v":""},{"$f":"IF(ISNUMBER($G688),IF($G688<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G688)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G688)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),('Cost models'!$F$4+'Cost models'!$E$4*$G688)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),IF($G688<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G688)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G688)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),IF($G688<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G688)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G688)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),_xlfn.IFS(AND($G688<='Cost models'!$C$7,$G688>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G688)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G688<='Cost models'!$C$7,$G688<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G688)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G688>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G688)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),IF($G688<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G688)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G688)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),_xlfn.IFS($G688<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G688)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G688>'Cost models'!$C$9,$G688<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G688)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G688>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G688)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G688),IF($G688<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G688)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G688)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B688=\"\",\"\",IF(ISNUMBER('Facility data'!D687),'Facility data'!D687,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D688)*ISNUMBER('Facility data'!$C687))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D688,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D688,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D688,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W688=\"\",\"\",W688=1,\"Low impact\",W688=2,\"Mid-range impact\",W688=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U688=\"\",\"\",U688<0.01,1,AND(U688>=0.01,U688<=0.02),2,U688>0.02,3)","v":""},null,{"$f":"IF(T688=\"\",\"\",T688/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ688)+(0.0062454442*$Y688)+(-0.0005191748*($AQ688*$Y688))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ688)+(0.0062454442*$Y688)+(-0.0005191748*($AQ688*$Y688))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ688)+(0.0062454442*$Y688)+(-0.0005191748*($AQ688*$Y688))),\"\")","v":""},{"$f":"_xlfn.IFS(Z688=\"\",\"\",Z688<1.5,\"Weak\",AND(Z688>=1.5,Z688<=2.5),\"Mid-Range\",Z688>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z688=\"\",\"\",Z688<1.5,1,AND(Z688>=1.5,Z688<=2.5),2,Z688>2.5,3)","v":""},null,{"$f":"IF(OR(W688=\"\",AB688=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB688,W688))","v":""},{"$f":"_xlfn.IFS(AD688=\"\",\"\",AD688=\"Impact Not Likely to be Substantial\",1,AD688=\"Impact Unclear\",2,AD688=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D688=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D688,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG688=\"\",\"\",IF(AG688>National_B_tables[Column3]*1.25,3,IF(AG688<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D688=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D688,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D688,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI688=\"\",\"\",IF(AI688>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI688<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D688=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D688,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D688,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK688=\"\",\"\",IF(AK688>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK688<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D688=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D688,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D688,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM688=\"\",\"\",IF(AM688>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM688<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D688=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D688,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D688,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D688,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D688=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D688,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ688=\"\",\"\",IF(AQ688<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ688>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS688=\"\",\"\",AS688<1.5,\"High impact\",AS688>2.5,\"Low impact\",AND(AS688>=1.5,AS688<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS688=\"\",\"\",AS688>2.5,1,AND(AS688>=1.5,AS688<=2.5),2,AS688<1.5,3)","v":""},null,{"$f":"IF(B688=\"\",\"\",IF(OR(AE688=\"\",AT688=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE688,AU688)))","v":""}]
[{"$f":"IF('Census match'!A688=\"\",\"\",'Census match'!A688)","v":""},{"$f":"IF('Census match'!B688=\"\",\"\",'Census match'!B688)","v":""},{"$f":"IF(AND(NOT(A689=\"\"),'Census match'!E688=\"\"),\"No Census match\",'Census match'!E688)","v":""},{"$f":"'Census match'!J688","v":""},{"$f":"IF($D689=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D689,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D689=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D689,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C688=\"\",D689=\"\"),\"\",'Facility data'!C688)","v":""},{"$f":"IF(ISNUMBER($G689),IF($G689<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G689)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G689)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),('Cost models'!$F$4+'Cost models'!$E$4*$G689)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),IF($G689<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G689)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G689)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),IF($G689<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G689)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G689)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),_xlfn.IFS(AND($G689<='Cost models'!$C$7,$G689>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G689)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G689<='Cost models'!$C$7,$G689<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G689)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G689>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G689)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),IF($G689<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G689)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G689)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),_xlfn.IFS($G689<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G689)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G689>'Cost models'!$C$9,$G689<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G689)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G689>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G689)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G689),IF($G689<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G689)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G689)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B689=\"\",\"\",IF(ISNUMBER('Facility data'!D688),'Facility data'!D688,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D689)*ISNUMBER('Facility data'!$C688))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D689,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D689,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D689,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W689=\"\",\"\",W689=1,\"Low impact\",W689=2,\"Mid-range impact\",W689=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U689=\"\",\"\",U689<0.01,1,AND(U689>=0.01,U689<=0.02),2,U689>0.02,3)","v":""},null,{"$f":"IF(T689=\"\",\"\",T689/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ689)+(0.0062454442*$Y689)+(-0.0005191748*($AQ689*$Y689))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ689)+(0.0062454442*$Y689)+(-0.0005191748*($AQ689*$Y689))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ689)+(0.0062454442*$Y689)+(-0.0005191748*($AQ689*$Y689))),\"\")","v":""},{"$f":"_xlfn.IFS(Z689=\"\",\"\",Z689<1.5,\"Weak\",AND(Z689>=1.5,Z689<=2.5),\"Mid-Range\",Z689>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z689=\"\",\"\",Z689<1.5,1,AND(Z689>=1.5,Z689<=2.5),2,Z689>2.5,3)","v":""},null,{"$f":"IF(OR(W689=\"\",AB689=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB689,W689))","v":""},{"$f":"_xlfn.IFS(AD689=\"\",\"\",AD689=\"Impact Not Likely to be Substantial\",1,AD689=\"Impact Unclear\",2,AD689=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D689=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D689,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG689=\"\",\"\",IF(AG689>National_B_tables[Column3]*1.25,3,IF(AG689<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D689=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D689,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D689,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI689=\"\",\"\",IF(AI689>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI689<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D689=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D689,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D689,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK689=\"\",\"\",IF(AK689>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK689<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D689=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D689,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D689,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM689=\"\",\"\",IF(AM689>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM689<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D689=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D689,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D689,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D689,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D689=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D689,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ689=\"\",\"\",IF(AQ689<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ689>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS689=\"\",\"\",AS689<1.5,\"High impact\",AS689>2.5,\"Low impact\",AND(AS689>=1.5,AS689<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS689=\"\",\"\",AS689>2.5,1,AND(AS689>=1.5,AS689<=2.5),2,AS689<1.5,3)","v":""},null,{"$f":"IF(B689=\"\",\"\",IF(OR(AE689=\"\",AT689=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE689,AU689)))","v":""}]
[{"$f":"IF('Census match'!A689=\"\",\"\",'Census match'!A689)","v":""},{"$f":"IF('Census match'!B689=\"\",\"\",'Census match'!B689)","v":""},{"$f":"IF(AND(NOT(A690=\"\"),'Census match'!E689=\"\"),\"No Census match\",'Census match'!E689)","v":""},{"$f":"'Census match'!J689","v":""},{"$f":"IF($D690=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D690,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D690=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D690,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C689=\"\",D690=\"\"),\"\",'Facility data'!C689)","v":""},{"$f":"IF(ISNUMBER($G690),IF($G690<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G690)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G690)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),('Cost models'!$F$4+'Cost models'!$E$4*$G690)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),IF($G690<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G690)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G690)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),IF($G690<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G690)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G690)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),_xlfn.IFS(AND($G690<='Cost models'!$C$7,$G690>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G690)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G690<='Cost models'!$C$7,$G690<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G690)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G690>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G690)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),IF($G690<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G690)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G690)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),_xlfn.IFS($G690<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G690)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G690>'Cost models'!$C$9,$G690<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G690)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G690>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G690)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G690),IF($G690<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G690)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G690)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B690=\"\",\"\",IF(ISNUMBER('Facility data'!D689),'Facility data'!D689,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D690)*ISNUMBER('Facility data'!$C689))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D690,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D690,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D690,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W690=\"\",\"\",W690=1,\"Low impact\",W690=2,\"Mid-range impact\",W690=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U690=\"\",\"\",U690<0.01,1,AND(U690>=0.01,U690<=0.02),2,U690>0.02,3)","v":""},null,{"$f":"IF(T690=\"\",\"\",T690/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ690)+(0.0062454442*$Y690)+(-0.0005191748*($AQ690*$Y690))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ690)+(0.0062454442*$Y690)+(-0.0005191748*($AQ690*$Y690))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ690)+(0.0062454442*$Y690)+(-0.0005191748*($AQ690*$Y690))),\"\")","v":""},{"$f":"_xlfn.IFS(Z690=\"\",\"\",Z690<1.5,\"Weak\",AND(Z690>=1.5,Z690<=2.5),\"Mid-Range\",Z690>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z690=\"\",\"\",Z690<1.5,1,AND(Z690>=1.5,Z690<=2.5),2,Z690>2.5,3)","v":""},null,{"$f":"IF(OR(W690=\"\",AB690=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB690,W690))","v":""},{"$f":"_xlfn.IFS(AD690=\"\",\"\",AD690=\"Impact Not Likely to be Substantial\",1,AD690=\"Impact Unclear\",2,AD690=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D690=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D690,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG690=\"\",\"\",IF(AG690>National_B_tables[Column3]*1.25,3,IF(AG690<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D690=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D690,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D690,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI690=\"\",\"\",IF(AI690>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI690<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D690=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D690,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D690,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK690=\"\",\"\",IF(AK690>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK690<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D690=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D690,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D690,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM690=\"\",\"\",IF(AM690>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM690<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D690=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D690,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D690,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D690,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D690=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D690,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ690=\"\",\"\",IF(AQ690<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ690>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS690=\"\",\"\",AS690<1.5,\"High impact\",AS690>2.5,\"Low impact\",AND(AS690>=1.5,AS690<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS690=\"\",\"\",AS690>2.5,1,AND(AS690>=1.5,AS690<=2.5),2,AS690<1.5,3)","v":""},null,{"$f":"IF(B690=\"\",\"\",IF(OR(AE690=\"\",AT690=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE690,AU690)))","v":""}]
[{"$f":"IF('Census match'!A690=\"\",\"\",'Census match'!A690)","v":""},{"$f":"IF('Census match'!B690=\"\",\"\",'Census match'!B690)","v":""},{"$f":"IF(AND(NOT(A691=\"\"),'Census match'!E690=\"\"),\"No Census match\",'Census match'!E690)","v":""},{"$f":"'Census match'!J690","v":""},{"$f":"IF($D691=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D691,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D691=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D691,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C690=\"\",D691=\"\"),\"\",'Facility data'!C690)","v":""},{"$f":"IF(ISNUMBER($G691),IF($G691<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G691)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G691)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),('Cost models'!$F$4+'Cost models'!$E$4*$G691)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),IF($G691<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G691)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G691)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),IF($G691<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G691)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G691)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),_xlfn.IFS(AND($G691<='Cost models'!$C$7,$G691>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G691)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G691<='Cost models'!$C$7,$G691<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G691)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G691>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G691)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),IF($G691<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G691)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G691)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),_xlfn.IFS($G691<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G691)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G691>'Cost models'!$C$9,$G691<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G691)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G691>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G691)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G691),IF($G691<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G691)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G691)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B691=\"\",\"\",IF(ISNUMBER('Facility data'!D690),'Facility data'!D690,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D691)*ISNUMBER('Facility data'!$C690))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D691,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D691,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D691,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W691=\"\",\"\",W691=1,\"Low impact\",W691=2,\"Mid-range impact\",W691=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U691=\"\",\"\",U691<0.01,1,AND(U691>=0.01,U691<=0.02),2,U691>0.02,3)","v":""},null,{"$f":"IF(T691=\"\",\"\",T691/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ691)+(0.0062454442*$Y691)+(-0.0005191748*($AQ691*$Y691))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ691)+(0.0062454442*$Y691)+(-0.0005191748*($AQ691*$Y691))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ691)+(0.0062454442*$Y691)+(-0.0005191748*($AQ691*$Y691))),\"\")","v":""},{"$f":"_xlfn.IFS(Z691=\"\",\"\",Z691<1.5,\"Weak\",AND(Z691>=1.5,Z691<=2.5),\"Mid-Range\",Z691>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z691=\"\",\"\",Z691<1.5,1,AND(Z691>=1.5,Z691<=2.5),2,Z691>2.5,3)","v":""},null,{"$f":"IF(OR(W691=\"\",AB691=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB691,W691))","v":""},{"$f":"_xlfn.IFS(AD691=\"\",\"\",AD691=\"Impact Not Likely to be Substantial\",1,AD691=\"Impact Unclear\",2,AD691=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D691=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D691,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG691=\"\",\"\",IF(AG691>National_B_tables[Column3]*1.25,3,IF(AG691<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D691=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D691,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D691,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI691=\"\",\"\",IF(AI691>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI691<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D691=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D691,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D691,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK691=\"\",\"\",IF(AK691>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK691<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D691=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D691,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D691,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM691=\"\",\"\",IF(AM691>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM691<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D691=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D691,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D691,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D691,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D691=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D691,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ691=\"\",\"\",IF(AQ691<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ691>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS691=\"\",\"\",AS691<1.5,\"High impact\",AS691>2.5,\"Low impact\",AND(AS691>=1.5,AS691<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS691=\"\",\"\",AS691>2.5,1,AND(AS691>=1.5,AS691<=2.5),2,AS691<1.5,3)","v":""},null,{"$f":"IF(B691=\"\",\"\",IF(OR(AE691=\"\",AT691=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE691,AU691)))","v":""}]
[{"$f":"IF('Census match'!A691=\"\",\"\",'Census match'!A691)","v":""},{"$f":"IF('Census match'!B691=\"\",\"\",'Census match'!B691)","v":""},{"$f":"IF(AND(NOT(A692=\"\"),'Census match'!E691=\"\"),\"No Census match\",'Census match'!E691)","v":""},{"$f":"'Census match'!J691","v":""},{"$f":"IF($D692=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D692,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D692=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D692,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C691=\"\",D692=\"\"),\"\",'Facility data'!C691)","v":""},{"$f":"IF(ISNUMBER($G692),IF($G692<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G692)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G692)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),('Cost models'!$F$4+'Cost models'!$E$4*$G692)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),IF($G692<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G692)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G692)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),IF($G692<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G692)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G692)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),_xlfn.IFS(AND($G692<='Cost models'!$C$7,$G692>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G692)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G692<='Cost models'!$C$7,$G692<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G692)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G692>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G692)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),IF($G692<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G692)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G692)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),_xlfn.IFS($G692<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G692)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G692>'Cost models'!$C$9,$G692<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G692)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G692>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G692)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G692),IF($G692<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G692)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G692)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B692=\"\",\"\",IF(ISNUMBER('Facility data'!D691),'Facility data'!D691,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D692)*ISNUMBER('Facility data'!$C691))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D692,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D692,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D692,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W692=\"\",\"\",W692=1,\"Low impact\",W692=2,\"Mid-range impact\",W692=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U692=\"\",\"\",U692<0.01,1,AND(U692>=0.01,U692<=0.02),2,U692>0.02,3)","v":""},null,{"$f":"IF(T692=\"\",\"\",T692/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ692)+(0.0062454442*$Y692)+(-0.0005191748*($AQ692*$Y692))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ692)+(0.0062454442*$Y692)+(-0.0005191748*($AQ692*$Y692))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ692)+(0.0062454442*$Y692)+(-0.0005191748*($AQ692*$Y692))),\"\")","v":""},{"$f":"_xlfn.IFS(Z692=\"\",\"\",Z692<1.5,\"Weak\",AND(Z692>=1.5,Z692<=2.5),\"Mid-Range\",Z692>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z692=\"\",\"\",Z692<1.5,1,AND(Z692>=1.5,Z692<=2.5),2,Z692>2.5,3)","v":""},null,{"$f":"IF(OR(W692=\"\",AB692=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB692,W692))","v":""},{"$f":"_xlfn.IFS(AD692=\"\",\"\",AD692=\"Impact Not Likely to be Substantial\",1,AD692=\"Impact Unclear\",2,AD692=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D692=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D692,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG692=\"\",\"\",IF(AG692>National_B_tables[Column3]*1.25,3,IF(AG692<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D692=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D692,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D692,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI692=\"\",\"\",IF(AI692>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI692<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D692=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D692,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D692,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK692=\"\",\"\",IF(AK692>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK692<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D692=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D692,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D692,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM692=\"\",\"\",IF(AM692>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM692<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D692=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D692,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D692,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D692,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D692=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D692,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ692=\"\",\"\",IF(AQ692<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ692>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS692=\"\",\"\",AS692<1.5,\"High impact\",AS692>2.5,\"Low impact\",AND(AS692>=1.5,AS692<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS692=\"\",\"\",AS692>2.5,1,AND(AS692>=1.5,AS692<=2.5),2,AS692<1.5,3)","v":""},null,{"$f":"IF(B692=\"\",\"\",IF(OR(AE692=\"\",AT692=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE692,AU692)))","v":""}]
[{"$f":"IF('Census match'!A692=\"\",\"\",'Census match'!A692)","v":""},{"$f":"IF('Census match'!B692=\"\",\"\",'Census match'!B692)","v":""},{"$f":"IF(AND(NOT(A693=\"\"),'Census match'!E692=\"\"),\"No Census match\",'Census match'!E692)","v":""},{"$f":"'Census match'!J692","v":""},{"$f":"IF($D693=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D693,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D693=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D693,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C692=\"\",D693=\"\"),\"\",'Facility data'!C692)","v":""},{"$f":"IF(ISNUMBER($G693),IF($G693<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G693)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G693)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),('Cost models'!$F$4+'Cost models'!$E$4*$G693)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),IF($G693<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G693)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G693)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),IF($G693<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G693)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G693)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),_xlfn.IFS(AND($G693<='Cost models'!$C$7,$G693>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G693)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G693<='Cost models'!$C$7,$G693<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G693)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G693>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G693)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),IF($G693<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G693)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G693)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),_xlfn.IFS($G693<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G693)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G693>'Cost models'!$C$9,$G693<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G693)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G693>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G693)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G693),IF($G693<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G693)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G693)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B693=\"\",\"\",IF(ISNUMBER('Facility data'!D692),'Facility data'!D692,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D693)*ISNUMBER('Facility data'!$C692))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D693,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D693,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D693,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W693=\"\",\"\",W693=1,\"Low impact\",W693=2,\"Mid-range impact\",W693=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U693=\"\",\"\",U693<0.01,1,AND(U693>=0.01,U693<=0.02),2,U693>0.02,3)","v":""},null,{"$f":"IF(T693=\"\",\"\",T693/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ693)+(0.0062454442*$Y693)+(-0.0005191748*($AQ693*$Y693))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ693)+(0.0062454442*$Y693)+(-0.0005191748*($AQ693*$Y693))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ693)+(0.0062454442*$Y693)+(-0.0005191748*($AQ693*$Y693))),\"\")","v":""},{"$f":"_xlfn.IFS(Z693=\"\",\"\",Z693<1.5,\"Weak\",AND(Z693>=1.5,Z693<=2.5),\"Mid-Range\",Z693>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z693=\"\",\"\",Z693<1.5,1,AND(Z693>=1.5,Z693<=2.5),2,Z693>2.5,3)","v":""},null,{"$f":"IF(OR(W693=\"\",AB693=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB693,W693))","v":""},{"$f":"_xlfn.IFS(AD693=\"\",\"\",AD693=\"Impact Not Likely to be Substantial\",1,AD693=\"Impact Unclear\",2,AD693=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D693=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D693,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG693=\"\",\"\",IF(AG693>National_B_tables[Column3]*1.25,3,IF(AG693<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D693=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D693,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D693,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI693=\"\",\"\",IF(AI693>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI693<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D693=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D693,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D693,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK693=\"\",\"\",IF(AK693>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK693<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D693=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D693,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D693,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM693=\"\",\"\",IF(AM693>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM693<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D693=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D693,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D693,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D693,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D693=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D693,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ693=\"\",\"\",IF(AQ693<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ693>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS693=\"\",\"\",AS693<1.5,\"High impact\",AS693>2.5,\"Low impact\",AND(AS693>=1.5,AS693<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS693=\"\",\"\",AS693>2.5,1,AND(AS693>=1.5,AS693<=2.5),2,AS693<1.5,3)","v":""},null,{"$f":"IF(B693=\"\",\"\",IF(OR(AE693=\"\",AT693=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE693,AU693)))","v":""}]
[{"$f":"IF('Census match'!A693=\"\",\"\",'Census match'!A693)","v":""},{"$f":"IF('Census match'!B693=\"\",\"\",'Census match'!B693)","v":""},{"$f":"IF(AND(NOT(A694=\"\"),'Census match'!E693=\"\"),\"No Census match\",'Census match'!E693)","v":""},{"$f":"'Census match'!J693","v":""},{"$f":"IF($D694=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D694,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D694=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D694,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C693=\"\",D694=\"\"),\"\",'Facility data'!C693)","v":""},{"$f":"IF(ISNUMBER($G694),IF($G694<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G694)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G694)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),('Cost models'!$F$4+'Cost models'!$E$4*$G694)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),IF($G694<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G694)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G694)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),IF($G694<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G694)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G694)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),_xlfn.IFS(AND($G694<='Cost models'!$C$7,$G694>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G694)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G694<='Cost models'!$C$7,$G694<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G694)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G694>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G694)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),IF($G694<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G694)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G694)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),_xlfn.IFS($G694<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G694)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G694>'Cost models'!$C$9,$G694<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G694)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G694>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G694)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G694),IF($G694<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G694)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G694)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B694=\"\",\"\",IF(ISNUMBER('Facility data'!D693),'Facility data'!D693,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D694)*ISNUMBER('Facility data'!$C693))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D694,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D694,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D694,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W694=\"\",\"\",W694=1,\"Low impact\",W694=2,\"Mid-range impact\",W694=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U694=\"\",\"\",U694<0.01,1,AND(U694>=0.01,U694<=0.02),2,U694>0.02,3)","v":""},null,{"$f":"IF(T694=\"\",\"\",T694/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ694)+(0.0062454442*$Y694)+(-0.0005191748*($AQ694*$Y694))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ694)+(0.0062454442*$Y694)+(-0.0005191748*($AQ694*$Y694))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ694)+(0.0062454442*$Y694)+(-0.0005191748*($AQ694*$Y694))),\"\")","v":""},{"$f":"_xlfn.IFS(Z694=\"\",\"\",Z694<1.5,\"Weak\",AND(Z694>=1.5,Z694<=2.5),\"Mid-Range\",Z694>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z694=\"\",\"\",Z694<1.5,1,AND(Z694>=1.5,Z694<=2.5),2,Z694>2.5,3)","v":""},null,{"$f":"IF(OR(W694=\"\",AB694=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB694,W694))","v":""},{"$f":"_xlfn.IFS(AD694=\"\",\"\",AD694=\"Impact Not Likely to be Substantial\",1,AD694=\"Impact Unclear\",2,AD694=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D694=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D694,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG694=\"\",\"\",IF(AG694>National_B_tables[Column3]*1.25,3,IF(AG694<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D694=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D694,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D694,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI694=\"\",\"\",IF(AI694>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI694<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D694=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D694,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D694,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK694=\"\",\"\",IF(AK694>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK694<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D694=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D694,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D694,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM694=\"\",\"\",IF(AM694>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM694<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D694=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D694,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D694,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D694,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D694=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D694,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ694=\"\",\"\",IF(AQ694<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ694>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS694=\"\",\"\",AS694<1.5,\"High impact\",AS694>2.5,\"Low impact\",AND(AS694>=1.5,AS694<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS694=\"\",\"\",AS694>2.5,1,AND(AS694>=1.5,AS694<=2.5),2,AS694<1.5,3)","v":""},null,{"$f":"IF(B694=\"\",\"\",IF(OR(AE694=\"\",AT694=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE694,AU694)))","v":""}]
[{"$f":"IF('Census match'!A694=\"\",\"\",'Census match'!A694)","v":""},{"$f":"IF('Census match'!B694=\"\",\"\",'Census match'!B694)","v":""},{"$f":"IF(AND(NOT(A695=\"\"),'Census match'!E694=\"\"),\"No Census match\",'Census match'!E694)","v":""},{"$f":"'Census match'!J694","v":""},{"$f":"IF($D695=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D695,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D695=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D695,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C694=\"\",D695=\"\"),\"\",'Facility data'!C694)","v":""},{"$f":"IF(ISNUMBER($G695),IF($G695<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G695)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G695)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),('Cost models'!$F$4+'Cost models'!$E$4*$G695)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),IF($G695<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G695)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G695)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),IF($G695<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G695)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G695)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),_xlfn.IFS(AND($G695<='Cost models'!$C$7,$G695>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G695)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G695<='Cost models'!$C$7,$G695<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G695)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G695>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G695)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),IF($G695<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G695)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G695)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),_xlfn.IFS($G695<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G695)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G695>'Cost models'!$C$9,$G695<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G695)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G695>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G695)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G695),IF($G695<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G695)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G695)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B695=\"\",\"\",IF(ISNUMBER('Facility data'!D694),'Facility data'!D694,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D695)*ISNUMBER('Facility data'!$C694))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D695,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D695,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D695,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W695=\"\",\"\",W695=1,\"Low impact\",W695=2,\"Mid-range impact\",W695=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U695=\"\",\"\",U695<0.01,1,AND(U695>=0.01,U695<=0.02),2,U695>0.02,3)","v":""},null,{"$f":"IF(T695=\"\",\"\",T695/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ695)+(0.0062454442*$Y695)+(-0.0005191748*($AQ695*$Y695))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ695)+(0.0062454442*$Y695)+(-0.0005191748*($AQ695*$Y695))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ695)+(0.0062454442*$Y695)+(-0.0005191748*($AQ695*$Y695))),\"\")","v":""},{"$f":"_xlfn.IFS(Z695=\"\",\"\",Z695<1.5,\"Weak\",AND(Z695>=1.5,Z695<=2.5),\"Mid-Range\",Z695>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z695=\"\",\"\",Z695<1.5,1,AND(Z695>=1.5,Z695<=2.5),2,Z695>2.5,3)","v":""},null,{"$f":"IF(OR(W695=\"\",AB695=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB695,W695))","v":""},{"$f":"_xlfn.IFS(AD695=\"\",\"\",AD695=\"Impact Not Likely to be Substantial\",1,AD695=\"Impact Unclear\",2,AD695=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D695=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D695,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG695=\"\",\"\",IF(AG695>National_B_tables[Column3]*1.25,3,IF(AG695<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D695=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D695,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D695,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI695=\"\",\"\",IF(AI695>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI695<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D695=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D695,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D695,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK695=\"\",\"\",IF(AK695>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK695<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D695=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D695,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D695,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM695=\"\",\"\",IF(AM695>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM695<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D695=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D695,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D695,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D695,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D695=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D695,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ695=\"\",\"\",IF(AQ695<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ695>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS695=\"\",\"\",AS695<1.5,\"High impact\",AS695>2.5,\"Low impact\",AND(AS695>=1.5,AS695<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS695=\"\",\"\",AS695>2.5,1,AND(AS695>=1.5,AS695<=2.5),2,AS695<1.5,3)","v":""},null,{"$f":"IF(B695=\"\",\"\",IF(OR(AE695=\"\",AT695=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE695,AU695)))","v":""}]
[{"$f":"IF('Census match'!A695=\"\",\"\",'Census match'!A695)","v":""},{"$f":"IF('Census match'!B695=\"\",\"\",'Census match'!B695)","v":""},{"$f":"IF(AND(NOT(A696=\"\"),'Census match'!E695=\"\"),\"No Census match\",'Census match'!E695)","v":""},{"$f":"'Census match'!J695","v":""},{"$f":"IF($D696=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D696,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D696=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D696,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C695=\"\",D696=\"\"),\"\",'Facility data'!C695)","v":""},{"$f":"IF(ISNUMBER($G696),IF($G696<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G696)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G696)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),('Cost models'!$F$4+'Cost models'!$E$4*$G696)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),IF($G696<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G696)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G696)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),IF($G696<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G696)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G696)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),_xlfn.IFS(AND($G696<='Cost models'!$C$7,$G696>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G696)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G696<='Cost models'!$C$7,$G696<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G696)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G696>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G696)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),IF($G696<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G696)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G696)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),_xlfn.IFS($G696<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G696)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G696>'Cost models'!$C$9,$G696<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G696)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G696>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G696)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G696),IF($G696<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G696)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G696)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B696=\"\",\"\",IF(ISNUMBER('Facility data'!D695),'Facility data'!D695,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D696)*ISNUMBER('Facility data'!$C695))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D696,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D696,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D696,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W696=\"\",\"\",W696=1,\"Low impact\",W696=2,\"Mid-range impact\",W696=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U696=\"\",\"\",U696<0.01,1,AND(U696>=0.01,U696<=0.02),2,U696>0.02,3)","v":""},null,{"$f":"IF(T696=\"\",\"\",T696/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ696)+(0.0062454442*$Y696)+(-0.0005191748*($AQ696*$Y696))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ696)+(0.0062454442*$Y696)+(-0.0005191748*($AQ696*$Y696))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ696)+(0.0062454442*$Y696)+(-0.0005191748*($AQ696*$Y696))),\"\")","v":""},{"$f":"_xlfn.IFS(Z696=\"\",\"\",Z696<1.5,\"Weak\",AND(Z696>=1.5,Z696<=2.5),\"Mid-Range\",Z696>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z696=\"\",\"\",Z696<1.5,1,AND(Z696>=1.5,Z696<=2.5),2,Z696>2.5,3)","v":""},null,{"$f":"IF(OR(W696=\"\",AB696=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB696,W696))","v":""},{"$f":"_xlfn.IFS(AD696=\"\",\"\",AD696=\"Impact Not Likely to be Substantial\",1,AD696=\"Impact Unclear\",2,AD696=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D696=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D696,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG696=\"\",\"\",IF(AG696>National_B_tables[Column3]*1.25,3,IF(AG696<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D696=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D696,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D696,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI696=\"\",\"\",IF(AI696>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI696<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D696=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D696,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D696,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK696=\"\",\"\",IF(AK696>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK696<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D696=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D696,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D696,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM696=\"\",\"\",IF(AM696>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM696<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D696=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D696,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D696,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D696,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D696=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D696,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ696=\"\",\"\",IF(AQ696<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ696>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS696=\"\",\"\",AS696<1.5,\"High impact\",AS696>2.5,\"Low impact\",AND(AS696>=1.5,AS696<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS696=\"\",\"\",AS696>2.5,1,AND(AS696>=1.5,AS696<=2.5),2,AS696<1.5,3)","v":""},null,{"$f":"IF(B696=\"\",\"\",IF(OR(AE696=\"\",AT696=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE696,AU696)))","v":""}]
[{"$f":"IF('Census match'!A696=\"\",\"\",'Census match'!A696)","v":""},{"$f":"IF('Census match'!B696=\"\",\"\",'Census match'!B696)","v":""},{"$f":"IF(AND(NOT(A697=\"\"),'Census match'!E696=\"\"),\"No Census match\",'Census match'!E696)","v":""},{"$f":"'Census match'!J696","v":""},{"$f":"IF($D697=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D697,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D697=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D697,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C696=\"\",D697=\"\"),\"\",'Facility data'!C696)","v":""},{"$f":"IF(ISNUMBER($G697),IF($G697<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G697)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G697)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),('Cost models'!$F$4+'Cost models'!$E$4*$G697)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),IF($G697<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G697)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G697)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),IF($G697<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G697)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G697)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),_xlfn.IFS(AND($G697<='Cost models'!$C$7,$G697>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G697)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G697<='Cost models'!$C$7,$G697<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G697)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G697>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G697)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),IF($G697<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G697)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G697)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),_xlfn.IFS($G697<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G697)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G697>'Cost models'!$C$9,$G697<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G697)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G697>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G697)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G697),IF($G697<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G697)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G697)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B697=\"\",\"\",IF(ISNUMBER('Facility data'!D696),'Facility data'!D696,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D697)*ISNUMBER('Facility data'!$C696))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D697,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D697,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D697,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W697=\"\",\"\",W697=1,\"Low impact\",W697=2,\"Mid-range impact\",W697=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U697=\"\",\"\",U697<0.01,1,AND(U697>=0.01,U697<=0.02),2,U697>0.02,3)","v":""},null,{"$f":"IF(T697=\"\",\"\",T697/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ697)+(0.0062454442*$Y697)+(-0.0005191748*($AQ697*$Y697))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ697)+(0.0062454442*$Y697)+(-0.0005191748*($AQ697*$Y697))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ697)+(0.0062454442*$Y697)+(-0.0005191748*($AQ697*$Y697))),\"\")","v":""},{"$f":"_xlfn.IFS(Z697=\"\",\"\",Z697<1.5,\"Weak\",AND(Z697>=1.5,Z697<=2.5),\"Mid-Range\",Z697>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z697=\"\",\"\",Z697<1.5,1,AND(Z697>=1.5,Z697<=2.5),2,Z697>2.5,3)","v":""},null,{"$f":"IF(OR(W697=\"\",AB697=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB697,W697))","v":""},{"$f":"_xlfn.IFS(AD697=\"\",\"\",AD697=\"Impact Not Likely to be Substantial\",1,AD697=\"Impact Unclear\",2,AD697=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D697=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D697,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG697=\"\",\"\",IF(AG697>National_B_tables[Column3]*1.25,3,IF(AG697<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D697=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D697,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D697,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI697=\"\",\"\",IF(AI697>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI697<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D697=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D697,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D697,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK697=\"\",\"\",IF(AK697>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK697<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D697=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D697,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D697,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM697=\"\",\"\",IF(AM697>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM697<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D697=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D697,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D697,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D697,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D697=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D697,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ697=\"\",\"\",IF(AQ697<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ697>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS697=\"\",\"\",AS697<1.5,\"High impact\",AS697>2.5,\"Low impact\",AND(AS697>=1.5,AS697<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS697=\"\",\"\",AS697>2.5,1,AND(AS697>=1.5,AS697<=2.5),2,AS697<1.5,3)","v":""},null,{"$f":"IF(B697=\"\",\"\",IF(OR(AE697=\"\",AT697=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE697,AU697)))","v":""}]
[{"$f":"IF('Census match'!A697=\"\",\"\",'Census match'!A697)","v":""},{"$f":"IF('Census match'!B697=\"\",\"\",'Census match'!B697)","v":""},{"$f":"IF(AND(NOT(A698=\"\"),'Census match'!E697=\"\"),\"No Census match\",'Census match'!E697)","v":""},{"$f":"'Census match'!J697","v":""},{"$f":"IF($D698=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D698,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D698=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D698,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C697=\"\",D698=\"\"),\"\",'Facility data'!C697)","v":""},{"$f":"IF(ISNUMBER($G698),IF($G698<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G698)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G698)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),('Cost models'!$F$4+'Cost models'!$E$4*$G698)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),IF($G698<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G698)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G698)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),IF($G698<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G698)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G698)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),_xlfn.IFS(AND($G698<='Cost models'!$C$7,$G698>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G698)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G698<='Cost models'!$C$7,$G698<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G698)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G698>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G698)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),IF($G698<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G698)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G698)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),_xlfn.IFS($G698<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G698)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G698>'Cost models'!$C$9,$G698<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G698)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G698>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G698)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G698),IF($G698<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G698)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G698)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B698=\"\",\"\",IF(ISNUMBER('Facility data'!D697),'Facility data'!D697,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D698)*ISNUMBER('Facility data'!$C697))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D698,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D698,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D698,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W698=\"\",\"\",W698=1,\"Low impact\",W698=2,\"Mid-range impact\",W698=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U698=\"\",\"\",U698<0.01,1,AND(U698>=0.01,U698<=0.02),2,U698>0.02,3)","v":""},null,{"$f":"IF(T698=\"\",\"\",T698/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ698)+(0.0062454442*$Y698)+(-0.0005191748*($AQ698*$Y698))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ698)+(0.0062454442*$Y698)+(-0.0005191748*($AQ698*$Y698))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ698)+(0.0062454442*$Y698)+(-0.0005191748*($AQ698*$Y698))),\"\")","v":""},{"$f":"_xlfn.IFS(Z698=\"\",\"\",Z698<1.5,\"Weak\",AND(Z698>=1.5,Z698<=2.5),\"Mid-Range\",Z698>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z698=\"\",\"\",Z698<1.5,1,AND(Z698>=1.5,Z698<=2.5),2,Z698>2.5,3)","v":""},null,{"$f":"IF(OR(W698=\"\",AB698=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB698,W698))","v":""},{"$f":"_xlfn.IFS(AD698=\"\",\"\",AD698=\"Impact Not Likely to be Substantial\",1,AD698=\"Impact Unclear\",2,AD698=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D698=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D698,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG698=\"\",\"\",IF(AG698>National_B_tables[Column3]*1.25,3,IF(AG698<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D698=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D698,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D698,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI698=\"\",\"\",IF(AI698>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI698<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D698=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D698,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D698,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK698=\"\",\"\",IF(AK698>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK698<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D698=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D698,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D698,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM698=\"\",\"\",IF(AM698>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM698<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D698=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D698,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D698,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D698,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D698=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D698,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ698=\"\",\"\",IF(AQ698<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ698>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS698=\"\",\"\",AS698<1.5,\"High impact\",AS698>2.5,\"Low impact\",AND(AS698>=1.5,AS698<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS698=\"\",\"\",AS698>2.5,1,AND(AS698>=1.5,AS698<=2.5),2,AS698<1.5,3)","v":""},null,{"$f":"IF(B698=\"\",\"\",IF(OR(AE698=\"\",AT698=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE698,AU698)))","v":""}]
[{"$f":"IF('Census match'!A698=\"\",\"\",'Census match'!A698)","v":""},{"$f":"IF('Census match'!B698=\"\",\"\",'Census match'!B698)","v":""},{"$f":"IF(AND(NOT(A699=\"\"),'Census match'!E698=\"\"),\"No Census match\",'Census match'!E698)","v":""},{"$f":"'Census match'!J698","v":""},{"$f":"IF($D699=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D699,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D699=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D699,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C698=\"\",D699=\"\"),\"\",'Facility data'!C698)","v":""},{"$f":"IF(ISNUMBER($G699),IF($G699<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G699)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G699)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),('Cost models'!$F$4+'Cost models'!$E$4*$G699)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),IF($G699<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G699)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G699)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),IF($G699<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G699)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G699)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),_xlfn.IFS(AND($G699<='Cost models'!$C$7,$G699>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G699)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G699<='Cost models'!$C$7,$G699<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G699)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G699>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G699)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),IF($G699<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G699)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G699)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),_xlfn.IFS($G699<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G699)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G699>'Cost models'!$C$9,$G699<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G699)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G699>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G699)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G699),IF($G699<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G699)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G699)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B699=\"\",\"\",IF(ISNUMBER('Facility data'!D698),'Facility data'!D698,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D699)*ISNUMBER('Facility data'!$C698))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D699,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D699,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D699,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W699=\"\",\"\",W699=1,\"Low impact\",W699=2,\"Mid-range impact\",W699=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U699=\"\",\"\",U699<0.01,1,AND(U699>=0.01,U699<=0.02),2,U699>0.02,3)","v":""},null,{"$f":"IF(T699=\"\",\"\",T699/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ699)+(0.0062454442*$Y699)+(-0.0005191748*($AQ699*$Y699))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ699)+(0.0062454442*$Y699)+(-0.0005191748*($AQ699*$Y699))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ699)+(0.0062454442*$Y699)+(-0.0005191748*($AQ699*$Y699))),\"\")","v":""},{"$f":"_xlfn.IFS(Z699=\"\",\"\",Z699<1.5,\"Weak\",AND(Z699>=1.5,Z699<=2.5),\"Mid-Range\",Z699>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z699=\"\",\"\",Z699<1.5,1,AND(Z699>=1.5,Z699<=2.5),2,Z699>2.5,3)","v":""},null,{"$f":"IF(OR(W699=\"\",AB699=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB699,W699))","v":""},{"$f":"_xlfn.IFS(AD699=\"\",\"\",AD699=\"Impact Not Likely to be Substantial\",1,AD699=\"Impact Unclear\",2,AD699=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D699=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D699,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG699=\"\",\"\",IF(AG699>National_B_tables[Column3]*1.25,3,IF(AG699<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D699=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D699,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D699,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI699=\"\",\"\",IF(AI699>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI699<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D699=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D699,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D699,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK699=\"\",\"\",IF(AK699>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK699<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D699=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D699,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D699,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM699=\"\",\"\",IF(AM699>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM699<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D699=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D699,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D699,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D699,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D699=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D699,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ699=\"\",\"\",IF(AQ699<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ699>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS699=\"\",\"\",AS699<1.5,\"High impact\",AS699>2.5,\"Low impact\",AND(AS699>=1.5,AS699<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS699=\"\",\"\",AS699>2.5,1,AND(AS699>=1.5,AS699<=2.5),2,AS699<1.5,3)","v":""},null,{"$f":"IF(B699=\"\",\"\",IF(OR(AE699=\"\",AT699=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE699,AU699)))","v":""}]
[{"$f":"IF('Census match'!A699=\"\",\"\",'Census match'!A699)","v":""},{"$f":"IF('Census match'!B699=\"\",\"\",'Census match'!B699)","v":""},{"$f":"IF(AND(NOT(A700=\"\"),'Census match'!E699=\"\"),\"No Census match\",'Census match'!E699)","v":""},{"$f":"'Census match'!J699","v":""},{"$f":"IF($D700=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D700,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D700=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D700,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C699=\"\",D700=\"\"),\"\",'Facility data'!C699)","v":""},{"$f":"IF(ISNUMBER($G700),IF($G700<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G700)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G700)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),('Cost models'!$F$4+'Cost models'!$E$4*$G700)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),IF($G700<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G700)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G700)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),IF($G700<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G700)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G700)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),_xlfn.IFS(AND($G700<='Cost models'!$C$7,$G700>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G700)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G700<='Cost models'!$C$7,$G700<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G700)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G700>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G700)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),IF($G700<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G700)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G700)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),_xlfn.IFS($G700<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G700)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G700>'Cost models'!$C$9,$G700<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G700)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G700>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G700)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G700),IF($G700<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G700)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G700)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B700=\"\",\"\",IF(ISNUMBER('Facility data'!D699),'Facility data'!D699,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D700)*ISNUMBER('Facility data'!$C699))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D700,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D700,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D700,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W700=\"\",\"\",W700=1,\"Low impact\",W700=2,\"Mid-range impact\",W700=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U700=\"\",\"\",U700<0.01,1,AND(U700>=0.01,U700<=0.02),2,U700>0.02,3)","v":""},null,{"$f":"IF(T700=\"\",\"\",T700/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ700)+(0.0062454442*$Y700)+(-0.0005191748*($AQ700*$Y700))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ700)+(0.0062454442*$Y700)+(-0.0005191748*($AQ700*$Y700))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ700)+(0.0062454442*$Y700)+(-0.0005191748*($AQ700*$Y700))),\"\")","v":""},{"$f":"_xlfn.IFS(Z700=\"\",\"\",Z700<1.5,\"Weak\",AND(Z700>=1.5,Z700<=2.5),\"Mid-Range\",Z700>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z700=\"\",\"\",Z700<1.5,1,AND(Z700>=1.5,Z700<=2.5),2,Z700>2.5,3)","v":""},null,{"$f":"IF(OR(W700=\"\",AB700=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB700,W700))","v":""},{"$f":"_xlfn.IFS(AD700=\"\",\"\",AD700=\"Impact Not Likely to be Substantial\",1,AD700=\"Impact Unclear\",2,AD700=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D700=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D700,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG700=\"\",\"\",IF(AG700>National_B_tables[Column3]*1.25,3,IF(AG700<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D700=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D700,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D700,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI700=\"\",\"\",IF(AI700>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI700<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D700=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D700,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D700,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK700=\"\",\"\",IF(AK700>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK700<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D700=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D700,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D700,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM700=\"\",\"\",IF(AM700>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM700<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D700=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D700,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D700,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D700,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D700=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D700,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ700=\"\",\"\",IF(AQ700<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ700>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS700=\"\",\"\",AS700<1.5,\"High impact\",AS700>2.5,\"Low impact\",AND(AS700>=1.5,AS700<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS700=\"\",\"\",AS700>2.5,1,AND(AS700>=1.5,AS700<=2.5),2,AS700<1.5,3)","v":""},null,{"$f":"IF(B700=\"\",\"\",IF(OR(AE700=\"\",AT700=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE700,AU700)))","v":""}]
[{"$f":"IF('Census match'!A700=\"\",\"\",'Census match'!A700)","v":""},{"$f":"IF('Census match'!B700=\"\",\"\",'Census match'!B700)","v":""},{"$f":"IF(AND(NOT(A701=\"\"),'Census match'!E700=\"\"),\"No Census match\",'Census match'!E700)","v":""},{"$f":"'Census match'!J700","v":""},{"$f":"IF($D701=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D701,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D701=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D701,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C700=\"\",D701=\"\"),\"\",'Facility data'!C700)","v":""},{"$f":"IF(ISNUMBER($G701),IF($G701<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G701)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G701)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),('Cost models'!$F$4+'Cost models'!$E$4*$G701)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),IF($G701<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G701)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G701)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),IF($G701<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G701)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G701)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),_xlfn.IFS(AND($G701<='Cost models'!$C$7,$G701>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G701)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G701<='Cost models'!$C$7,$G701<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G701)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G701>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G701)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),IF($G701<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G701)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G701)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),_xlfn.IFS($G701<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G701)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G701>'Cost models'!$C$9,$G701<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G701)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G701>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G701)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G701),IF($G701<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G701)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G701)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B701=\"\",\"\",IF(ISNUMBER('Facility data'!D700),'Facility data'!D700,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D701)*ISNUMBER('Facility data'!$C700))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D701,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D701,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D701,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W701=\"\",\"\",W701=1,\"Low impact\",W701=2,\"Mid-range impact\",W701=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U701=\"\",\"\",U701<0.01,1,AND(U701>=0.01,U701<=0.02),2,U701>0.02,3)","v":""},null,{"$f":"IF(T701=\"\",\"\",T701/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ701)+(0.0062454442*$Y701)+(-0.0005191748*($AQ701*$Y701))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ701)+(0.0062454442*$Y701)+(-0.0005191748*($AQ701*$Y701))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ701)+(0.0062454442*$Y701)+(-0.0005191748*($AQ701*$Y701))),\"\")","v":""},{"$f":"_xlfn.IFS(Z701=\"\",\"\",Z701<1.5,\"Weak\",AND(Z701>=1.5,Z701<=2.5),\"Mid-Range\",Z701>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z701=\"\",\"\",Z701<1.5,1,AND(Z701>=1.5,Z701<=2.5),2,Z701>2.5,3)","v":""},null,{"$f":"IF(OR(W701=\"\",AB701=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB701,W701))","v":""},{"$f":"_xlfn.IFS(AD701=\"\",\"\",AD701=\"Impact Not Likely to be Substantial\",1,AD701=\"Impact Unclear\",2,AD701=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D701=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D701,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG701=\"\",\"\",IF(AG701>National_B_tables[Column3]*1.25,3,IF(AG701<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D701=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D701,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D701,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI701=\"\",\"\",IF(AI701>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI701<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D701=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D701,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D701,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK701=\"\",\"\",IF(AK701>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK701<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D701=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D701,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D701,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM701=\"\",\"\",IF(AM701>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM701<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D701=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D701,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D701,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D701,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D701=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D701,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ701=\"\",\"\",IF(AQ701<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ701>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS701=\"\",\"\",AS701<1.5,\"High impact\",AS701>2.5,\"Low impact\",AND(AS701>=1.5,AS701<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS701=\"\",\"\",AS701>2.5,1,AND(AS701>=1.5,AS701<=2.5),2,AS701<1.5,3)","v":""},null,{"$f":"IF(B701=\"\",\"\",IF(OR(AE701=\"\",AT701=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE701,AU701)))","v":""}]
[{"$f":"IF('Census match'!A701=\"\",\"\",'Census match'!A701)","v":""},{"$f":"IF('Census match'!B701=\"\",\"\",'Census match'!B701)","v":""},{"$f":"IF(AND(NOT(A702=\"\"),'Census match'!E701=\"\"),\"No Census match\",'Census match'!E701)","v":""},{"$f":"'Census match'!J701","v":""},{"$f":"IF($D702=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D702,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D702=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D702,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C701=\"\",D702=\"\"),\"\",'Facility data'!C701)","v":""},{"$f":"IF(ISNUMBER($G702),IF($G702<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G702)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G702)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),('Cost models'!$F$4+'Cost models'!$E$4*$G702)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),IF($G702<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G702)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G702)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),IF($G702<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G702)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G702)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),_xlfn.IFS(AND($G702<='Cost models'!$C$7,$G702>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G702)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G702<='Cost models'!$C$7,$G702<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G702)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G702>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G702)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),IF($G702<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G702)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G702)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),_xlfn.IFS($G702<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G702)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G702>'Cost models'!$C$9,$G702<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G702)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G702>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G702)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G702),IF($G702<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G702)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G702)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B702=\"\",\"\",IF(ISNUMBER('Facility data'!D701),'Facility data'!D701,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D702)*ISNUMBER('Facility data'!$C701))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D702,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D702,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D702,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W702=\"\",\"\",W702=1,\"Low impact\",W702=2,\"Mid-range impact\",W702=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U702=\"\",\"\",U702<0.01,1,AND(U702>=0.01,U702<=0.02),2,U702>0.02,3)","v":""},null,{"$f":"IF(T702=\"\",\"\",T702/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ702)+(0.0062454442*$Y702)+(-0.0005191748*($AQ702*$Y702))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ702)+(0.0062454442*$Y702)+(-0.0005191748*($AQ702*$Y702))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ702)+(0.0062454442*$Y702)+(-0.0005191748*($AQ702*$Y702))),\"\")","v":""},{"$f":"_xlfn.IFS(Z702=\"\",\"\",Z702<1.5,\"Weak\",AND(Z702>=1.5,Z702<=2.5),\"Mid-Range\",Z702>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z702=\"\",\"\",Z702<1.5,1,AND(Z702>=1.5,Z702<=2.5),2,Z702>2.5,3)","v":""},null,{"$f":"IF(OR(W702=\"\",AB702=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB702,W702))","v":""},{"$f":"_xlfn.IFS(AD702=\"\",\"\",AD702=\"Impact Not Likely to be Substantial\",1,AD702=\"Impact Unclear\",2,AD702=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D702=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D702,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG702=\"\",\"\",IF(AG702>National_B_tables[Column3]*1.25,3,IF(AG702<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D702=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D702,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D702,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI702=\"\",\"\",IF(AI702>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI702<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D702=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D702,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D702,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK702=\"\",\"\",IF(AK702>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK702<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D702=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D702,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D702,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM702=\"\",\"\",IF(AM702>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM702<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D702=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D702,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D702,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D702,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D702=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D702,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ702=\"\",\"\",IF(AQ702<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ702>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS702=\"\",\"\",AS702<1.5,\"High impact\",AS702>2.5,\"Low impact\",AND(AS702>=1.5,AS702<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS702=\"\",\"\",AS702>2.5,1,AND(AS702>=1.5,AS702<=2.5),2,AS702<1.5,3)","v":""},null,{"$f":"IF(B702=\"\",\"\",IF(OR(AE702=\"\",AT702=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE702,AU702)))","v":""}]
[{"$f":"IF('Census match'!A702=\"\",\"\",'Census match'!A702)","v":""},{"$f":"IF('Census match'!B702=\"\",\"\",'Census match'!B702)","v":""},{"$f":"IF(AND(NOT(A703=\"\"),'Census match'!E702=\"\"),\"No Census match\",'Census match'!E702)","v":""},{"$f":"'Census match'!J702","v":""},{"$f":"IF($D703=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D703,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D703=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D703,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C702=\"\",D703=\"\"),\"\",'Facility data'!C702)","v":""},{"$f":"IF(ISNUMBER($G703),IF($G703<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G703)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G703)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),('Cost models'!$F$4+'Cost models'!$E$4*$G703)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),IF($G703<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G703)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G703)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),IF($G703<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G703)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G703)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),_xlfn.IFS(AND($G703<='Cost models'!$C$7,$G703>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G703)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G703<='Cost models'!$C$7,$G703<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G703)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G703>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G703)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),IF($G703<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G703)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G703)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),_xlfn.IFS($G703<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G703)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G703>'Cost models'!$C$9,$G703<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G703)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G703>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G703)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G703),IF($G703<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G703)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G703)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B703=\"\",\"\",IF(ISNUMBER('Facility data'!D702),'Facility data'!D702,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D703)*ISNUMBER('Facility data'!$C702))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D703,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D703,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D703,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W703=\"\",\"\",W703=1,\"Low impact\",W703=2,\"Mid-range impact\",W703=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U703=\"\",\"\",U703<0.01,1,AND(U703>=0.01,U703<=0.02),2,U703>0.02,3)","v":""},null,{"$f":"IF(T703=\"\",\"\",T703/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ703)+(0.0062454442*$Y703)+(-0.0005191748*($AQ703*$Y703))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ703)+(0.0062454442*$Y703)+(-0.0005191748*($AQ703*$Y703))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ703)+(0.0062454442*$Y703)+(-0.0005191748*($AQ703*$Y703))),\"\")","v":""},{"$f":"_xlfn.IFS(Z703=\"\",\"\",Z703<1.5,\"Weak\",AND(Z703>=1.5,Z703<=2.5),\"Mid-Range\",Z703>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z703=\"\",\"\",Z703<1.5,1,AND(Z703>=1.5,Z703<=2.5),2,Z703>2.5,3)","v":""},null,{"$f":"IF(OR(W703=\"\",AB703=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB703,W703))","v":""},{"$f":"_xlfn.IFS(AD703=\"\",\"\",AD703=\"Impact Not Likely to be Substantial\",1,AD703=\"Impact Unclear\",2,AD703=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D703=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D703,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG703=\"\",\"\",IF(AG703>National_B_tables[Column3]*1.25,3,IF(AG703<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D703=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D703,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D703,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI703=\"\",\"\",IF(AI703>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI703<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D703=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D703,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D703,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK703=\"\",\"\",IF(AK703>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK703<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D703=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D703,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D703,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM703=\"\",\"\",IF(AM703>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM703<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D703=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D703,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D703,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D703,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D703=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D703,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ703=\"\",\"\",IF(AQ703<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ703>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS703=\"\",\"\",AS703<1.5,\"High impact\",AS703>2.5,\"Low impact\",AND(AS703>=1.5,AS703<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS703=\"\",\"\",AS703>2.5,1,AND(AS703>=1.5,AS703<=2.5),2,AS703<1.5,3)","v":""},null,{"$f":"IF(B703=\"\",\"\",IF(OR(AE703=\"\",AT703=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE703,AU703)))","v":""}]
[{"$f":"IF('Census match'!A703=\"\",\"\",'Census match'!A703)","v":""},{"$f":"IF('Census match'!B703=\"\",\"\",'Census match'!B703)","v":""},{"$f":"IF(AND(NOT(A704=\"\"),'Census match'!E703=\"\"),\"No Census match\",'Census match'!E703)","v":""},{"$f":"'Census match'!J703","v":""},{"$f":"IF($D704=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D704,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D704=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D704,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C703=\"\",D704=\"\"),\"\",'Facility data'!C703)","v":""},{"$f":"IF(ISNUMBER($G704),IF($G704<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G704)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G704)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),('Cost models'!$F$4+'Cost models'!$E$4*$G704)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),IF($G704<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G704)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G704)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),IF($G704<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G704)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G704)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),_xlfn.IFS(AND($G704<='Cost models'!$C$7,$G704>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G704)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G704<='Cost models'!$C$7,$G704<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G704)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G704>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G704)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),IF($G704<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G704)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G704)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),_xlfn.IFS($G704<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G704)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G704>'Cost models'!$C$9,$G704<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G704)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G704>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G704)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G704),IF($G704<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G704)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G704)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B704=\"\",\"\",IF(ISNUMBER('Facility data'!D703),'Facility data'!D703,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D704)*ISNUMBER('Facility data'!$C703))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D704,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D704,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D704,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W704=\"\",\"\",W704=1,\"Low impact\",W704=2,\"Mid-range impact\",W704=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U704=\"\",\"\",U704<0.01,1,AND(U704>=0.01,U704<=0.02),2,U704>0.02,3)","v":""},null,{"$f":"IF(T704=\"\",\"\",T704/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ704)+(0.0062454442*$Y704)+(-0.0005191748*($AQ704*$Y704))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ704)+(0.0062454442*$Y704)+(-0.0005191748*($AQ704*$Y704))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ704)+(0.0062454442*$Y704)+(-0.0005191748*($AQ704*$Y704))),\"\")","v":""},{"$f":"_xlfn.IFS(Z704=\"\",\"\",Z704<1.5,\"Weak\",AND(Z704>=1.5,Z704<=2.5),\"Mid-Range\",Z704>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z704=\"\",\"\",Z704<1.5,1,AND(Z704>=1.5,Z704<=2.5),2,Z704>2.5,3)","v":""},null,{"$f":"IF(OR(W704=\"\",AB704=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB704,W704))","v":""},{"$f":"_xlfn.IFS(AD704=\"\",\"\",AD704=\"Impact Not Likely to be Substantial\",1,AD704=\"Impact Unclear\",2,AD704=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D704=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D704,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG704=\"\",\"\",IF(AG704>National_B_tables[Column3]*1.25,3,IF(AG704<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D704=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D704,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D704,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI704=\"\",\"\",IF(AI704>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI704<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D704=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D704,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D704,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK704=\"\",\"\",IF(AK704>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK704<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D704=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D704,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D704,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM704=\"\",\"\",IF(AM704>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM704<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D704=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D704,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D704,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D704,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D704=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D704,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ704=\"\",\"\",IF(AQ704<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ704>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS704=\"\",\"\",AS704<1.5,\"High impact\",AS704>2.5,\"Low impact\",AND(AS704>=1.5,AS704<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS704=\"\",\"\",AS704>2.5,1,AND(AS704>=1.5,AS704<=2.5),2,AS704<1.5,3)","v":""},null,{"$f":"IF(B704=\"\",\"\",IF(OR(AE704=\"\",AT704=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE704,AU704)))","v":""}]
[{"$f":"IF('Census match'!A704=\"\",\"\",'Census match'!A704)","v":""},{"$f":"IF('Census match'!B704=\"\",\"\",'Census match'!B704)","v":""},{"$f":"IF(AND(NOT(A705=\"\"),'Census match'!E704=\"\"),\"No Census match\",'Census match'!E704)","v":""},{"$f":"'Census match'!J704","v":""},{"$f":"IF($D705=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D705,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D705=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D705,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C704=\"\",D705=\"\"),\"\",'Facility data'!C704)","v":""},{"$f":"IF(ISNUMBER($G705),IF($G705<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G705)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G705)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),('Cost models'!$F$4+'Cost models'!$E$4*$G705)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),IF($G705<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G705)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G705)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),IF($G705<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G705)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G705)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),_xlfn.IFS(AND($G705<='Cost models'!$C$7,$G705>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G705)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G705<='Cost models'!$C$7,$G705<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G705)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G705>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G705)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),IF($G705<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G705)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G705)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),_xlfn.IFS($G705<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G705)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G705>'Cost models'!$C$9,$G705<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G705)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G705>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G705)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G705),IF($G705<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G705)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G705)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B705=\"\",\"\",IF(ISNUMBER('Facility data'!D704),'Facility data'!D704,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D705)*ISNUMBER('Facility data'!$C704))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D705,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D705,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D705,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W705=\"\",\"\",W705=1,\"Low impact\",W705=2,\"Mid-range impact\",W705=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U705=\"\",\"\",U705<0.01,1,AND(U705>=0.01,U705<=0.02),2,U705>0.02,3)","v":""},null,{"$f":"IF(T705=\"\",\"\",T705/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ705)+(0.0062454442*$Y705)+(-0.0005191748*($AQ705*$Y705))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ705)+(0.0062454442*$Y705)+(-0.0005191748*($AQ705*$Y705))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ705)+(0.0062454442*$Y705)+(-0.0005191748*($AQ705*$Y705))),\"\")","v":""},{"$f":"_xlfn.IFS(Z705=\"\",\"\",Z705<1.5,\"Weak\",AND(Z705>=1.5,Z705<=2.5),\"Mid-Range\",Z705>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z705=\"\",\"\",Z705<1.5,1,AND(Z705>=1.5,Z705<=2.5),2,Z705>2.5,3)","v":""},null,{"$f":"IF(OR(W705=\"\",AB705=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB705,W705))","v":""},{"$f":"_xlfn.IFS(AD705=\"\",\"\",AD705=\"Impact Not Likely to be Substantial\",1,AD705=\"Impact Unclear\",2,AD705=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D705=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D705,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG705=\"\",\"\",IF(AG705>National_B_tables[Column3]*1.25,3,IF(AG705<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D705=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D705,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D705,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI705=\"\",\"\",IF(AI705>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI705<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D705=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D705,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D705,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK705=\"\",\"\",IF(AK705>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK705<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D705=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D705,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D705,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM705=\"\",\"\",IF(AM705>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM705<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D705=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D705,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D705,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D705,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D705=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D705,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ705=\"\",\"\",IF(AQ705<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ705>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS705=\"\",\"\",AS705<1.5,\"High impact\",AS705>2.5,\"Low impact\",AND(AS705>=1.5,AS705<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS705=\"\",\"\",AS705>2.5,1,AND(AS705>=1.5,AS705<=2.5),2,AS705<1.5,3)","v":""},null,{"$f":"IF(B705=\"\",\"\",IF(OR(AE705=\"\",AT705=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE705,AU705)))","v":""}]
[{"$f":"IF('Census match'!A705=\"\",\"\",'Census match'!A705)","v":""},{"$f":"IF('Census match'!B705=\"\",\"\",'Census match'!B705)","v":""},{"$f":"IF(AND(NOT(A706=\"\"),'Census match'!E705=\"\"),\"No Census match\",'Census match'!E705)","v":""},{"$f":"'Census match'!J705","v":""},{"$f":"IF($D706=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D706,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D706=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D706,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C705=\"\",D706=\"\"),\"\",'Facility data'!C705)","v":""},{"$f":"IF(ISNUMBER($G706),IF($G706<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G706)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G706)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),('Cost models'!$F$4+'Cost models'!$E$4*$G706)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),IF($G706<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G706)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G706)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),IF($G706<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G706)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G706)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),_xlfn.IFS(AND($G706<='Cost models'!$C$7,$G706>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G706)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G706<='Cost models'!$C$7,$G706<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G706)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G706>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G706)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),IF($G706<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G706)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G706)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),_xlfn.IFS($G706<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G706)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G706>'Cost models'!$C$9,$G706<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G706)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G706>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G706)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G706),IF($G706<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G706)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G706)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B706=\"\",\"\",IF(ISNUMBER('Facility data'!D705),'Facility data'!D705,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D706)*ISNUMBER('Facility data'!$C705))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D706,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D706,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D706,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W706=\"\",\"\",W706=1,\"Low impact\",W706=2,\"Mid-range impact\",W706=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U706=\"\",\"\",U706<0.01,1,AND(U706>=0.01,U706<=0.02),2,U706>0.02,3)","v":""},null,{"$f":"IF(T706=\"\",\"\",T706/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ706)+(0.0062454442*$Y706)+(-0.0005191748*($AQ706*$Y706))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ706)+(0.0062454442*$Y706)+(-0.0005191748*($AQ706*$Y706))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ706)+(0.0062454442*$Y706)+(-0.0005191748*($AQ706*$Y706))),\"\")","v":""},{"$f":"_xlfn.IFS(Z706=\"\",\"\",Z706<1.5,\"Weak\",AND(Z706>=1.5,Z706<=2.5),\"Mid-Range\",Z706>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z706=\"\",\"\",Z706<1.5,1,AND(Z706>=1.5,Z706<=2.5),2,Z706>2.5,3)","v":""},null,{"$f":"IF(OR(W706=\"\",AB706=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB706,W706))","v":""},{"$f":"_xlfn.IFS(AD706=\"\",\"\",AD706=\"Impact Not Likely to be Substantial\",1,AD706=\"Impact Unclear\",2,AD706=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D706=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D706,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG706=\"\",\"\",IF(AG706>National_B_tables[Column3]*1.25,3,IF(AG706<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D706=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D706,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D706,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI706=\"\",\"\",IF(AI706>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI706<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D706=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D706,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D706,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK706=\"\",\"\",IF(AK706>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK706<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D706=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D706,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D706,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM706=\"\",\"\",IF(AM706>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM706<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D706=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D706,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D706,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D706,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D706=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D706,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ706=\"\",\"\",IF(AQ706<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ706>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS706=\"\",\"\",AS706<1.5,\"High impact\",AS706>2.5,\"Low impact\",AND(AS706>=1.5,AS706<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS706=\"\",\"\",AS706>2.5,1,AND(AS706>=1.5,AS706<=2.5),2,AS706<1.5,3)","v":""},null,{"$f":"IF(B706=\"\",\"\",IF(OR(AE706=\"\",AT706=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE706,AU706)))","v":""}]
[{"$f":"IF('Census match'!A706=\"\",\"\",'Census match'!A706)","v":""},{"$f":"IF('Census match'!B706=\"\",\"\",'Census match'!B706)","v":""},{"$f":"IF(AND(NOT(A707=\"\"),'Census match'!E706=\"\"),\"No Census match\",'Census match'!E706)","v":""},{"$f":"'Census match'!J706","v":""},{"$f":"IF($D707=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D707,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D707=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D707,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C706=\"\",D707=\"\"),\"\",'Facility data'!C706)","v":""},{"$f":"IF(ISNUMBER($G707),IF($G707<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G707)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G707)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),('Cost models'!$F$4+'Cost models'!$E$4*$G707)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),IF($G707<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G707)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G707)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),IF($G707<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G707)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G707)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),_xlfn.IFS(AND($G707<='Cost models'!$C$7,$G707>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G707)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G707<='Cost models'!$C$7,$G707<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G707)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G707>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G707)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),IF($G707<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G707)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G707)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),_xlfn.IFS($G707<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G707)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G707>'Cost models'!$C$9,$G707<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G707)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G707>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G707)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G707),IF($G707<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G707)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G707)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B707=\"\",\"\",IF(ISNUMBER('Facility data'!D706),'Facility data'!D706,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D707)*ISNUMBER('Facility data'!$C706))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D707,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D707,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D707,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q707),ISNUMBER($T707),$T707>0),(Q707+$S707)/$T707,\"\")","v":""},{"$f":"_xlfn.IFS(W707=\"\",\"\",W707=1,\"Low impact\",W707=2,\"Mid-range impact\",W707=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U707=\"\",\"\",U707<0.01,1,AND(U707>=0.01,U707<=0.02),2,U707>0.02,3)","v":""},null,{"$f":"IF(T707=\"\",\"\",T707/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ707)+(0.0062454442*$Y707)+(-0.0005191748*($AQ707*$Y707))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ707)+(0.0062454442*$Y707)+(-0.0005191748*($AQ707*$Y707))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ707)+(0.0062454442*$Y707)+(-0.0005191748*($AQ707*$Y707))),\"\")","v":""},{"$f":"_xlfn.IFS(Z707=\"\",\"\",Z707<1.5,\"Weak\",AND(Z707>=1.5,Z707<=2.5),\"Mid-Range\",Z707>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z707=\"\",\"\",Z707<1.5,1,AND(Z707>=1.5,Z707<=2.5),2,Z707>2.5,3)","v":""},null,{"$f":"IF(OR(W707=\"\",AB707=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB707,W707))","v":""},{"$f":"_xlfn.IFS(AD707=\"\",\"\",AD707=\"Impact Not Likely to be Substantial\",1,AD707=\"Impact Unclear\",2,AD707=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D707=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D707,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG707=\"\",\"\",IF(AG707>National_B_tables[Column3]*1.25,3,IF(AG707<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D707=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D707,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D707,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI707=\"\",\"\",IF(AI707>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI707<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D707=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D707,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D707,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK707=\"\",\"\",IF(AK707>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK707<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D707=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D707,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D707,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM707=\"\",\"\",IF(AM707>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM707<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D707=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D707,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D707,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D707,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D707=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D707,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ707=\"\",\"\",IF(AQ707<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ707>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS707=\"\",\"\",AS707<1.5,\"High impact\",AS707>2.5,\"Low impact\",AND(AS707>=1.5,AS707<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS707=\"\",\"\",AS707>2.5,1,AND(AS707>=1.5,AS707<=2.5),2,AS707<1.5,3)","v":""},null,{"$f":"IF(B707=\"\",\"\",IF(OR(AE707=\"\",AT707=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE707,AU707)))","v":""}]
[{"$f":"IF('Census match'!A707=\"\",\"\",'Census match'!A707)","v":""},{"$f":"IF('Census match'!B707=\"\",\"\",'Census match'!B707)","v":""},{"$f":"IF(AND(NOT(A708=\"\"),'Census match'!E707=\"\"),\"No Census match\",'Census match'!E707)","v":""},{"$f":"'Census match'!J707","v":""},{"$f":"IF($D708=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D708,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D708=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D708,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C707=\"\",D708=\"\"),\"\",'Facility data'!C707)","v":""},{"$f":"IF(ISNUMBER($G708),IF($G708<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G708)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G708)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),('Cost models'!$F$4+'Cost models'!$E$4*$G708)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),IF($G708<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G708)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G708)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),IF($G708<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G708)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G708)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),_xlfn.IFS(AND($G708<='Cost models'!$C$7,$G708>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G708)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G708<='Cost models'!$C$7,$G708<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G708)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G708>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G708)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),IF($G708<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G708)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G708)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),_xlfn.IFS($G708<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G708)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G708>'Cost models'!$C$9,$G708<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G708)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G708>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G708)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G708),IF($G708<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G708)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G708)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F708),$F708>0,ISNUMBER(P708)),P708/$F708,\"\")","v":""},null,{"$f":"IF(B708=\"\",\"\",IF(ISNUMBER('Facility data'!D707),'Facility data'!D707,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D708)*ISNUMBER('Facility data'!$C707))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D708,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D708,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D708,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W708=\"\",\"\",W708=1,\"Low impact\",W708=2,\"Mid-range impact\",W708=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U708=\"\",\"\",U708<0.01,1,AND(U708>=0.01,U708<=0.02),2,U708>0.02,3)","v":""},null,{"$f":"IF(T708=\"\",\"\",T708/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ708)+(0.0062454442*$Y708)+(-0.0005191748*($AQ708*$Y708))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ708)+(0.0062454442*$Y708)+(-0.0005191748*($AQ708*$Y708))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ708)+(0.0062454442*$Y708)+(-0.0005191748*($AQ708*$Y708))),\"\")","v":""},{"$f":"_xlfn.IFS(Z708=\"\",\"\",Z708<1.5,\"Weak\",AND(Z708>=1.5,Z708<=2.5),\"Mid-Range\",Z708>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z708=\"\",\"\",Z708<1.5,1,AND(Z708>=1.5,Z708<=2.5),2,Z708>2.5,3)","v":""},null,{"$f":"IF(OR(W708=\"\",AB708=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB708,W708))","v":""},{"$f":"_xlfn.IFS(AD708=\"\",\"\",AD708=\"Impact Not Likely to be Substantial\",1,AD708=\"Impact Unclear\",2,AD708=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D708=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D708,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG708=\"\",\"\",IF(AG708>National_B_tables[Column3]*1.25,3,IF(AG708<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D708=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D708,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D708,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI708=\"\",\"\",IF(AI708>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI708<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D708=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D708,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D708,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK708=\"\",\"\",IF(AK708>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK708<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D708=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D708,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D708,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM708=\"\",\"\",IF(AM708>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM708<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D708=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D708,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D708,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D708,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO708=\"\",\"\",IF(AO708<0.01,1,IF(AO708>0.01,3,2)))","v":""},{"$f":"IF(D708=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D708,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ708=\"\",\"\",IF(AQ708<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ708>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH708*0.5+AJ708*0.1+AL708*0.1+AN708*0.1+AP708*0.1+AR708*0.1),AH708*0.5+AJ708*0.1+AL708*0.1+AN708*0.1+AP708*0.1+AR708*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS708=\"\",\"\",AS708<1.5,\"High impact\",AS708>2.5,\"Low impact\",AND(AS708>=1.5,AS708<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS708=\"\",\"\",AS708>2.5,1,AND(AS708>=1.5,AS708<=2.5),2,AS708<1.5,3)","v":""},null,{"$f":"IF(B708=\"\",\"\",IF(OR(AE708=\"\",AT708=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE708,AU708)))","v":""}]
[{"$f":"IF('Census match'!A708=\"\",\"\",'Census match'!A708)","v":""},{"$f":"IF('Census match'!B708=\"\",\"\",'Census match'!B708)","v":""},{"$f":"IF(AND(NOT(A709=\"\"),'Census match'!E708=\"\"),\"No Census match\",'Census match'!E708)","v":""},{"$f":"'Census match'!J708","v":""},{"$f":"IF($D709=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D709,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D709=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D709,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C708=\"\",D709=\"\"),\"\",'Facility data'!C708)","v":""},{"$f":"IF(ISNUMBER($G709),IF($G709<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G709)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G709)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),('Cost models'!$F$4+'Cost models'!$E$4*$G709)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),IF($G709<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G709)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G709)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),IF($G709<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G709)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G709)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),_xlfn.IFS(AND($G709<='Cost models'!$C$7,$G709>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G709)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G709<='Cost models'!$C$7,$G709<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G709)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G709>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G709)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),IF($G709<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G709)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G709)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),_xlfn.IFS($G709<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G709)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G709>'Cost models'!$C$9,$G709<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G709)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G709>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G709)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G709),IF($G709<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G709)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G709)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B709=\"\",\"\",IF(ISNUMBER('Facility data'!D708),'Facility data'!D708,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D709)*ISNUMBER('Facility data'!$C708))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D709,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D709,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D709,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W709=\"\",\"\",W709=1,\"Low impact\",W709=2,\"Mid-range impact\",W709=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U709=\"\",\"\",U709<0.01,1,AND(U709>=0.01,U709<=0.02),2,U709>0.02,3)","v":""},null,{"$f":"IF(T709=\"\",\"\",T709/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ709)+(0.0062454442*$Y709)+(-0.0005191748*($AQ709*$Y709))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ709)+(0.0062454442*$Y709)+(-0.0005191748*($AQ709*$Y709))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ709)+(0.0062454442*$Y709)+(-0.0005191748*($AQ709*$Y709))),\"\")","v":""},{"$f":"_xlfn.IFS(Z709=\"\",\"\",Z709<1.5,\"Weak\",AND(Z709>=1.5,Z709<=2.5),\"Mid-Range\",Z709>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z709=\"\",\"\",Z709<1.5,1,AND(Z709>=1.5,Z709<=2.5),2,Z709>2.5,3)","v":""},null,{"$f":"IF(OR(W709=\"\",AB709=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB709,W709))","v":""},{"$f":"_xlfn.IFS(AD709=\"\",\"\",AD709=\"Impact Not Likely to be Substantial\",1,AD709=\"Impact Unclear\",2,AD709=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D709=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D709,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG709=\"\",\"\",IF(AG709>National_B_tables[Column3]*1.25,3,IF(AG709<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D709=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D709,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D709,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI709=\"\",\"\",IF(AI709>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI709<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D709=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D709,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D709,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK709=\"\",\"\",IF(AK709>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK709<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D709=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D709,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D709,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM709=\"\",\"\",IF(AM709>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM709<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D709=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D709,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D709,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D709,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D709=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D709,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ709=\"\",\"\",IF(AQ709<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ709>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS709=\"\",\"\",AS709<1.5,\"High impact\",AS709>2.5,\"Low impact\",AND(AS709>=1.5,AS709<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS709=\"\",\"\",AS709>2.5,1,AND(AS709>=1.5,AS709<=2.5),2,AS709<1.5,3)","v":""},null,{"$f":"IF(B709=\"\",\"\",IF(OR(AE709=\"\",AT709=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE709,AU709)))","v":""}]
[{"$f":"IF('Census match'!A709=\"\",\"\",'Census match'!A709)","v":""},{"$f":"IF('Census match'!B709=\"\",\"\",'Census match'!B709)","v":""},{"$f":"IF(AND(NOT(A710=\"\"),'Census match'!E709=\"\"),\"No Census match\",'Census match'!E709)","v":""},{"$f":"'Census match'!J709","v":""},{"$f":"IF($D710=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D710,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D710=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D710,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C709=\"\",D710=\"\"),\"\",'Facility data'!C709)","v":""},{"$f":"IF(ISNUMBER($G710),IF($G710<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G710)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G710)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),('Cost models'!$F$4+'Cost models'!$E$4*$G710)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),IF($G710<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G710)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G710)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),IF($G710<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G710)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G710)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),_xlfn.IFS(AND($G710<='Cost models'!$C$7,$G710>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G710)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G710<='Cost models'!$C$7,$G710<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G710)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G710>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G710)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),IF($G710<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G710)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G710)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),_xlfn.IFS($G710<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G710)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G710>'Cost models'!$C$9,$G710<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G710)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G710>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G710)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G710),IF($G710<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G710)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G710)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B710=\"\",\"\",IF(ISNUMBER('Facility data'!D709),'Facility data'!D709,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D710)*ISNUMBER('Facility data'!$C709))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D710,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D710,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D710,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W710=\"\",\"\",W710=1,\"Low impact\",W710=2,\"Mid-range impact\",W710=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U710=\"\",\"\",U710<0.01,1,AND(U710>=0.01,U710<=0.02),2,U710>0.02,3)","v":""},null,{"$f":"IF(T710=\"\",\"\",T710/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ710)+(0.0062454442*$Y710)+(-0.0005191748*($AQ710*$Y710))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ710)+(0.0062454442*$Y710)+(-0.0005191748*($AQ710*$Y710))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ710)+(0.0062454442*$Y710)+(-0.0005191748*($AQ710*$Y710))),\"\")","v":""},{"$f":"_xlfn.IFS(Z710=\"\",\"\",Z710<1.5,\"Weak\",AND(Z710>=1.5,Z710<=2.5),\"Mid-Range\",Z710>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z710=\"\",\"\",Z710<1.5,1,AND(Z710>=1.5,Z710<=2.5),2,Z710>2.5,3)","v":""},null,{"$f":"IF(OR(W710=\"\",AB710=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB710,W710))","v":""},{"$f":"_xlfn.IFS(AD710=\"\",\"\",AD710=\"Impact Not Likely to be Substantial\",1,AD710=\"Impact Unclear\",2,AD710=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D710=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D710,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG710=\"\",\"\",IF(AG710>National_B_tables[Column3]*1.25,3,IF(AG710<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D710=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D710,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D710,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI710=\"\",\"\",IF(AI710>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI710<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D710=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D710,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D710,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK710=\"\",\"\",IF(AK710>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK710<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D710=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D710,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D710,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM710=\"\",\"\",IF(AM710>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM710<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D710=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D710,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D710,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D710,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D710=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D710,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ710=\"\",\"\",IF(AQ710<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ710>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS710=\"\",\"\",AS710<1.5,\"High impact\",AS710>2.5,\"Low impact\",AND(AS710>=1.5,AS710<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS710=\"\",\"\",AS710>2.5,1,AND(AS710>=1.5,AS710<=2.5),2,AS710<1.5,3)","v":""},null,{"$f":"IF(B710=\"\",\"\",IF(OR(AE710=\"\",AT710=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE710,AU710)))","v":""}]
[{"$f":"IF('Census match'!A710=\"\",\"\",'Census match'!A710)","v":""},{"$f":"IF('Census match'!B710=\"\",\"\",'Census match'!B710)","v":""},{"$f":"IF(AND(NOT(A711=\"\"),'Census match'!E710=\"\"),\"No Census match\",'Census match'!E710)","v":""},{"$f":"'Census match'!J710","v":""},{"$f":"IF($D711=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D711,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D711=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D711,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C710=\"\",D711=\"\"),\"\",'Facility data'!C710)","v":""},{"$f":"IF(ISNUMBER($G711),IF($G711<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G711)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G711)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),('Cost models'!$F$4+'Cost models'!$E$4*$G711)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),IF($G711<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G711)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G711)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),IF($G711<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G711)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G711)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),_xlfn.IFS(AND($G711<='Cost models'!$C$7,$G711>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G711)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G711<='Cost models'!$C$7,$G711<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G711)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G711>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G711)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),IF($G711<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G711)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G711)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),_xlfn.IFS($G711<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G711)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G711>'Cost models'!$C$9,$G711<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G711)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G711>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G711)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G711),IF($G711<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G711)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G711)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B711=\"\",\"\",IF(ISNUMBER('Facility data'!D710),'Facility data'!D710,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D711)*ISNUMBER('Facility data'!$C710))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D711,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D711,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D711,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W711=\"\",\"\",W711=1,\"Low impact\",W711=2,\"Mid-range impact\",W711=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U711=\"\",\"\",U711<0.01,1,AND(U711>=0.01,U711<=0.02),2,U711>0.02,3)","v":""},null,{"$f":"IF(T711=\"\",\"\",T711/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ711)+(0.0062454442*$Y711)+(-0.0005191748*($AQ711*$Y711))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ711)+(0.0062454442*$Y711)+(-0.0005191748*($AQ711*$Y711))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ711)+(0.0062454442*$Y711)+(-0.0005191748*($AQ711*$Y711))),\"\")","v":""},{"$f":"_xlfn.IFS(Z711=\"\",\"\",Z711<1.5,\"Weak\",AND(Z711>=1.5,Z711<=2.5),\"Mid-Range\",Z711>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z711=\"\",\"\",Z711<1.5,1,AND(Z711>=1.5,Z711<=2.5),2,Z711>2.5,3)","v":""},null,{"$f":"IF(OR(W711=\"\",AB711=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB711,W711))","v":""},{"$f":"_xlfn.IFS(AD711=\"\",\"\",AD711=\"Impact Not Likely to be Substantial\",1,AD711=\"Impact Unclear\",2,AD711=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D711=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D711,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG711=\"\",\"\",IF(AG711>National_B_tables[Column3]*1.25,3,IF(AG711<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D711=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D711,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D711,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI711=\"\",\"\",IF(AI711>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI711<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D711=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D711,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D711,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK711=\"\",\"\",IF(AK711>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK711<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D711=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D711,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D711,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM711=\"\",\"\",IF(AM711>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM711<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D711=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D711,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D711,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D711,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D711=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D711,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ711=\"\",\"\",IF(AQ711<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ711>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS711=\"\",\"\",AS711<1.5,\"High impact\",AS711>2.5,\"Low impact\",AND(AS711>=1.5,AS711<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS711=\"\",\"\",AS711>2.5,1,AND(AS711>=1.5,AS711<=2.5),2,AS711<1.5,3)","v":""},null,{"$f":"IF(B711=\"\",\"\",IF(OR(AE711=\"\",AT711=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE711,AU711)))","v":""}]
[{"$f":"IF('Census match'!A711=\"\",\"\",'Census match'!A711)","v":""},{"$f":"IF('Census match'!B711=\"\",\"\",'Census match'!B711)","v":""},{"$f":"IF(AND(NOT(A712=\"\"),'Census match'!E711=\"\"),\"No Census match\",'Census match'!E711)","v":""},{"$f":"'Census match'!J711","v":""},{"$f":"IF($D712=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D712,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D712=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D712,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C711=\"\",D712=\"\"),\"\",'Facility data'!C711)","v":""},{"$f":"IF(ISNUMBER($G712),IF($G712<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G712)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G712)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),('Cost models'!$F$4+'Cost models'!$E$4*$G712)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),IF($G712<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G712)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G712)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),IF($G712<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G712)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G712)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),_xlfn.IFS(AND($G712<='Cost models'!$C$7,$G712>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G712)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G712<='Cost models'!$C$7,$G712<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G712)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G712>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G712)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),IF($G712<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G712)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G712)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),_xlfn.IFS($G712<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G712)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G712>'Cost models'!$C$9,$G712<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G712)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G712>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G712)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G712),IF($G712<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G712)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G712)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B712=\"\",\"\",IF(ISNUMBER('Facility data'!D711),'Facility data'!D711,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D712)*ISNUMBER('Facility data'!$C711))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D712,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D712,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D712,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W712=\"\",\"\",W712=1,\"Low impact\",W712=2,\"Mid-range impact\",W712=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U712=\"\",\"\",U712<0.01,1,AND(U712>=0.01,U712<=0.02),2,U712>0.02,3)","v":""},null,{"$f":"IF(T712=\"\",\"\",T712/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ712)+(0.0062454442*$Y712)+(-0.0005191748*($AQ712*$Y712))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ712)+(0.0062454442*$Y712)+(-0.0005191748*($AQ712*$Y712))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ712)+(0.0062454442*$Y712)+(-0.0005191748*($AQ712*$Y712))),\"\")","v":""},{"$f":"_xlfn.IFS(Z712=\"\",\"\",Z712<1.5,\"Weak\",AND(Z712>=1.5,Z712<=2.5),\"Mid-Range\",Z712>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z712=\"\",\"\",Z712<1.5,1,AND(Z712>=1.5,Z712<=2.5),2,Z712>2.5,3)","v":""},null,{"$f":"IF(OR(W712=\"\",AB712=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB712,W712))","v":""},{"$f":"_xlfn.IFS(AD712=\"\",\"\",AD712=\"Impact Not Likely to be Substantial\",1,AD712=\"Impact Unclear\",2,AD712=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D712=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D712,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG712=\"\",\"\",IF(AG712>National_B_tables[Column3]*1.25,3,IF(AG712<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D712=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D712,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D712,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI712=\"\",\"\",IF(AI712>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI712<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D712=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D712,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D712,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK712=\"\",\"\",IF(AK712>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK712<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D712=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D712,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D712,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM712=\"\",\"\",IF(AM712>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM712<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D712=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D712,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D712,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D712,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D712=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D712,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ712=\"\",\"\",IF(AQ712<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ712>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS712=\"\",\"\",AS712<1.5,\"High impact\",AS712>2.5,\"Low impact\",AND(AS712>=1.5,AS712<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS712=\"\",\"\",AS712>2.5,1,AND(AS712>=1.5,AS712<=2.5),2,AS712<1.5,3)","v":""},null,{"$f":"IF(B712=\"\",\"\",IF(OR(AE712=\"\",AT712=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE712,AU712)))","v":""}]
[{"$f":"IF('Census match'!A712=\"\",\"\",'Census match'!A712)","v":""},{"$f":"IF('Census match'!B712=\"\",\"\",'Census match'!B712)","v":""},{"$f":"IF(AND(NOT(A713=\"\"),'Census match'!E712=\"\"),\"No Census match\",'Census match'!E712)","v":""},{"$f":"'Census match'!J712","v":""},{"$f":"IF($D713=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D713,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D713=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D713,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C712=\"\",D713=\"\"),\"\",'Facility data'!C712)","v":""},{"$f":"IF(ISNUMBER($G713),IF($G713<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G713)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G713)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),('Cost models'!$F$4+'Cost models'!$E$4*$G713)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),IF($G713<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G713)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G713)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),IF($G713<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G713)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G713)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),_xlfn.IFS(AND($G713<='Cost models'!$C$7,$G713>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G713)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G713<='Cost models'!$C$7,$G713<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G713)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G713>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G713)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),IF($G713<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G713)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G713)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),_xlfn.IFS($G713<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G713)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G713>'Cost models'!$C$9,$G713<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G713)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G713>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G713)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G713),IF($G713<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G713)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G713)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B713=\"\",\"\",IF(ISNUMBER('Facility data'!D712),'Facility data'!D712,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D713)*ISNUMBER('Facility data'!$C712))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D713,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D713,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D713,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W713=\"\",\"\",W713=1,\"Low impact\",W713=2,\"Mid-range impact\",W713=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U713=\"\",\"\",U713<0.01,1,AND(U713>=0.01,U713<=0.02),2,U713>0.02,3)","v":""},null,{"$f":"IF(T713=\"\",\"\",T713/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ713)+(0.0062454442*$Y713)+(-0.0005191748*($AQ713*$Y713))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ713)+(0.0062454442*$Y713)+(-0.0005191748*($AQ713*$Y713))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ713)+(0.0062454442*$Y713)+(-0.0005191748*($AQ713*$Y713))),\"\")","v":""},{"$f":"_xlfn.IFS(Z713=\"\",\"\",Z713<1.5,\"Weak\",AND(Z713>=1.5,Z713<=2.5),\"Mid-Range\",Z713>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z713=\"\",\"\",Z713<1.5,1,AND(Z713>=1.5,Z713<=2.5),2,Z713>2.5,3)","v":""},null,{"$f":"IF(OR(W713=\"\",AB713=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB713,W713))","v":""},{"$f":"_xlfn.IFS(AD713=\"\",\"\",AD713=\"Impact Not Likely to be Substantial\",1,AD713=\"Impact Unclear\",2,AD713=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D713=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D713,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG713=\"\",\"\",IF(AG713>National_B_tables[Column3]*1.25,3,IF(AG713<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D713=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D713,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D713,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI713=\"\",\"\",IF(AI713>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI713<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D713=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D713,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D713,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK713=\"\",\"\",IF(AK713>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK713<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D713=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D713,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D713,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM713=\"\",\"\",IF(AM713>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM713<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D713=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D713,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D713,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D713,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D713=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D713,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ713=\"\",\"\",IF(AQ713<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ713>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS713=\"\",\"\",AS713<1.5,\"High impact\",AS713>2.5,\"Low impact\",AND(AS713>=1.5,AS713<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS713=\"\",\"\",AS713>2.5,1,AND(AS713>=1.5,AS713<=2.5),2,AS713<1.5,3)","v":""},null,{"$f":"IF(B713=\"\",\"\",IF(OR(AE713=\"\",AT713=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE713,AU713)))","v":""}]
[{"$f":"IF('Census match'!A713=\"\",\"\",'Census match'!A713)","v":""},{"$f":"IF('Census match'!B713=\"\",\"\",'Census match'!B713)","v":""},{"$f":"IF(AND(NOT(A714=\"\"),'Census match'!E713=\"\"),\"No Census match\",'Census match'!E713)","v":""},{"$f":"'Census match'!J713","v":""},{"$f":"IF($D714=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D714,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D714=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D714,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C713=\"\",D714=\"\"),\"\",'Facility data'!C713)","v":""},{"$f":"IF(ISNUMBER($G714),IF($G714<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G714)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G714)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),('Cost models'!$F$4+'Cost models'!$E$4*$G714)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),IF($G714<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G714)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G714)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),IF($G714<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G714)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G714)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),_xlfn.IFS(AND($G714<='Cost models'!$C$7,$G714>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G714)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G714<='Cost models'!$C$7,$G714<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G714)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G714>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G714)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),IF($G714<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G714)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G714)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),_xlfn.IFS($G714<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G714)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G714>'Cost models'!$C$9,$G714<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G714)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G714>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G714)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G714),IF($G714<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G714)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G714)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B714=\"\",\"\",IF(ISNUMBER('Facility data'!D713),'Facility data'!D713,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D714)*ISNUMBER('Facility data'!$C713))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D714,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D714,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D714,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W714=\"\",\"\",W714=1,\"Low impact\",W714=2,\"Mid-range impact\",W714=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U714=\"\",\"\",U714<0.01,1,AND(U714>=0.01,U714<=0.02),2,U714>0.02,3)","v":""},null,{"$f":"IF(T714=\"\",\"\",T714/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ714)+(0.0062454442*$Y714)+(-0.0005191748*($AQ714*$Y714))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ714)+(0.0062454442*$Y714)+(-0.0005191748*($AQ714*$Y714))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ714)+(0.0062454442*$Y714)+(-0.0005191748*($AQ714*$Y714))),\"\")","v":""},{"$f":"_xlfn.IFS(Z714=\"\",\"\",Z714<1.5,\"Weak\",AND(Z714>=1.5,Z714<=2.5),\"Mid-Range\",Z714>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z714=\"\",\"\",Z714<1.5,1,AND(Z714>=1.5,Z714<=2.5),2,Z714>2.5,3)","v":""},null,{"$f":"IF(OR(W714=\"\",AB714=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB714,W714))","v":""},{"$f":"_xlfn.IFS(AD714=\"\",\"\",AD714=\"Impact Not Likely to be Substantial\",1,AD714=\"Impact Unclear\",2,AD714=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D714=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D714,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG714=\"\",\"\",IF(AG714>National_B_tables[Column3]*1.25,3,IF(AG714<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D714=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D714,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D714,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI714=\"\",\"\",IF(AI714>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI714<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D714=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D714,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D714,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK714=\"\",\"\",IF(AK714>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK714<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D714=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D714,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D714,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM714=\"\",\"\",IF(AM714>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM714<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D714=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D714,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D714,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D714,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D714=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D714,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ714=\"\",\"\",IF(AQ714<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ714>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS714=\"\",\"\",AS714<1.5,\"High impact\",AS714>2.5,\"Low impact\",AND(AS714>=1.5,AS714<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS714=\"\",\"\",AS714>2.5,1,AND(AS714>=1.5,AS714<=2.5),2,AS714<1.5,3)","v":""},null,{"$f":"IF(B714=\"\",\"\",IF(OR(AE714=\"\",AT714=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE714,AU714)))","v":""}]
[{"$f":"IF('Census match'!A714=\"\",\"\",'Census match'!A714)","v":""},{"$f":"IF('Census match'!B714=\"\",\"\",'Census match'!B714)","v":""},{"$f":"IF(AND(NOT(A715=\"\"),'Census match'!E714=\"\"),\"No Census match\",'Census match'!E714)","v":""},{"$f":"'Census match'!J714","v":""},{"$f":"IF($D715=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D715,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D715=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D715,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C714=\"\",D715=\"\"),\"\",'Facility data'!C714)","v":""},{"$f":"IF(ISNUMBER($G715),IF($G715<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G715)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G715)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),('Cost models'!$F$4+'Cost models'!$E$4*$G715)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),IF($G715<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G715)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G715)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),IF($G715<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G715)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G715)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),_xlfn.IFS(AND($G715<='Cost models'!$C$7,$G715>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G715)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G715<='Cost models'!$C$7,$G715<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G715)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G715>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G715)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),IF($G715<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G715)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G715)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),_xlfn.IFS($G715<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G715)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G715>'Cost models'!$C$9,$G715<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G715)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G715>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G715)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G715),IF($G715<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G715)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G715)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B715=\"\",\"\",IF(ISNUMBER('Facility data'!D714),'Facility data'!D714,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D715)*ISNUMBER('Facility data'!$C714))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D715,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D715,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D715,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W715=\"\",\"\",W715=1,\"Low impact\",W715=2,\"Mid-range impact\",W715=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U715=\"\",\"\",U715<0.01,1,AND(U715>=0.01,U715<=0.02),2,U715>0.02,3)","v":""},null,{"$f":"IF(T715=\"\",\"\",T715/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ715)+(0.0062454442*$Y715)+(-0.0005191748*($AQ715*$Y715))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ715)+(0.0062454442*$Y715)+(-0.0005191748*($AQ715*$Y715))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ715)+(0.0062454442*$Y715)+(-0.0005191748*($AQ715*$Y715))),\"\")","v":""},{"$f":"_xlfn.IFS(Z715=\"\",\"\",Z715<1.5,\"Weak\",AND(Z715>=1.5,Z715<=2.5),\"Mid-Range\",Z715>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z715=\"\",\"\",Z715<1.5,1,AND(Z715>=1.5,Z715<=2.5),2,Z715>2.5,3)","v":""},null,{"$f":"IF(OR(W715=\"\",AB715=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB715,W715))","v":""},{"$f":"_xlfn.IFS(AD715=\"\",\"\",AD715=\"Impact Not Likely to be Substantial\",1,AD715=\"Impact Unclear\",2,AD715=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D715=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D715,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG715=\"\",\"\",IF(AG715>National_B_tables[Column3]*1.25,3,IF(AG715<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D715=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D715,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D715,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI715=\"\",\"\",IF(AI715>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI715<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D715=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D715,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D715,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK715=\"\",\"\",IF(AK715>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK715<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D715=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D715,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D715,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM715=\"\",\"\",IF(AM715>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM715<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D715=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D715,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D715,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D715,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D715=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D715,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ715=\"\",\"\",IF(AQ715<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ715>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS715=\"\",\"\",AS715<1.5,\"High impact\",AS715>2.5,\"Low impact\",AND(AS715>=1.5,AS715<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS715=\"\",\"\",AS715>2.5,1,AND(AS715>=1.5,AS715<=2.5),2,AS715<1.5,3)","v":""},null,{"$f":"IF(B715=\"\",\"\",IF(OR(AE715=\"\",AT715=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE715,AU715)))","v":""}]
[{"$f":"IF('Census match'!A715=\"\",\"\",'Census match'!A715)","v":""},{"$f":"IF('Census match'!B715=\"\",\"\",'Census match'!B715)","v":""},{"$f":"IF(AND(NOT(A716=\"\"),'Census match'!E715=\"\"),\"No Census match\",'Census match'!E715)","v":""},{"$f":"'Census match'!J715","v":""},{"$f":"IF($D716=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D716,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D716=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D716,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C715=\"\",D716=\"\"),\"\",'Facility data'!C715)","v":""},{"$f":"IF(ISNUMBER($G716),IF($G716<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G716)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G716)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),('Cost models'!$F$4+'Cost models'!$E$4*$G716)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),IF($G716<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G716)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G716)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),IF($G716<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G716)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G716)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),_xlfn.IFS(AND($G716<='Cost models'!$C$7,$G716>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G716)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G716<='Cost models'!$C$7,$G716<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G716)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G716>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G716)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),IF($G716<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G716)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G716)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),_xlfn.IFS($G716<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G716)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G716>'Cost models'!$C$9,$G716<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G716)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G716>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G716)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G716),IF($G716<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G716)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G716)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B716=\"\",\"\",IF(ISNUMBER('Facility data'!D715),'Facility data'!D715,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D716)*ISNUMBER('Facility data'!$C715))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D716,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D716,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D716,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W716=\"\",\"\",W716=1,\"Low impact\",W716=2,\"Mid-range impact\",W716=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U716=\"\",\"\",U716<0.01,1,AND(U716>=0.01,U716<=0.02),2,U716>0.02,3)","v":""},null,{"$f":"IF(T716=\"\",\"\",T716/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ716)+(0.0062454442*$Y716)+(-0.0005191748*($AQ716*$Y716))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ716)+(0.0062454442*$Y716)+(-0.0005191748*($AQ716*$Y716))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ716)+(0.0062454442*$Y716)+(-0.0005191748*($AQ716*$Y716))),\"\")","v":""},{"$f":"_xlfn.IFS(Z716=\"\",\"\",Z716<1.5,\"Weak\",AND(Z716>=1.5,Z716<=2.5),\"Mid-Range\",Z716>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z716=\"\",\"\",Z716<1.5,1,AND(Z716>=1.5,Z716<=2.5),2,Z716>2.5,3)","v":""},null,{"$f":"IF(OR(W716=\"\",AB716=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB716,W716))","v":""},{"$f":"_xlfn.IFS(AD716=\"\",\"\",AD716=\"Impact Not Likely to be Substantial\",1,AD716=\"Impact Unclear\",2,AD716=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D716=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D716,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG716=\"\",\"\",IF(AG716>National_B_tables[Column3]*1.25,3,IF(AG716<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D716=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D716,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D716,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI716=\"\",\"\",IF(AI716>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI716<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D716=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D716,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D716,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK716=\"\",\"\",IF(AK716>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK716<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D716=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D716,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D716,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM716=\"\",\"\",IF(AM716>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM716<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D716=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D716,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D716,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D716,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D716=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D716,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ716=\"\",\"\",IF(AQ716<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ716>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS716=\"\",\"\",AS716<1.5,\"High impact\",AS716>2.5,\"Low impact\",AND(AS716>=1.5,AS716<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS716=\"\",\"\",AS716>2.5,1,AND(AS716>=1.5,AS716<=2.5),2,AS716<1.5,3)","v":""},null,{"$f":"IF(B716=\"\",\"\",IF(OR(AE716=\"\",AT716=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE716,AU716)))","v":""}]
[{"$f":"IF('Census match'!A716=\"\",\"\",'Census match'!A716)","v":""},{"$f":"IF('Census match'!B716=\"\",\"\",'Census match'!B716)","v":""},{"$f":"IF(AND(NOT(A717=\"\"),'Census match'!E716=\"\"),\"No Census match\",'Census match'!E716)","v":""},{"$f":"'Census match'!J716","v":""},{"$f":"IF($D717=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D717,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D717=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D717,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C716=\"\",D717=\"\"),\"\",'Facility data'!C716)","v":""},{"$f":"IF(ISNUMBER($G717),IF($G717<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G717)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G717)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),('Cost models'!$F$4+'Cost models'!$E$4*$G717)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),IF($G717<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G717)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G717)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),IF($G717<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G717)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G717)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),_xlfn.IFS(AND($G717<='Cost models'!$C$7,$G717>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G717)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G717<='Cost models'!$C$7,$G717<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G717)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G717>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G717)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),IF($G717<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G717)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G717)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),_xlfn.IFS($G717<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G717)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G717>'Cost models'!$C$9,$G717<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G717)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G717>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G717)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G717),IF($G717<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G717)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G717)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B717=\"\",\"\",IF(ISNUMBER('Facility data'!D716),'Facility data'!D716,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D717)*ISNUMBER('Facility data'!$C716))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D717,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D717,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D717,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W717=\"\",\"\",W717=1,\"Low impact\",W717=2,\"Mid-range impact\",W717=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U717=\"\",\"\",U717<0.01,1,AND(U717>=0.01,U717<=0.02),2,U717>0.02,3)","v":""},null,{"$f":"IF(T717=\"\",\"\",T717/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ717)+(0.0062454442*$Y717)+(-0.0005191748*($AQ717*$Y717))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ717)+(0.0062454442*$Y717)+(-0.0005191748*($AQ717*$Y717))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ717)+(0.0062454442*$Y717)+(-0.0005191748*($AQ717*$Y717))),\"\")","v":""},{"$f":"_xlfn.IFS(Z717=\"\",\"\",Z717<1.5,\"Weak\",AND(Z717>=1.5,Z717<=2.5),\"Mid-Range\",Z717>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z717=\"\",\"\",Z717<1.5,1,AND(Z717>=1.5,Z717<=2.5),2,Z717>2.5,3)","v":""},null,{"$f":"IF(OR(W717=\"\",AB717=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB717,W717))","v":""},{"$f":"_xlfn.IFS(AD717=\"\",\"\",AD717=\"Impact Not Likely to be Substantial\",1,AD717=\"Impact Unclear\",2,AD717=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D717=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D717,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG717=\"\",\"\",IF(AG717>National_B_tables[Column3]*1.25,3,IF(AG717<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D717=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D717,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D717,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI717=\"\",\"\",IF(AI717>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI717<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D717=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D717,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D717,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK717=\"\",\"\",IF(AK717>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK717<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D717=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D717,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D717,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM717=\"\",\"\",IF(AM717>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM717<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D717=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D717,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D717,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D717,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D717=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D717,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ717=\"\",\"\",IF(AQ717<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ717>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS717=\"\",\"\",AS717<1.5,\"High impact\",AS717>2.5,\"Low impact\",AND(AS717>=1.5,AS717<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS717=\"\",\"\",AS717>2.5,1,AND(AS717>=1.5,AS717<=2.5),2,AS717<1.5,3)","v":""},null,{"$f":"IF(B717=\"\",\"\",IF(OR(AE717=\"\",AT717=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE717,AU717)))","v":""}]
[{"$f":"IF('Census match'!A717=\"\",\"\",'Census match'!A717)","v":""},{"$f":"IF('Census match'!B717=\"\",\"\",'Census match'!B717)","v":""},{"$f":"IF(AND(NOT(A718=\"\"),'Census match'!E717=\"\"),\"No Census match\",'Census match'!E717)","v":""},{"$f":"'Census match'!J717","v":""},{"$f":"IF($D718=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D718,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D718=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D718,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C717=\"\",D718=\"\"),\"\",'Facility data'!C717)","v":""},{"$f":"IF(ISNUMBER($G718),IF($G718<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G718)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G718)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),('Cost models'!$F$4+'Cost models'!$E$4*$G718)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),IF($G718<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G718)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G718)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),IF($G718<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G718)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G718)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),_xlfn.IFS(AND($G718<='Cost models'!$C$7,$G718>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G718)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G718<='Cost models'!$C$7,$G718<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G718)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G718>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G718)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),IF($G718<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G718)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G718)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),_xlfn.IFS($G718<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G718)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G718>'Cost models'!$C$9,$G718<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G718)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G718>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G718)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G718),IF($G718<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G718)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G718)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B718=\"\",\"\",IF(ISNUMBER('Facility data'!D717),'Facility data'!D717,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D718)*ISNUMBER('Facility data'!$C717))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D718,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D718,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D718,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W718=\"\",\"\",W718=1,\"Low impact\",W718=2,\"Mid-range impact\",W718=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U718=\"\",\"\",U718<0.01,1,AND(U718>=0.01,U718<=0.02),2,U718>0.02,3)","v":""},null,{"$f":"IF(T718=\"\",\"\",T718/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ718)+(0.0062454442*$Y718)+(-0.0005191748*($AQ718*$Y718))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ718)+(0.0062454442*$Y718)+(-0.0005191748*($AQ718*$Y718))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ718)+(0.0062454442*$Y718)+(-0.0005191748*($AQ718*$Y718))),\"\")","v":""},{"$f":"_xlfn.IFS(Z718=\"\",\"\",Z718<1.5,\"Weak\",AND(Z718>=1.5,Z718<=2.5),\"Mid-Range\",Z718>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z718=\"\",\"\",Z718<1.5,1,AND(Z718>=1.5,Z718<=2.5),2,Z718>2.5,3)","v":""},null,{"$f":"IF(OR(W718=\"\",AB718=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB718,W718))","v":""},{"$f":"_xlfn.IFS(AD718=\"\",\"\",AD718=\"Impact Not Likely to be Substantial\",1,AD718=\"Impact Unclear\",2,AD718=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D718=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D718,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG718=\"\",\"\",IF(AG718>National_B_tables[Column3]*1.25,3,IF(AG718<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D718=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D718,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D718,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI718=\"\",\"\",IF(AI718>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI718<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D718=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D718,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D718,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK718=\"\",\"\",IF(AK718>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK718<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D718=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D718,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D718,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM718=\"\",\"\",IF(AM718>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM718<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D718=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D718,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D718,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D718,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D718=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D718,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ718=\"\",\"\",IF(AQ718<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ718>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS718=\"\",\"\",AS718<1.5,\"High impact\",AS718>2.5,\"Low impact\",AND(AS718>=1.5,AS718<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS718=\"\",\"\",AS718>2.5,1,AND(AS718>=1.5,AS718<=2.5),2,AS718<1.5,3)","v":""},null,{"$f":"IF(B718=\"\",\"\",IF(OR(AE718=\"\",AT718=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE718,AU718)))","v":""}]
[{"$f":"IF('Census match'!A718=\"\",\"\",'Census match'!A718)","v":""},{"$f":"IF('Census match'!B718=\"\",\"\",'Census match'!B718)","v":""},{"$f":"IF(AND(NOT(A719=\"\"),'Census match'!E718=\"\"),\"No Census match\",'Census match'!E718)","v":""},{"$f":"'Census match'!J718","v":""},{"$f":"IF($D719=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D719,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D719=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D719,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C718=\"\",D719=\"\"),\"\",'Facility data'!C718)","v":""},{"$f":"IF(ISNUMBER($G719),IF($G719<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G719)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G719)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),('Cost models'!$F$4+'Cost models'!$E$4*$G719)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),IF($G719<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G719)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G719)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),IF($G719<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G719)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G719)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),_xlfn.IFS(AND($G719<='Cost models'!$C$7,$G719>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G719)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G719<='Cost models'!$C$7,$G719<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G719)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G719>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G719)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),IF($G719<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G719)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G719)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),_xlfn.IFS($G719<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G719)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G719>'Cost models'!$C$9,$G719<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G719)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G719>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G719)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G719),IF($G719<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G719)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G719)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B719=\"\",\"\",IF(ISNUMBER('Facility data'!D718),'Facility data'!D718,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D719)*ISNUMBER('Facility data'!$C718))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D719,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D719,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D719,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W719=\"\",\"\",W719=1,\"Low impact\",W719=2,\"Mid-range impact\",W719=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U719=\"\",\"\",U719<0.01,1,AND(U719>=0.01,U719<=0.02),2,U719>0.02,3)","v":""},null,{"$f":"IF(T719=\"\",\"\",T719/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ719)+(0.0062454442*$Y719)+(-0.0005191748*($AQ719*$Y719))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ719)+(0.0062454442*$Y719)+(-0.0005191748*($AQ719*$Y719))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ719)+(0.0062454442*$Y719)+(-0.0005191748*($AQ719*$Y719))),\"\")","v":""},{"$f":"_xlfn.IFS(Z719=\"\",\"\",Z719<1.5,\"Weak\",AND(Z719>=1.5,Z719<=2.5),\"Mid-Range\",Z719>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z719=\"\",\"\",Z719<1.5,1,AND(Z719>=1.5,Z719<=2.5),2,Z719>2.5,3)","v":""},null,{"$f":"IF(OR(W719=\"\",AB719=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB719,W719))","v":""},{"$f":"_xlfn.IFS(AD719=\"\",\"\",AD719=\"Impact Not Likely to be Substantial\",1,AD719=\"Impact Unclear\",2,AD719=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D719=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D719,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG719=\"\",\"\",IF(AG719>National_B_tables[Column3]*1.25,3,IF(AG719<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D719=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D719,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D719,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI719=\"\",\"\",IF(AI719>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI719<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D719=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D719,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D719,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK719=\"\",\"\",IF(AK719>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK719<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D719=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D719,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D719,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM719=\"\",\"\",IF(AM719>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM719<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D719=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D719,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D719,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D719,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D719=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D719,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ719=\"\",\"\",IF(AQ719<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ719>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS719=\"\",\"\",AS719<1.5,\"High impact\",AS719>2.5,\"Low impact\",AND(AS719>=1.5,AS719<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS719=\"\",\"\",AS719>2.5,1,AND(AS719>=1.5,AS719<=2.5),2,AS719<1.5,3)","v":""},null,{"$f":"IF(B719=\"\",\"\",IF(OR(AE719=\"\",AT719=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE719,AU719)))","v":""}]
[{"$f":"IF('Census match'!A719=\"\",\"\",'Census match'!A719)","v":""},{"$f":"IF('Census match'!B719=\"\",\"\",'Census match'!B719)","v":""},{"$f":"IF(AND(NOT(A720=\"\"),'Census match'!E719=\"\"),\"No Census match\",'Census match'!E719)","v":""},{"$f":"'Census match'!J719","v":""},{"$f":"IF($D720=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D720,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D720=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D720,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C719=\"\",D720=\"\"),\"\",'Facility data'!C719)","v":""},{"$f":"IF(ISNUMBER($G720),IF($G720<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G720)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G720)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),('Cost models'!$F$4+'Cost models'!$E$4*$G720)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),IF($G720<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G720)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G720)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),IF($G720<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G720)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G720)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),_xlfn.IFS(AND($G720<='Cost models'!$C$7,$G720>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G720)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G720<='Cost models'!$C$7,$G720<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G720)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G720>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G720)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),IF($G720<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G720)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G720)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),_xlfn.IFS($G720<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G720)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G720>'Cost models'!$C$9,$G720<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G720)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G720>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G720)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G720),IF($G720<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G720)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G720)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B720=\"\",\"\",IF(ISNUMBER('Facility data'!D719),'Facility data'!D719,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D720)*ISNUMBER('Facility data'!$C719))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D720,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D720,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D720,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W720=\"\",\"\",W720=1,\"Low impact\",W720=2,\"Mid-range impact\",W720=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U720=\"\",\"\",U720<0.01,1,AND(U720>=0.01,U720<=0.02),2,U720>0.02,3)","v":""},null,{"$f":"IF(T720=\"\",\"\",T720/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ720)+(0.0062454442*$Y720)+(-0.0005191748*($AQ720*$Y720))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ720)+(0.0062454442*$Y720)+(-0.0005191748*($AQ720*$Y720))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ720)+(0.0062454442*$Y720)+(-0.0005191748*($AQ720*$Y720))),\"\")","v":""},{"$f":"_xlfn.IFS(Z720=\"\",\"\",Z720<1.5,\"Weak\",AND(Z720>=1.5,Z720<=2.5),\"Mid-Range\",Z720>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z720=\"\",\"\",Z720<1.5,1,AND(Z720>=1.5,Z720<=2.5),2,Z720>2.5,3)","v":""},null,{"$f":"IF(OR(W720=\"\",AB720=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB720,W720))","v":""},{"$f":"_xlfn.IFS(AD720=\"\",\"\",AD720=\"Impact Not Likely to be Substantial\",1,AD720=\"Impact Unclear\",2,AD720=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D720=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D720,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG720=\"\",\"\",IF(AG720>National_B_tables[Column3]*1.25,3,IF(AG720<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D720=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D720,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D720,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI720=\"\",\"\",IF(AI720>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI720<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D720=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D720,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D720,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK720=\"\",\"\",IF(AK720>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK720<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D720=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D720,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D720,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM720=\"\",\"\",IF(AM720>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM720<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D720=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D720,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D720,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D720,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D720=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D720,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ720=\"\",\"\",IF(AQ720<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ720>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS720=\"\",\"\",AS720<1.5,\"High impact\",AS720>2.5,\"Low impact\",AND(AS720>=1.5,AS720<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS720=\"\",\"\",AS720>2.5,1,AND(AS720>=1.5,AS720<=2.5),2,AS720<1.5,3)","v":""},null,{"$f":"IF(B720=\"\",\"\",IF(OR(AE720=\"\",AT720=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE720,AU720)))","v":""}]
[{"$f":"IF('Census match'!A720=\"\",\"\",'Census match'!A720)","v":""},{"$f":"IF('Census match'!B720=\"\",\"\",'Census match'!B720)","v":""},{"$f":"IF(AND(NOT(A721=\"\"),'Census match'!E720=\"\"),\"No Census match\",'Census match'!E720)","v":""},{"$f":"'Census match'!J720","v":""},{"$f":"IF($D721=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D721,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D721=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D721,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C720=\"\",D721=\"\"),\"\",'Facility data'!C720)","v":""},{"$f":"IF(ISNUMBER($G721),IF($G721<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G721)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G721)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),('Cost models'!$F$4+'Cost models'!$E$4*$G721)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),IF($G721<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G721)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G721)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),IF($G721<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G721)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G721)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),_xlfn.IFS(AND($G721<='Cost models'!$C$7,$G721>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G721)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G721<='Cost models'!$C$7,$G721<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G721)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G721>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G721)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),IF($G721<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G721)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G721)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),_xlfn.IFS($G721<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G721)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G721>'Cost models'!$C$9,$G721<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G721)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G721>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G721)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G721),IF($G721<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G721)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G721)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B721=\"\",\"\",IF(ISNUMBER('Facility data'!D720),'Facility data'!D720,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D721)*ISNUMBER('Facility data'!$C720))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D721,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D721,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D721,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W721=\"\",\"\",W721=1,\"Low impact\",W721=2,\"Mid-range impact\",W721=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U721=\"\",\"\",U721<0.01,1,AND(U721>=0.01,U721<=0.02),2,U721>0.02,3)","v":""},null,{"$f":"IF(T721=\"\",\"\",T721/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ721)+(0.0062454442*$Y721)+(-0.0005191748*($AQ721*$Y721))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ721)+(0.0062454442*$Y721)+(-0.0005191748*($AQ721*$Y721))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ721)+(0.0062454442*$Y721)+(-0.0005191748*($AQ721*$Y721))),\"\")","v":""},{"$f":"_xlfn.IFS(Z721=\"\",\"\",Z721<1.5,\"Weak\",AND(Z721>=1.5,Z721<=2.5),\"Mid-Range\",Z721>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z721=\"\",\"\",Z721<1.5,1,AND(Z721>=1.5,Z721<=2.5),2,Z721>2.5,3)","v":""},null,{"$f":"IF(OR(W721=\"\",AB721=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB721,W721))","v":""},{"$f":"_xlfn.IFS(AD721=\"\",\"\",AD721=\"Impact Not Likely to be Substantial\",1,AD721=\"Impact Unclear\",2,AD721=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D721=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D721,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG721=\"\",\"\",IF(AG721>National_B_tables[Column3]*1.25,3,IF(AG721<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D721=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D721,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D721,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI721=\"\",\"\",IF(AI721>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI721<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D721=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D721,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D721,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK721=\"\",\"\",IF(AK721>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK721<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D721=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D721,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D721,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM721=\"\",\"\",IF(AM721>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM721<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D721=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D721,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D721,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D721,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D721=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D721,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ721=\"\",\"\",IF(AQ721<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ721>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS721=\"\",\"\",AS721<1.5,\"High impact\",AS721>2.5,\"Low impact\",AND(AS721>=1.5,AS721<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS721=\"\",\"\",AS721>2.5,1,AND(AS721>=1.5,AS721<=2.5),2,AS721<1.5,3)","v":""},null,{"$f":"IF(B721=\"\",\"\",IF(OR(AE721=\"\",AT721=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE721,AU721)))","v":""}]
[{"$f":"IF('Census match'!A721=\"\",\"\",'Census match'!A721)","v":""},{"$f":"IF('Census match'!B721=\"\",\"\",'Census match'!B721)","v":""},{"$f":"IF(AND(NOT(A722=\"\"),'Census match'!E721=\"\"),\"No Census match\",'Census match'!E721)","v":""},{"$f":"'Census match'!J721","v":""},{"$f":"IF($D722=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D722,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D722=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D722,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C721=\"\",D722=\"\"),\"\",'Facility data'!C721)","v":""},{"$f":"IF(ISNUMBER($G722),IF($G722<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G722)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G722)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),('Cost models'!$F$4+'Cost models'!$E$4*$G722)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),IF($G722<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G722)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G722)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),IF($G722<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G722)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G722)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),_xlfn.IFS(AND($G722<='Cost models'!$C$7,$G722>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G722)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G722<='Cost models'!$C$7,$G722<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G722)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G722>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G722)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),IF($G722<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G722)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G722)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),_xlfn.IFS($G722<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G722)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G722>'Cost models'!$C$9,$G722<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G722)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G722>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G722)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G722),IF($G722<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G722)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G722)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B722=\"\",\"\",IF(ISNUMBER('Facility data'!D721),'Facility data'!D721,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D722)*ISNUMBER('Facility data'!$C721))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D722,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D722,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D722,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W722=\"\",\"\",W722=1,\"Low impact\",W722=2,\"Mid-range impact\",W722=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U722=\"\",\"\",U722<0.01,1,AND(U722>=0.01,U722<=0.02),2,U722>0.02,3)","v":""},null,{"$f":"IF(T722=\"\",\"\",T722/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ722)+(0.0062454442*$Y722)+(-0.0005191748*($AQ722*$Y722))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ722)+(0.0062454442*$Y722)+(-0.0005191748*($AQ722*$Y722))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ722)+(0.0062454442*$Y722)+(-0.0005191748*($AQ722*$Y722))),\"\")","v":""},{"$f":"_xlfn.IFS(Z722=\"\",\"\",Z722<1.5,\"Weak\",AND(Z722>=1.5,Z722<=2.5),\"Mid-Range\",Z722>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z722=\"\",\"\",Z722<1.5,1,AND(Z722>=1.5,Z722<=2.5),2,Z722>2.5,3)","v":""},null,{"$f":"IF(OR(W722=\"\",AB722=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB722,W722))","v":""},{"$f":"_xlfn.IFS(AD722=\"\",\"\",AD722=\"Impact Not Likely to be Substantial\",1,AD722=\"Impact Unclear\",2,AD722=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D722=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D722,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG722=\"\",\"\",IF(AG722>National_B_tables[Column3]*1.25,3,IF(AG722<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D722=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D722,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D722,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI722=\"\",\"\",IF(AI722>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI722<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D722=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D722,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D722,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK722=\"\",\"\",IF(AK722>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK722<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D722=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D722,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D722,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM722=\"\",\"\",IF(AM722>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM722<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D722=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D722,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D722,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D722,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D722=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D722,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ722=\"\",\"\",IF(AQ722<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ722>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS722=\"\",\"\",AS722<1.5,\"High impact\",AS722>2.5,\"Low impact\",AND(AS722>=1.5,AS722<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS722=\"\",\"\",AS722>2.5,1,AND(AS722>=1.5,AS722<=2.5),2,AS722<1.5,3)","v":""},null,{"$f":"IF(B722=\"\",\"\",IF(OR(AE722=\"\",AT722=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE722,AU722)))","v":""}]
[{"$f":"IF('Census match'!A722=\"\",\"\",'Census match'!A722)","v":""},{"$f":"IF('Census match'!B722=\"\",\"\",'Census match'!B722)","v":""},{"$f":"IF(AND(NOT(A723=\"\"),'Census match'!E722=\"\"),\"No Census match\",'Census match'!E722)","v":""},{"$f":"'Census match'!J722","v":""},{"$f":"IF($D723=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D723,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D723=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D723,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C722=\"\",D723=\"\"),\"\",'Facility data'!C722)","v":""},{"$f":"IF(ISNUMBER($G723),IF($G723<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G723)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G723)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),('Cost models'!$F$4+'Cost models'!$E$4*$G723)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),IF($G723<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G723)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G723)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),IF($G723<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G723)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G723)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),_xlfn.IFS(AND($G723<='Cost models'!$C$7,$G723>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G723)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G723<='Cost models'!$C$7,$G723<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G723)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G723>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G723)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),IF($G723<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G723)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G723)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),_xlfn.IFS($G723<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G723)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G723>'Cost models'!$C$9,$G723<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G723)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G723>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G723)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G723),IF($G723<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G723)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G723)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B723=\"\",\"\",IF(ISNUMBER('Facility data'!D722),'Facility data'!D722,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D723)*ISNUMBER('Facility data'!$C722))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D723,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D723,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D723,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W723=\"\",\"\",W723=1,\"Low impact\",W723=2,\"Mid-range impact\",W723=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U723=\"\",\"\",U723<0.01,1,AND(U723>=0.01,U723<=0.02),2,U723>0.02,3)","v":""},null,{"$f":"IF(T723=\"\",\"\",T723/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ723)+(0.0062454442*$Y723)+(-0.0005191748*($AQ723*$Y723))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ723)+(0.0062454442*$Y723)+(-0.0005191748*($AQ723*$Y723))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ723)+(0.0062454442*$Y723)+(-0.0005191748*($AQ723*$Y723))),\"\")","v":""},{"$f":"_xlfn.IFS(Z723=\"\",\"\",Z723<1.5,\"Weak\",AND(Z723>=1.5,Z723<=2.5),\"Mid-Range\",Z723>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z723=\"\",\"\",Z723<1.5,1,AND(Z723>=1.5,Z723<=2.5),2,Z723>2.5,3)","v":""},null,{"$f":"IF(OR(W723=\"\",AB723=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB723,W723))","v":""},{"$f":"_xlfn.IFS(AD723=\"\",\"\",AD723=\"Impact Not Likely to be Substantial\",1,AD723=\"Impact Unclear\",2,AD723=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D723=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D723,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG723=\"\",\"\",IF(AG723>National_B_tables[Column3]*1.25,3,IF(AG723<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D723=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D723,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D723,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI723=\"\",\"\",IF(AI723>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI723<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D723=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D723,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D723,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK723=\"\",\"\",IF(AK723>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK723<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D723=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D723,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D723,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM723=\"\",\"\",IF(AM723>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM723<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D723=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D723,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D723,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D723,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D723=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D723,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ723=\"\",\"\",IF(AQ723<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ723>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS723=\"\",\"\",AS723<1.5,\"High impact\",AS723>2.5,\"Low impact\",AND(AS723>=1.5,AS723<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS723=\"\",\"\",AS723>2.5,1,AND(AS723>=1.5,AS723<=2.5),2,AS723<1.5,3)","v":""},null,{"$f":"IF(B723=\"\",\"\",IF(OR(AE723=\"\",AT723=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE723,AU723)))","v":""}]
[{"$f":"IF('Census match'!A723=\"\",\"\",'Census match'!A723)","v":""},{"$f":"IF('Census match'!B723=\"\",\"\",'Census match'!B723)","v":""},{"$f":"IF(AND(NOT(A724=\"\"),'Census match'!E723=\"\"),\"No Census match\",'Census match'!E723)","v":""},{"$f":"'Census match'!J723","v":""},{"$f":"IF($D724=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D724,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D724=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D724,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C723=\"\",D724=\"\"),\"\",'Facility data'!C723)","v":""},{"$f":"IF(ISNUMBER($G724),IF($G724<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G724)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G724)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),('Cost models'!$F$4+'Cost models'!$E$4*$G724)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),IF($G724<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G724)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G724)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),IF($G724<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G724)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G724)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),_xlfn.IFS(AND($G724<='Cost models'!$C$7,$G724>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G724)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G724<='Cost models'!$C$7,$G724<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G724)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G724>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G724)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),IF($G724<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G724)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G724)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),_xlfn.IFS($G724<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G724)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G724>'Cost models'!$C$9,$G724<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G724)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G724>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G724)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G724),IF($G724<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G724)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G724)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B724=\"\",\"\",IF(ISNUMBER('Facility data'!D723),'Facility data'!D723,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D724)*ISNUMBER('Facility data'!$C723))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D724,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D724,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D724,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W724=\"\",\"\",W724=1,\"Low impact\",W724=2,\"Mid-range impact\",W724=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U724=\"\",\"\",U724<0.01,1,AND(U724>=0.01,U724<=0.02),2,U724>0.02,3)","v":""},null,{"$f":"IF(T724=\"\",\"\",T724/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ724)+(0.0062454442*$Y724)+(-0.0005191748*($AQ724*$Y724))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ724)+(0.0062454442*$Y724)+(-0.0005191748*($AQ724*$Y724))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ724)+(0.0062454442*$Y724)+(-0.0005191748*($AQ724*$Y724))),\"\")","v":""},{"$f":"_xlfn.IFS(Z724=\"\",\"\",Z724<1.5,\"Weak\",AND(Z724>=1.5,Z724<=2.5),\"Mid-Range\",Z724>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z724=\"\",\"\",Z724<1.5,1,AND(Z724>=1.5,Z724<=2.5),2,Z724>2.5,3)","v":""},null,{"$f":"IF(OR(W724=\"\",AB724=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB724,W724))","v":""},{"$f":"_xlfn.IFS(AD724=\"\",\"\",AD724=\"Impact Not Likely to be Substantial\",1,AD724=\"Impact Unclear\",2,AD724=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D724=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D724,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG724=\"\",\"\",IF(AG724>National_B_tables[Column3]*1.25,3,IF(AG724<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D724=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D724,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D724,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI724=\"\",\"\",IF(AI724>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI724<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D724=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D724,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D724,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK724=\"\",\"\",IF(AK724>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK724<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D724=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D724,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D724,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM724=\"\",\"\",IF(AM724>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM724<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D724=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D724,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D724,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D724,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D724=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D724,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ724=\"\",\"\",IF(AQ724<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ724>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS724=\"\",\"\",AS724<1.5,\"High impact\",AS724>2.5,\"Low impact\",AND(AS724>=1.5,AS724<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS724=\"\",\"\",AS724>2.5,1,AND(AS724>=1.5,AS724<=2.5),2,AS724<1.5,3)","v":""},null,{"$f":"IF(B724=\"\",\"\",IF(OR(AE724=\"\",AT724=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE724,AU724)))","v":""}]
[{"$f":"IF('Census match'!A724=\"\",\"\",'Census match'!A724)","v":""},{"$f":"IF('Census match'!B724=\"\",\"\",'Census match'!B724)","v":""},{"$f":"IF(AND(NOT(A725=\"\"),'Census match'!E724=\"\"),\"No Census match\",'Census match'!E724)","v":""},{"$f":"'Census match'!J724","v":""},{"$f":"IF($D725=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D725,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D725=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D725,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C724=\"\",D725=\"\"),\"\",'Facility data'!C724)","v":""},{"$f":"IF(ISNUMBER($G725),IF($G725<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G725)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G725)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),('Cost models'!$F$4+'Cost models'!$E$4*$G725)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),IF($G725<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G725)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G725)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),IF($G725<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G725)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G725)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),_xlfn.IFS(AND($G725<='Cost models'!$C$7,$G725>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G725)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G725<='Cost models'!$C$7,$G725<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G725)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G725>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G725)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),IF($G725<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G725)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G725)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),_xlfn.IFS($G725<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G725)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G725>'Cost models'!$C$9,$G725<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G725)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G725>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G725)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G725),IF($G725<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G725)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G725)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B725=\"\",\"\",IF(ISNUMBER('Facility data'!D724),'Facility data'!D724,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D725)*ISNUMBER('Facility data'!$C724))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D725,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D725,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D725,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W725=\"\",\"\",W725=1,\"Low impact\",W725=2,\"Mid-range impact\",W725=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U725=\"\",\"\",U725<0.01,1,AND(U725>=0.01,U725<=0.02),2,U725>0.02,3)","v":""},null,{"$f":"IF(T725=\"\",\"\",T725/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ725)+(0.0062454442*$Y725)+(-0.0005191748*($AQ725*$Y725))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ725)+(0.0062454442*$Y725)+(-0.0005191748*($AQ725*$Y725))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ725)+(0.0062454442*$Y725)+(-0.0005191748*($AQ725*$Y725))),\"\")","v":""},{"$f":"_xlfn.IFS(Z725=\"\",\"\",Z725<1.5,\"Weak\",AND(Z725>=1.5,Z725<=2.5),\"Mid-Range\",Z725>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z725=\"\",\"\",Z725<1.5,1,AND(Z725>=1.5,Z725<=2.5),2,Z725>2.5,3)","v":""},null,{"$f":"IF(OR(W725=\"\",AB725=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB725,W725))","v":""},{"$f":"_xlfn.IFS(AD725=\"\",\"\",AD725=\"Impact Not Likely to be Substantial\",1,AD725=\"Impact Unclear\",2,AD725=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D725=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D725,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG725=\"\",\"\",IF(AG725>National_B_tables[Column3]*1.25,3,IF(AG725<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D725=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D725,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D725,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI725=\"\",\"\",IF(AI725>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI725<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D725=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D725,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D725,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK725=\"\",\"\",IF(AK725>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK725<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D725=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D725,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D725,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM725=\"\",\"\",IF(AM725>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM725<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D725=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D725,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D725,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D725,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D725=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D725,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ725=\"\",\"\",IF(AQ725<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ725>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS725=\"\",\"\",AS725<1.5,\"High impact\",AS725>2.5,\"Low impact\",AND(AS725>=1.5,AS725<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS725=\"\",\"\",AS725>2.5,1,AND(AS725>=1.5,AS725<=2.5),2,AS725<1.5,3)","v":""},null,{"$f":"IF(B725=\"\",\"\",IF(OR(AE725=\"\",AT725=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE725,AU725)))","v":""}]
[{"$f":"IF('Census match'!A725=\"\",\"\",'Census match'!A725)","v":""},{"$f":"IF('Census match'!B725=\"\",\"\",'Census match'!B725)","v":""},{"$f":"IF(AND(NOT(A726=\"\"),'Census match'!E725=\"\"),\"No Census match\",'Census match'!E725)","v":""},{"$f":"'Census match'!J725","v":""},{"$f":"IF($D726=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D726,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D726=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D726,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C725=\"\",D726=\"\"),\"\",'Facility data'!C725)","v":""},{"$f":"IF(ISNUMBER($G726),IF($G726<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G726)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G726)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),('Cost models'!$F$4+'Cost models'!$E$4*$G726)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),IF($G726<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G726)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G726)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),IF($G726<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G726)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G726)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),_xlfn.IFS(AND($G726<='Cost models'!$C$7,$G726>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G726)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G726<='Cost models'!$C$7,$G726<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G726)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G726>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G726)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),IF($G726<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G726)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G726)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),_xlfn.IFS($G726<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G726)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G726>'Cost models'!$C$9,$G726<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G726)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G726>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G726)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G726),IF($G726<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G726)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G726)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B726=\"\",\"\",IF(ISNUMBER('Facility data'!D725),'Facility data'!D725,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D726)*ISNUMBER('Facility data'!$C725))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D726,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D726,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D726,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W726=\"\",\"\",W726=1,\"Low impact\",W726=2,\"Mid-range impact\",W726=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U726=\"\",\"\",U726<0.01,1,AND(U726>=0.01,U726<=0.02),2,U726>0.02,3)","v":""},null,{"$f":"IF(T726=\"\",\"\",T726/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ726)+(0.0062454442*$Y726)+(-0.0005191748*($AQ726*$Y726))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ726)+(0.0062454442*$Y726)+(-0.0005191748*($AQ726*$Y726))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ726)+(0.0062454442*$Y726)+(-0.0005191748*($AQ726*$Y726))),\"\")","v":""},{"$f":"_xlfn.IFS(Z726=\"\",\"\",Z726<1.5,\"Weak\",AND(Z726>=1.5,Z726<=2.5),\"Mid-Range\",Z726>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z726=\"\",\"\",Z726<1.5,1,AND(Z726>=1.5,Z726<=2.5),2,Z726>2.5,3)","v":""},null,{"$f":"IF(OR(W726=\"\",AB726=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB726,W726))","v":""},{"$f":"_xlfn.IFS(AD726=\"\",\"\",AD726=\"Impact Not Likely to be Substantial\",1,AD726=\"Impact Unclear\",2,AD726=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D726=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D726,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG726=\"\",\"\",IF(AG726>National_B_tables[Column3]*1.25,3,IF(AG726<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D726=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D726,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D726,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI726=\"\",\"\",IF(AI726>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI726<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D726=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D726,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D726,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK726=\"\",\"\",IF(AK726>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK726<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D726=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D726,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D726,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM726=\"\",\"\",IF(AM726>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM726<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D726=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D726,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D726,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D726,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D726=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D726,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ726=\"\",\"\",IF(AQ726<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ726>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS726=\"\",\"\",AS726<1.5,\"High impact\",AS726>2.5,\"Low impact\",AND(AS726>=1.5,AS726<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS726=\"\",\"\",AS726>2.5,1,AND(AS726>=1.5,AS726<=2.5),2,AS726<1.5,3)","v":""},null,{"$f":"IF(B726=\"\",\"\",IF(OR(AE726=\"\",AT726=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE726,AU726)))","v":""}]
[{"$f":"IF('Census match'!A726=\"\",\"\",'Census match'!A726)","v":""},{"$f":"IF('Census match'!B726=\"\",\"\",'Census match'!B726)","v":""},{"$f":"IF(AND(NOT(A727=\"\"),'Census match'!E726=\"\"),\"No Census match\",'Census match'!E726)","v":""},{"$f":"'Census match'!J726","v":""},{"$f":"IF($D727=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D727,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D727=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D727,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C726=\"\",D727=\"\"),\"\",'Facility data'!C726)","v":""},{"$f":"IF(ISNUMBER($G727),IF($G727<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G727)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G727)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),('Cost models'!$F$4+'Cost models'!$E$4*$G727)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),IF($G727<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G727)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G727)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),IF($G727<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G727)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G727)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),_xlfn.IFS(AND($G727<='Cost models'!$C$7,$G727>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G727)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G727<='Cost models'!$C$7,$G727<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G727)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G727>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G727)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),IF($G727<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G727)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G727)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),_xlfn.IFS($G727<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G727)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G727>'Cost models'!$C$9,$G727<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G727)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G727>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G727)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G727),IF($G727<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G727)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G727)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B727=\"\",\"\",IF(ISNUMBER('Facility data'!D726),'Facility data'!D726,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D727)*ISNUMBER('Facility data'!$C726))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D727,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D727,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D727,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W727=\"\",\"\",W727=1,\"Low impact\",W727=2,\"Mid-range impact\",W727=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U727=\"\",\"\",U727<0.01,1,AND(U727>=0.01,U727<=0.02),2,U727>0.02,3)","v":""},null,{"$f":"IF(T727=\"\",\"\",T727/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ727)+(0.0062454442*$Y727)+(-0.0005191748*($AQ727*$Y727))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ727)+(0.0062454442*$Y727)+(-0.0005191748*($AQ727*$Y727))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ727)+(0.0062454442*$Y727)+(-0.0005191748*($AQ727*$Y727))),\"\")","v":""},{"$f":"_xlfn.IFS(Z727=\"\",\"\",Z727<1.5,\"Weak\",AND(Z727>=1.5,Z727<=2.5),\"Mid-Range\",Z727>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z727=\"\",\"\",Z727<1.5,1,AND(Z727>=1.5,Z727<=2.5),2,Z727>2.5,3)","v":""},null,{"$f":"IF(OR(W727=\"\",AB727=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB727,W727))","v":""},{"$f":"_xlfn.IFS(AD727=\"\",\"\",AD727=\"Impact Not Likely to be Substantial\",1,AD727=\"Impact Unclear\",2,AD727=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D727=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D727,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG727=\"\",\"\",IF(AG727>National_B_tables[Column3]*1.25,3,IF(AG727<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D727=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D727,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D727,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI727=\"\",\"\",IF(AI727>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI727<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D727=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D727,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D727,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK727=\"\",\"\",IF(AK727>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK727<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D727=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D727,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D727,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM727=\"\",\"\",IF(AM727>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM727<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D727=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D727,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D727,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D727,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D727=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D727,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ727=\"\",\"\",IF(AQ727<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ727>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS727=\"\",\"\",AS727<1.5,\"High impact\",AS727>2.5,\"Low impact\",AND(AS727>=1.5,AS727<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS727=\"\",\"\",AS727>2.5,1,AND(AS727>=1.5,AS727<=2.5),2,AS727<1.5,3)","v":""},null,{"$f":"IF(B727=\"\",\"\",IF(OR(AE727=\"\",AT727=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE727,AU727)))","v":""}]
[{"$f":"IF('Census match'!A727=\"\",\"\",'Census match'!A727)","v":""},{"$f":"IF('Census match'!B727=\"\",\"\",'Census match'!B727)","v":""},{"$f":"IF(AND(NOT(A728=\"\"),'Census match'!E727=\"\"),\"No Census match\",'Census match'!E727)","v":""},{"$f":"'Census match'!J727","v":""},{"$f":"IF($D728=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D728,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D728=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D728,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C727=\"\",D728=\"\"),\"\",'Facility data'!C727)","v":""},{"$f":"IF(ISNUMBER($G728),IF($G728<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G728)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G728)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),('Cost models'!$F$4+'Cost models'!$E$4*$G728)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),IF($G728<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G728)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G728)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),IF($G728<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G728)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G728)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),_xlfn.IFS(AND($G728<='Cost models'!$C$7,$G728>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G728)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G728<='Cost models'!$C$7,$G728<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G728)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G728>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G728)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),IF($G728<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G728)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G728)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),_xlfn.IFS($G728<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G728)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G728>'Cost models'!$C$9,$G728<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G728)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G728>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G728)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G728),IF($G728<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G728)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G728)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B728=\"\",\"\",IF(ISNUMBER('Facility data'!D727),'Facility data'!D727,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D728)*ISNUMBER('Facility data'!$C727))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D728,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D728,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D728,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W728=\"\",\"\",W728=1,\"Low impact\",W728=2,\"Mid-range impact\",W728=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U728=\"\",\"\",U728<0.01,1,AND(U728>=0.01,U728<=0.02),2,U728>0.02,3)","v":""},null,{"$f":"IF(T728=\"\",\"\",T728/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ728)+(0.0062454442*$Y728)+(-0.0005191748*($AQ728*$Y728))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ728)+(0.0062454442*$Y728)+(-0.0005191748*($AQ728*$Y728))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ728)+(0.0062454442*$Y728)+(-0.0005191748*($AQ728*$Y728))),\"\")","v":""},{"$f":"_xlfn.IFS(Z728=\"\",\"\",Z728<1.5,\"Weak\",AND(Z728>=1.5,Z728<=2.5),\"Mid-Range\",Z728>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z728=\"\",\"\",Z728<1.5,1,AND(Z728>=1.5,Z728<=2.5),2,Z728>2.5,3)","v":""},null,{"$f":"IF(OR(W728=\"\",AB728=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB728,W728))","v":""},{"$f":"_xlfn.IFS(AD728=\"\",\"\",AD728=\"Impact Not Likely to be Substantial\",1,AD728=\"Impact Unclear\",2,AD728=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D728=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D728,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG728=\"\",\"\",IF(AG728>National_B_tables[Column3]*1.25,3,IF(AG728<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D728=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D728,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D728,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI728=\"\",\"\",IF(AI728>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI728<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D728=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D728,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D728,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK728=\"\",\"\",IF(AK728>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK728<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D728=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D728,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D728,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM728=\"\",\"\",IF(AM728>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM728<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D728=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D728,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D728,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D728,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D728=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D728,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ728=\"\",\"\",IF(AQ728<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ728>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS728=\"\",\"\",AS728<1.5,\"High impact\",AS728>2.5,\"Low impact\",AND(AS728>=1.5,AS728<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS728=\"\",\"\",AS728>2.5,1,AND(AS728>=1.5,AS728<=2.5),2,AS728<1.5,3)","v":""},null,{"$f":"IF(B728=\"\",\"\",IF(OR(AE728=\"\",AT728=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE728,AU728)))","v":""}]
[{"$f":"IF('Census match'!A728=\"\",\"\",'Census match'!A728)","v":""},{"$f":"IF('Census match'!B728=\"\",\"\",'Census match'!B728)","v":""},{"$f":"IF(AND(NOT(A729=\"\"),'Census match'!E728=\"\"),\"No Census match\",'Census match'!E728)","v":""},{"$f":"'Census match'!J728","v":""},{"$f":"IF($D729=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D729,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D729=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D729,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C728=\"\",D729=\"\"),\"\",'Facility data'!C728)","v":""},{"$f":"IF(ISNUMBER($G729),IF($G729<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G729)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G729)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),('Cost models'!$F$4+'Cost models'!$E$4*$G729)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),IF($G729<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G729)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G729)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),IF($G729<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G729)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G729)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),_xlfn.IFS(AND($G729<='Cost models'!$C$7,$G729>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G729)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G729<='Cost models'!$C$7,$G729<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G729)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G729>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G729)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),IF($G729<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G729)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G729)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),_xlfn.IFS($G729<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G729)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G729>'Cost models'!$C$9,$G729<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G729)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G729>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G729)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G729),IF($G729<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G729)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G729)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G729),SUM(H729:O729),\"\")","v":""},"",null,{"$f":"IF(B729=\"\",\"\",IF(ISNUMBER('Facility data'!D728),'Facility data'!D728,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D729)*ISNUMBER('Facility data'!$C728))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D729,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D729,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D729,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W729=\"\",\"\",W729=1,\"Low impact\",W729=2,\"Mid-range impact\",W729=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U729=\"\",\"\",U729<0.01,1,AND(U729>=0.01,U729<=0.02),2,U729>0.02,3)","v":""},null,{"$f":"IF(T729=\"\",\"\",T729/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ729)+(0.0062454442*$Y729)+(-0.0005191748*($AQ729*$Y729))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ729)+(0.0062454442*$Y729)+(-0.0005191748*($AQ729*$Y729))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ729)+(0.0062454442*$Y729)+(-0.0005191748*($AQ729*$Y729))),\"\")","v":""},{"$f":"_xlfn.IFS(Z729=\"\",\"\",Z729<1.5,\"Weak\",AND(Z729>=1.5,Z729<=2.5),\"Mid-Range\",Z729>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z729=\"\",\"\",Z729<1.5,1,AND(Z729>=1.5,Z729<=2.5),2,Z729>2.5,3)","v":""},null,{"$f":"IF(OR(W729=\"\",AB729=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB729,W729))","v":""},{"$f":"_xlfn.IFS(AD729=\"\",\"\",AD729=\"Impact Not Likely to be Substantial\",1,AD729=\"Impact Unclear\",2,AD729=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D729=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D729,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG729=\"\",\"\",IF(AG729>National_B_tables[Column3]*1.25,3,IF(AG729<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D729=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D729,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D729,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI729=\"\",\"\",IF(AI729>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI729<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D729=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D729,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D729,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK729=\"\",\"\",IF(AK729>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK729<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D729=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D729,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D729,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM729=\"\",\"\",IF(AM729>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM729<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D729=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D729,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D729,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D729,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D729=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D729,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ729=\"\",\"\",IF(AQ729<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ729>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS729=\"\",\"\",AS729<1.5,\"High impact\",AS729>2.5,\"Low impact\",AND(AS729>=1.5,AS729<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS729=\"\",\"\",AS729>2.5,1,AND(AS729>=1.5,AS729<=2.5),2,AS729<1.5,3)","v":""},null,{"$f":"IF(B729=\"\",\"\",IF(OR(AE729=\"\",AT729=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE729,AU729)))","v":""}]
[{"$f":"IF('Census match'!A729=\"\",\"\",'Census match'!A729)","v":""},{"$f":"IF('Census match'!B729=\"\",\"\",'Census match'!B729)","v":""},{"$f":"IF(AND(NOT(A730=\"\"),'Census match'!E729=\"\"),\"No Census match\",'Census match'!E729)","v":""},{"$f":"'Census match'!J729","v":""},{"$f":"IF($D730=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D730,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D730=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D730,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C729=\"\",D730=\"\"),\"\",'Facility data'!C729)","v":""},{"$f":"IF(ISNUMBER($G730),IF($G730<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G730)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G730)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),('Cost models'!$F$4+'Cost models'!$E$4*$G730)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),IF($G730<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G730)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G730)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),IF($G730<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G730)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G730)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),_xlfn.IFS(AND($G730<='Cost models'!$C$7,$G730>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G730)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G730<='Cost models'!$C$7,$G730<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G730)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G730>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G730)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),IF($G730<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G730)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G730)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),_xlfn.IFS($G730<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G730)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G730>'Cost models'!$C$9,$G730<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G730)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G730>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G730)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G730),IF($G730<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G730)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G730)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B730=\"\",\"\",IF(ISNUMBER('Facility data'!D729),'Facility data'!D729,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D730)*ISNUMBER('Facility data'!$C729))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D730,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D730,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D730,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W730=\"\",\"\",W730=1,\"Low impact\",W730=2,\"Mid-range impact\",W730=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U730=\"\",\"\",U730<0.01,1,AND(U730>=0.01,U730<=0.02),2,U730>0.02,3)","v":""},null,{"$f":"IF(T730=\"\",\"\",T730/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ730)+(0.0062454442*$Y730)+(-0.0005191748*($AQ730*$Y730))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ730)+(0.0062454442*$Y730)+(-0.0005191748*($AQ730*$Y730))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ730)+(0.0062454442*$Y730)+(-0.0005191748*($AQ730*$Y730))),\"\")","v":""},{"$f":"_xlfn.IFS(Z730=\"\",\"\",Z730<1.5,\"Weak\",AND(Z730>=1.5,Z730<=2.5),\"Mid-Range\",Z730>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z730=\"\",\"\",Z730<1.5,1,AND(Z730>=1.5,Z730<=2.5),2,Z730>2.5,3)","v":""},null,{"$f":"IF(OR(W730=\"\",AB730=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB730,W730))","v":""},{"$f":"_xlfn.IFS(AD730=\"\",\"\",AD730=\"Impact Not Likely to be Substantial\",1,AD730=\"Impact Unclear\",2,AD730=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D730=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D730,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG730=\"\",\"\",IF(AG730>National_B_tables[Column3]*1.25,3,IF(AG730<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D730=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D730,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D730,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI730=\"\",\"\",IF(AI730>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI730<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D730=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D730,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D730,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK730=\"\",\"\",IF(AK730>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK730<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D730=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D730,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D730,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM730=\"\",\"\",IF(AM730>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM730<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D730=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D730,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D730,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D730,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D730=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D730,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ730=\"\",\"\",IF(AQ730<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ730>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS730=\"\",\"\",AS730<1.5,\"High impact\",AS730>2.5,\"Low impact\",AND(AS730>=1.5,AS730<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS730=\"\",\"\",AS730>2.5,1,AND(AS730>=1.5,AS730<=2.5),2,AS730<1.5,3)","v":""},null,{"$f":"IF(B730=\"\",\"\",IF(OR(AE730=\"\",AT730=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE730,AU730)))","v":""}]
[{"$f":"IF('Census match'!A730=\"\",\"\",'Census match'!A730)","v":""},{"$f":"IF('Census match'!B730=\"\",\"\",'Census match'!B730)","v":""},{"$f":"IF(AND(NOT(A731=\"\"),'Census match'!E730=\"\"),\"No Census match\",'Census match'!E730)","v":""},{"$f":"'Census match'!J730","v":""},{"$f":"IF($D731=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D731,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D731=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D731,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C730=\"\",D731=\"\"),\"\",'Facility data'!C730)","v":""},{"$f":"IF(ISNUMBER($G731),IF($G731<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G731)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G731)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),('Cost models'!$F$4+'Cost models'!$E$4*$G731)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),IF($G731<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G731)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G731)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),IF($G731<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G731)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G731)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),_xlfn.IFS(AND($G731<='Cost models'!$C$7,$G731>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G731)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G731<='Cost models'!$C$7,$G731<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G731)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G731>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G731)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),IF($G731<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G731)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G731)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),_xlfn.IFS($G731<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G731)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G731>'Cost models'!$C$9,$G731<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G731)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G731>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G731)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G731),IF($G731<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G731)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G731)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B731=\"\",\"\",IF(ISNUMBER('Facility data'!D730),'Facility data'!D730,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D731)*ISNUMBER('Facility data'!$C730))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D731,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D731,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D731,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W731=\"\",\"\",W731=1,\"Low impact\",W731=2,\"Mid-range impact\",W731=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U731=\"\",\"\",U731<0.01,1,AND(U731>=0.01,U731<=0.02),2,U731>0.02,3)","v":""},null,{"$f":"IF(T731=\"\",\"\",T731/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ731)+(0.0062454442*$Y731)+(-0.0005191748*($AQ731*$Y731))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ731)+(0.0062454442*$Y731)+(-0.0005191748*($AQ731*$Y731))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ731)+(0.0062454442*$Y731)+(-0.0005191748*($AQ731*$Y731))),\"\")","v":""},{"$f":"_xlfn.IFS(Z731=\"\",\"\",Z731<1.5,\"Weak\",AND(Z731>=1.5,Z731<=2.5),\"Mid-Range\",Z731>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z731=\"\",\"\",Z731<1.5,1,AND(Z731>=1.5,Z731<=2.5),2,Z731>2.5,3)","v":""},null,{"$f":"IF(OR(W731=\"\",AB731=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB731,W731))","v":""},{"$f":"_xlfn.IFS(AD731=\"\",\"\",AD731=\"Impact Not Likely to be Substantial\",1,AD731=\"Impact Unclear\",2,AD731=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D731=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D731,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG731=\"\",\"\",IF(AG731>National_B_tables[Column3]*1.25,3,IF(AG731<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D731=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D731,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D731,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI731=\"\",\"\",IF(AI731>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI731<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D731=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D731,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D731,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK731=\"\",\"\",IF(AK731>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK731<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D731=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D731,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D731,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM731=\"\",\"\",IF(AM731>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM731<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D731=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D731,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D731,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D731,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D731=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D731,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ731=\"\",\"\",IF(AQ731<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ731>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS731=\"\",\"\",AS731<1.5,\"High impact\",AS731>2.5,\"Low impact\",AND(AS731>=1.5,AS731<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS731=\"\",\"\",AS731>2.5,1,AND(AS731>=1.5,AS731<=2.5),2,AS731<1.5,3)","v":""},null,{"$f":"IF(B731=\"\",\"\",IF(OR(AE731=\"\",AT731=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE731,AU731)))","v":""}]
[{"$f":"IF('Census match'!A731=\"\",\"\",'Census match'!A731)","v":""},{"$f":"IF('Census match'!B731=\"\",\"\",'Census match'!B731)","v":""},{"$f":"IF(AND(NOT(A732=\"\"),'Census match'!E731=\"\"),\"No Census match\",'Census match'!E731)","v":""},{"$f":"'Census match'!J731","v":""},{"$f":"IF($D732=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D732,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D732=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D732,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C731=\"\",D732=\"\"),\"\",'Facility data'!C731)","v":""},{"$f":"IF(ISNUMBER($G732),IF($G732<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G732)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G732)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),('Cost models'!$F$4+'Cost models'!$E$4*$G732)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),IF($G732<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G732)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G732)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),IF($G732<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G732)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G732)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),_xlfn.IFS(AND($G732<='Cost models'!$C$7,$G732>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G732)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G732<='Cost models'!$C$7,$G732<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G732)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G732>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G732)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),IF($G732<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G732)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G732)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),_xlfn.IFS($G732<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G732)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G732>'Cost models'!$C$9,$G732<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G732)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G732>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G732)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G732),IF($G732<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G732)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G732)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B732=\"\",\"\",IF(ISNUMBER('Facility data'!D731),'Facility data'!D731,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D732)*ISNUMBER('Facility data'!$C731))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D732,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D732,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D732,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W732=\"\",\"\",W732=1,\"Low impact\",W732=2,\"Mid-range impact\",W732=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U732=\"\",\"\",U732<0.01,1,AND(U732>=0.01,U732<=0.02),2,U732>0.02,3)","v":""},null,{"$f":"IF(T732=\"\",\"\",T732/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ732)+(0.0062454442*$Y732)+(-0.0005191748*($AQ732*$Y732))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ732)+(0.0062454442*$Y732)+(-0.0005191748*($AQ732*$Y732))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ732)+(0.0062454442*$Y732)+(-0.0005191748*($AQ732*$Y732))),\"\")","v":""},{"$f":"_xlfn.IFS(Z732=\"\",\"\",Z732<1.5,\"Weak\",AND(Z732>=1.5,Z732<=2.5),\"Mid-Range\",Z732>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z732=\"\",\"\",Z732<1.5,1,AND(Z732>=1.5,Z732<=2.5),2,Z732>2.5,3)","v":""},null,{"$f":"IF(OR(W732=\"\",AB732=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB732,W732))","v":""},{"$f":"_xlfn.IFS(AD732=\"\",\"\",AD732=\"Impact Not Likely to be Substantial\",1,AD732=\"Impact Unclear\",2,AD732=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D732=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D732,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG732=\"\",\"\",IF(AG732>National_B_tables[Column3]*1.25,3,IF(AG732<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D732=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D732,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D732,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI732=\"\",\"\",IF(AI732>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI732<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D732=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D732,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D732,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK732=\"\",\"\",IF(AK732>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK732<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D732=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D732,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D732,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM732=\"\",\"\",IF(AM732>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM732<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D732=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D732,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D732,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D732,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D732=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D732,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ732=\"\",\"\",IF(AQ732<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ732>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS732=\"\",\"\",AS732<1.5,\"High impact\",AS732>2.5,\"Low impact\",AND(AS732>=1.5,AS732<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS732=\"\",\"\",AS732>2.5,1,AND(AS732>=1.5,AS732<=2.5),2,AS732<1.5,3)","v":""},null,{"$f":"IF(B732=\"\",\"\",IF(OR(AE732=\"\",AT732=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE732,AU732)))","v":""}]
[{"$f":"IF('Census match'!A732=\"\",\"\",'Census match'!A732)","v":""},{"$f":"IF('Census match'!B732=\"\",\"\",'Census match'!B732)","v":""},{"$f":"IF(AND(NOT(A733=\"\"),'Census match'!E732=\"\"),\"No Census match\",'Census match'!E732)","v":""},{"$f":"'Census match'!J732","v":""},{"$f":"IF($D733=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D733,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D733=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D733,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C732=\"\",D733=\"\"),\"\",'Facility data'!C732)","v":""},{"$f":"IF(ISNUMBER($G733),IF($G733<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G733)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G733)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),('Cost models'!$F$4+'Cost models'!$E$4*$G733)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),IF($G733<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G733)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G733)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),IF($G733<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G733)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G733)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),_xlfn.IFS(AND($G733<='Cost models'!$C$7,$G733>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G733)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G733<='Cost models'!$C$7,$G733<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G733)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G733>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G733)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),IF($G733<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G733)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G733)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),_xlfn.IFS($G733<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G733)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G733>'Cost models'!$C$9,$G733<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G733)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G733>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G733)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G733),IF($G733<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G733)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G733)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B733=\"\",\"\",IF(ISNUMBER('Facility data'!D732),'Facility data'!D732,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D733)*ISNUMBER('Facility data'!$C732))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D733,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D733,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D733,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W733=\"\",\"\",W733=1,\"Low impact\",W733=2,\"Mid-range impact\",W733=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U733=\"\",\"\",U733<0.01,1,AND(U733>=0.01,U733<=0.02),2,U733>0.02,3)","v":""},null,{"$f":"IF(T733=\"\",\"\",T733/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ733)+(0.0062454442*$Y733)+(-0.0005191748*($AQ733*$Y733))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ733)+(0.0062454442*$Y733)+(-0.0005191748*($AQ733*$Y733))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ733)+(0.0062454442*$Y733)+(-0.0005191748*($AQ733*$Y733))),\"\")","v":""},{"$f":"_xlfn.IFS(Z733=\"\",\"\",Z733<1.5,\"Weak\",AND(Z733>=1.5,Z733<=2.5),\"Mid-Range\",Z733>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z733=\"\",\"\",Z733<1.5,1,AND(Z733>=1.5,Z733<=2.5),2,Z733>2.5,3)","v":""},null,{"$f":"IF(OR(W733=\"\",AB733=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB733,W733))","v":""},{"$f":"_xlfn.IFS(AD733=\"\",\"\",AD733=\"Impact Not Likely to be Substantial\",1,AD733=\"Impact Unclear\",2,AD733=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D733=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D733,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG733=\"\",\"\",IF(AG733>National_B_tables[Column3]*1.25,3,IF(AG733<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D733=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D733,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D733,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI733=\"\",\"\",IF(AI733>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI733<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D733=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D733,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D733,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK733=\"\",\"\",IF(AK733>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK733<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D733=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D733,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D733,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM733=\"\",\"\",IF(AM733>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM733<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D733=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D733,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D733,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D733,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D733=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D733,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ733=\"\",\"\",IF(AQ733<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ733>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS733=\"\",\"\",AS733<1.5,\"High impact\",AS733>2.5,\"Low impact\",AND(AS733>=1.5,AS733<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS733=\"\",\"\",AS733>2.5,1,AND(AS733>=1.5,AS733<=2.5),2,AS733<1.5,3)","v":""},null,{"$f":"IF(B733=\"\",\"\",IF(OR(AE733=\"\",AT733=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE733,AU733)))","v":""}]
[{"$f":"IF('Census match'!A733=\"\",\"\",'Census match'!A733)","v":""},{"$f":"IF('Census match'!B733=\"\",\"\",'Census match'!B733)","v":""},{"$f":"IF(AND(NOT(A734=\"\"),'Census match'!E733=\"\"),\"No Census match\",'Census match'!E733)","v":""},{"$f":"'Census match'!J733","v":""},{"$f":"IF($D734=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D734,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D734=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D734,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C733=\"\",D734=\"\"),\"\",'Facility data'!C733)","v":""},{"$f":"IF(ISNUMBER($G734),IF($G734<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G734)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G734)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),('Cost models'!$F$4+'Cost models'!$E$4*$G734)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),IF($G734<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G734)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G734)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),IF($G734<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G734)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G734)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),_xlfn.IFS(AND($G734<='Cost models'!$C$7,$G734>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G734)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G734<='Cost models'!$C$7,$G734<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G734)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G734>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G734)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),IF($G734<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G734)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G734)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),_xlfn.IFS($G734<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G734)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G734>'Cost models'!$C$9,$G734<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G734)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G734>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G734)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G734),IF($G734<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G734)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G734)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B734=\"\",\"\",IF(ISNUMBER('Facility data'!D733),'Facility data'!D733,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D734)*ISNUMBER('Facility data'!$C733))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D734,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D734,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D734,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W734=\"\",\"\",W734=1,\"Low impact\",W734=2,\"Mid-range impact\",W734=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U734=\"\",\"\",U734<0.01,1,AND(U734>=0.01,U734<=0.02),2,U734>0.02,3)","v":""},null,{"$f":"IF(T734=\"\",\"\",T734/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ734)+(0.0062454442*$Y734)+(-0.0005191748*($AQ734*$Y734))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ734)+(0.0062454442*$Y734)+(-0.0005191748*($AQ734*$Y734))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ734)+(0.0062454442*$Y734)+(-0.0005191748*($AQ734*$Y734))),\"\")","v":""},{"$f":"_xlfn.IFS(Z734=\"\",\"\",Z734<1.5,\"Weak\",AND(Z734>=1.5,Z734<=2.5),\"Mid-Range\",Z734>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z734=\"\",\"\",Z734<1.5,1,AND(Z734>=1.5,Z734<=2.5),2,Z734>2.5,3)","v":""},null,{"$f":"IF(OR(W734=\"\",AB734=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB734,W734))","v":""},{"$f":"_xlfn.IFS(AD734=\"\",\"\",AD734=\"Impact Not Likely to be Substantial\",1,AD734=\"Impact Unclear\",2,AD734=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D734=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D734,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG734=\"\",\"\",IF(AG734>National_B_tables[Column3]*1.25,3,IF(AG734<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D734=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D734,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D734,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI734=\"\",\"\",IF(AI734>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI734<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D734=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D734,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D734,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK734=\"\",\"\",IF(AK734>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK734<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D734=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D734,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D734,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM734=\"\",\"\",IF(AM734>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM734<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D734=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D734,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D734,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D734,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D734=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D734,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ734=\"\",\"\",IF(AQ734<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ734>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS734=\"\",\"\",AS734<1.5,\"High impact\",AS734>2.5,\"Low impact\",AND(AS734>=1.5,AS734<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS734=\"\",\"\",AS734>2.5,1,AND(AS734>=1.5,AS734<=2.5),2,AS734<1.5,3)","v":""},null,{"$f":"IF(B734=\"\",\"\",IF(OR(AE734=\"\",AT734=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE734,AU734)))","v":""}]
[{"$f":"IF('Census match'!A734=\"\",\"\",'Census match'!A734)","v":""},{"$f":"IF('Census match'!B734=\"\",\"\",'Census match'!B734)","v":""},{"$f":"IF(AND(NOT(A735=\"\"),'Census match'!E734=\"\"),\"No Census match\",'Census match'!E734)","v":""},{"$f":"'Census match'!J734","v":""},{"$f":"IF($D735=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D735,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D735=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D735,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C734=\"\",D735=\"\"),\"\",'Facility data'!C734)","v":""},{"$f":"IF(ISNUMBER($G735),IF($G735<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G735)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G735)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),('Cost models'!$F$4+'Cost models'!$E$4*$G735)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),IF($G735<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G735)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G735)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),IF($G735<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G735)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G735)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),_xlfn.IFS(AND($G735<='Cost models'!$C$7,$G735>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G735)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G735<='Cost models'!$C$7,$G735<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G735)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G735>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G735)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),IF($G735<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G735)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G735)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),_xlfn.IFS($G735<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G735)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G735>'Cost models'!$C$9,$G735<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G735)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G735>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G735)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G735),IF($G735<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G735)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G735)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B735=\"\",\"\",IF(ISNUMBER('Facility data'!D734),'Facility data'!D734,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D735)*ISNUMBER('Facility data'!$C734))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D735,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D735,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D735,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W735=\"\",\"\",W735=1,\"Low impact\",W735=2,\"Mid-range impact\",W735=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U735=\"\",\"\",U735<0.01,1,AND(U735>=0.01,U735<=0.02),2,U735>0.02,3)","v":""},null,{"$f":"IF(T735=\"\",\"\",T735/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ735)+(0.0062454442*$Y735)+(-0.0005191748*($AQ735*$Y735))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ735)+(0.0062454442*$Y735)+(-0.0005191748*($AQ735*$Y735))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ735)+(0.0062454442*$Y735)+(-0.0005191748*($AQ735*$Y735))),\"\")","v":""},{"$f":"_xlfn.IFS(Z735=\"\",\"\",Z735<1.5,\"Weak\",AND(Z735>=1.5,Z735<=2.5),\"Mid-Range\",Z735>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z735=\"\",\"\",Z735<1.5,1,AND(Z735>=1.5,Z735<=2.5),2,Z735>2.5,3)","v":""},null,{"$f":"IF(OR(W735=\"\",AB735=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB735,W735))","v":""},{"$f":"_xlfn.IFS(AD735=\"\",\"\",AD735=\"Impact Not Likely to be Substantial\",1,AD735=\"Impact Unclear\",2,AD735=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D735=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D735,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG735=\"\",\"\",IF(AG735>National_B_tables[Column3]*1.25,3,IF(AG735<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D735=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D735,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D735,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI735=\"\",\"\",IF(AI735>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI735<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D735=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D735,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D735,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK735=\"\",\"\",IF(AK735>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK735<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D735=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D735,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D735,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM735=\"\",\"\",IF(AM735>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM735<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D735=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D735,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D735,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D735,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D735=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D735,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ735=\"\",\"\",IF(AQ735<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ735>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS735=\"\",\"\",AS735<1.5,\"High impact\",AS735>2.5,\"Low impact\",AND(AS735>=1.5,AS735<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS735=\"\",\"\",AS735>2.5,1,AND(AS735>=1.5,AS735<=2.5),2,AS735<1.5,3)","v":""},null,{"$f":"IF(B735=\"\",\"\",IF(OR(AE735=\"\",AT735=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE735,AU735)))","v":""}]
[{"$f":"IF('Census match'!A735=\"\",\"\",'Census match'!A735)","v":""},{"$f":"IF('Census match'!B735=\"\",\"\",'Census match'!B735)","v":""},{"$f":"IF(AND(NOT(A736=\"\"),'Census match'!E735=\"\"),\"No Census match\",'Census match'!E735)","v":""},{"$f":"'Census match'!J735","v":""},{"$f":"IF($D736=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D736,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D736=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D736,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C735=\"\",D736=\"\"),\"\",'Facility data'!C735)","v":""},{"$f":"IF(ISNUMBER($G736),IF($G736<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G736)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G736)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),('Cost models'!$F$4+'Cost models'!$E$4*$G736)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),IF($G736<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G736)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G736)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),IF($G736<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G736)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G736)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),_xlfn.IFS(AND($G736<='Cost models'!$C$7,$G736>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G736)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G736<='Cost models'!$C$7,$G736<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G736)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G736>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G736)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),IF($G736<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G736)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G736)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),_xlfn.IFS($G736<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G736)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G736>'Cost models'!$C$9,$G736<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G736)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G736>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G736)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G736),IF($G736<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G736)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G736)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B736=\"\",\"\",IF(ISNUMBER('Facility data'!D735),'Facility data'!D735,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D736)*ISNUMBER('Facility data'!$C735))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D736,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D736,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D736,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W736=\"\",\"\",W736=1,\"Low impact\",W736=2,\"Mid-range impact\",W736=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U736=\"\",\"\",U736<0.01,1,AND(U736>=0.01,U736<=0.02),2,U736>0.02,3)","v":""},null,{"$f":"IF(T736=\"\",\"\",T736/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ736)+(0.0062454442*$Y736)+(-0.0005191748*($AQ736*$Y736))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ736)+(0.0062454442*$Y736)+(-0.0005191748*($AQ736*$Y736))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ736)+(0.0062454442*$Y736)+(-0.0005191748*($AQ736*$Y736))),\"\")","v":""},{"$f":"_xlfn.IFS(Z736=\"\",\"\",Z736<1.5,\"Weak\",AND(Z736>=1.5,Z736<=2.5),\"Mid-Range\",Z736>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z736=\"\",\"\",Z736<1.5,1,AND(Z736>=1.5,Z736<=2.5),2,Z736>2.5,3)","v":""},null,{"$f":"IF(OR(W736=\"\",AB736=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB736,W736))","v":""},{"$f":"_xlfn.IFS(AD736=\"\",\"\",AD736=\"Impact Not Likely to be Substantial\",1,AD736=\"Impact Unclear\",2,AD736=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D736=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D736,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG736=\"\",\"\",IF(AG736>National_B_tables[Column3]*1.25,3,IF(AG736<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D736=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D736,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D736,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI736=\"\",\"\",IF(AI736>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI736<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D736=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D736,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D736,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK736=\"\",\"\",IF(AK736>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK736<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D736=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D736,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D736,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM736=\"\",\"\",IF(AM736>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM736<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D736=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D736,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D736,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D736,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D736=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D736,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ736=\"\",\"\",IF(AQ736<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ736>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS736=\"\",\"\",AS736<1.5,\"High impact\",AS736>2.5,\"Low impact\",AND(AS736>=1.5,AS736<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS736=\"\",\"\",AS736>2.5,1,AND(AS736>=1.5,AS736<=2.5),2,AS736<1.5,3)","v":""},null,{"$f":"IF(B736=\"\",\"\",IF(OR(AE736=\"\",AT736=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE736,AU736)))","v":""}]
[{"$f":"IF('Census match'!A736=\"\",\"\",'Census match'!A736)","v":""},{"$f":"IF('Census match'!B736=\"\",\"\",'Census match'!B736)","v":""},{"$f":"IF(AND(NOT(A737=\"\"),'Census match'!E736=\"\"),\"No Census match\",'Census match'!E736)","v":""},{"$f":"'Census match'!J736","v":""},{"$f":"IF($D737=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D737,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D737=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D737,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C736=\"\",D737=\"\"),\"\",'Facility data'!C736)","v":""},{"$f":"IF(ISNUMBER($G737),IF($G737<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G737)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G737)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),('Cost models'!$F$4+'Cost models'!$E$4*$G737)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),IF($G737<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G737)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G737)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),IF($G737<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G737)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G737)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),_xlfn.IFS(AND($G737<='Cost models'!$C$7,$G737>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G737)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G737<='Cost models'!$C$7,$G737<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G737)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G737>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G737)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),IF($G737<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G737)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G737)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),_xlfn.IFS($G737<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G737)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G737>'Cost models'!$C$9,$G737<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G737)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G737>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G737)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G737),IF($G737<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G737)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G737)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B737=\"\",\"\",IF(ISNUMBER('Facility data'!D736),'Facility data'!D736,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D737)*ISNUMBER('Facility data'!$C736))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D737,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D737,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D737,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W737=\"\",\"\",W737=1,\"Low impact\",W737=2,\"Mid-range impact\",W737=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U737=\"\",\"\",U737<0.01,1,AND(U737>=0.01,U737<=0.02),2,U737>0.02,3)","v":""},null,{"$f":"IF(T737=\"\",\"\",T737/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ737)+(0.0062454442*$Y737)+(-0.0005191748*($AQ737*$Y737))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ737)+(0.0062454442*$Y737)+(-0.0005191748*($AQ737*$Y737))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ737)+(0.0062454442*$Y737)+(-0.0005191748*($AQ737*$Y737))),\"\")","v":""},{"$f":"_xlfn.IFS(Z737=\"\",\"\",Z737<1.5,\"Weak\",AND(Z737>=1.5,Z737<=2.5),\"Mid-Range\",Z737>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z737=\"\",\"\",Z737<1.5,1,AND(Z737>=1.5,Z737<=2.5),2,Z737>2.5,3)","v":""},null,{"$f":"IF(OR(W737=\"\",AB737=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB737,W737))","v":""},{"$f":"_xlfn.IFS(AD737=\"\",\"\",AD737=\"Impact Not Likely to be Substantial\",1,AD737=\"Impact Unclear\",2,AD737=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D737=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D737,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG737=\"\",\"\",IF(AG737>National_B_tables[Column3]*1.25,3,IF(AG737<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D737=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D737,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D737,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI737=\"\",\"\",IF(AI737>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI737<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D737=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D737,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D737,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK737=\"\",\"\",IF(AK737>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK737<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D737=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D737,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D737,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM737=\"\",\"\",IF(AM737>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM737<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D737=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D737,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D737,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D737,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D737=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D737,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ737=\"\",\"\",IF(AQ737<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ737>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS737=\"\",\"\",AS737<1.5,\"High impact\",AS737>2.5,\"Low impact\",AND(AS737>=1.5,AS737<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS737=\"\",\"\",AS737>2.5,1,AND(AS737>=1.5,AS737<=2.5),2,AS737<1.5,3)","v":""},null,{"$f":"IF(B737=\"\",\"\",IF(OR(AE737=\"\",AT737=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE737,AU737)))","v":""}]
[{"$f":"IF('Census match'!A737=\"\",\"\",'Census match'!A737)","v":""},{"$f":"IF('Census match'!B737=\"\",\"\",'Census match'!B737)","v":""},{"$f":"IF(AND(NOT(A738=\"\"),'Census match'!E737=\"\"),\"No Census match\",'Census match'!E737)","v":""},{"$f":"'Census match'!J737","v":""},{"$f":"IF($D738=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D738,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D738=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D738,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C737=\"\",D738=\"\"),\"\",'Facility data'!C737)","v":""},{"$f":"IF(ISNUMBER($G738),IF($G738<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G738)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G738)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),('Cost models'!$F$4+'Cost models'!$E$4*$G738)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),IF($G738<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G738)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G738)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),IF($G738<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G738)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G738)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),_xlfn.IFS(AND($G738<='Cost models'!$C$7,$G738>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G738)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G738<='Cost models'!$C$7,$G738<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G738)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G738>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G738)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),IF($G738<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G738)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G738)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),_xlfn.IFS($G738<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G738)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G738>'Cost models'!$C$9,$G738<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G738)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G738>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G738)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G738),IF($G738<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G738)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G738)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B738=\"\",\"\",IF(ISNUMBER('Facility data'!D737),'Facility data'!D737,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D738)*ISNUMBER('Facility data'!$C737))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D738,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D738,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D738,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W738=\"\",\"\",W738=1,\"Low impact\",W738=2,\"Mid-range impact\",W738=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U738=\"\",\"\",U738<0.01,1,AND(U738>=0.01,U738<=0.02),2,U738>0.02,3)","v":""},null,{"$f":"IF(T738=\"\",\"\",T738/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ738)+(0.0062454442*$Y738)+(-0.0005191748*($AQ738*$Y738))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ738)+(0.0062454442*$Y738)+(-0.0005191748*($AQ738*$Y738))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ738)+(0.0062454442*$Y738)+(-0.0005191748*($AQ738*$Y738))),\"\")","v":""},{"$f":"_xlfn.IFS(Z738=\"\",\"\",Z738<1.5,\"Weak\",AND(Z738>=1.5,Z738<=2.5),\"Mid-Range\",Z738>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z738=\"\",\"\",Z738<1.5,1,AND(Z738>=1.5,Z738<=2.5),2,Z738>2.5,3)","v":""},null,{"$f":"IF(OR(W738=\"\",AB738=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB738,W738))","v":""},{"$f":"_xlfn.IFS(AD738=\"\",\"\",AD738=\"Impact Not Likely to be Substantial\",1,AD738=\"Impact Unclear\",2,AD738=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D738=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D738,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG738=\"\",\"\",IF(AG738>National_B_tables[Column3]*1.25,3,IF(AG738<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D738=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D738,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D738,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI738=\"\",\"\",IF(AI738>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI738<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D738=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D738,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D738,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK738=\"\",\"\",IF(AK738>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK738<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D738=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D738,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D738,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM738=\"\",\"\",IF(AM738>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM738<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D738=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D738,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D738,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D738,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D738=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D738,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ738=\"\",\"\",IF(AQ738<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ738>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS738=\"\",\"\",AS738<1.5,\"High impact\",AS738>2.5,\"Low impact\",AND(AS738>=1.5,AS738<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS738=\"\",\"\",AS738>2.5,1,AND(AS738>=1.5,AS738<=2.5),2,AS738<1.5,3)","v":""},null,{"$f":"IF(B738=\"\",\"\",IF(OR(AE738=\"\",AT738=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE738,AU738)))","v":""}]
[{"$f":"IF('Census match'!A738=\"\",\"\",'Census match'!A738)","v":""},{"$f":"IF('Census match'!B738=\"\",\"\",'Census match'!B738)","v":""},{"$f":"IF(AND(NOT(A739=\"\"),'Census match'!E738=\"\"),\"No Census match\",'Census match'!E738)","v":""},{"$f":"'Census match'!J738","v":""},{"$f":"IF($D739=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D739,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D739=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D739,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C738=\"\",D739=\"\"),\"\",'Facility data'!C738)","v":""},{"$f":"IF(ISNUMBER($G739),IF($G739<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G739)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G739)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),('Cost models'!$F$4+'Cost models'!$E$4*$G739)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),IF($G739<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G739)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G739)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),IF($G739<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G739)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G739)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),_xlfn.IFS(AND($G739<='Cost models'!$C$7,$G739>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G739)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G739<='Cost models'!$C$7,$G739<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G739)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G739>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G739)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),IF($G739<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G739)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G739)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),_xlfn.IFS($G739<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G739)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G739>'Cost models'!$C$9,$G739<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G739)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G739>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G739)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G739),IF($G739<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G739)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G739)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B739=\"\",\"\",IF(ISNUMBER('Facility data'!D738),'Facility data'!D738,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D739)*ISNUMBER('Facility data'!$C738))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D739,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D739,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D739,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W739=\"\",\"\",W739=1,\"Low impact\",W739=2,\"Mid-range impact\",W739=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U739=\"\",\"\",U739<0.01,1,AND(U739>=0.01,U739<=0.02),2,U739>0.02,3)","v":""},null,{"$f":"IF(T739=\"\",\"\",T739/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ739)+(0.0062454442*$Y739)+(-0.0005191748*($AQ739*$Y739))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ739)+(0.0062454442*$Y739)+(-0.0005191748*($AQ739*$Y739))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ739)+(0.0062454442*$Y739)+(-0.0005191748*($AQ739*$Y739))),\"\")","v":""},{"$f":"_xlfn.IFS(Z739=\"\",\"\",Z739<1.5,\"Weak\",AND(Z739>=1.5,Z739<=2.5),\"Mid-Range\",Z739>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z739=\"\",\"\",Z739<1.5,1,AND(Z739>=1.5,Z739<=2.5),2,Z739>2.5,3)","v":""},null,{"$f":"IF(OR(W739=\"\",AB739=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB739,W739))","v":""},{"$f":"_xlfn.IFS(AD739=\"\",\"\",AD739=\"Impact Not Likely to be Substantial\",1,AD739=\"Impact Unclear\",2,AD739=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D739=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D739,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG739=\"\",\"\",IF(AG739>National_B_tables[Column3]*1.25,3,IF(AG739<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D739=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D739,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D739,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI739=\"\",\"\",IF(AI739>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI739<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D739=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D739,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D739,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK739=\"\",\"\",IF(AK739>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK739<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D739=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D739,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D739,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM739=\"\",\"\",IF(AM739>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM739<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D739=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D739,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D739,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D739,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D739=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D739,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ739=\"\",\"\",IF(AQ739<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ739>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS739=\"\",\"\",AS739<1.5,\"High impact\",AS739>2.5,\"Low impact\",AND(AS739>=1.5,AS739<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS739=\"\",\"\",AS739>2.5,1,AND(AS739>=1.5,AS739<=2.5),2,AS739<1.5,3)","v":""},null,{"$f":"IF(B739=\"\",\"\",IF(OR(AE739=\"\",AT739=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE739,AU739)))","v":""}]
[{"$f":"IF('Census match'!A739=\"\",\"\",'Census match'!A739)","v":""},{"$f":"IF('Census match'!B739=\"\",\"\",'Census match'!B739)","v":""},{"$f":"IF(AND(NOT(A740=\"\"),'Census match'!E739=\"\"),\"No Census match\",'Census match'!E739)","v":""},{"$f":"'Census match'!J739","v":""},{"$f":"IF($D740=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D740,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D740=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D740,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C739=\"\",D740=\"\"),\"\",'Facility data'!C739)","v":""},{"$f":"IF(ISNUMBER($G740),IF($G740<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G740)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G740)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),('Cost models'!$F$4+'Cost models'!$E$4*$G740)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),IF($G740<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G740)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G740)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),IF($G740<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G740)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G740)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),_xlfn.IFS(AND($G740<='Cost models'!$C$7,$G740>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G740)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G740<='Cost models'!$C$7,$G740<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G740)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G740>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G740)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),IF($G740<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G740)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G740)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),_xlfn.IFS($G740<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G740)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G740>'Cost models'!$C$9,$G740<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G740)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G740>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G740)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G740),IF($G740<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G740)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G740)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B740=\"\",\"\",IF(ISNUMBER('Facility data'!D739),'Facility data'!D739,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D740)*ISNUMBER('Facility data'!$C739))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D740,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D740,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D740,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W740=\"\",\"\",W740=1,\"Low impact\",W740=2,\"Mid-range impact\",W740=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U740=\"\",\"\",U740<0.01,1,AND(U740>=0.01,U740<=0.02),2,U740>0.02,3)","v":""},null,{"$f":"IF(T740=\"\",\"\",T740/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ740)+(0.0062454442*$Y740)+(-0.0005191748*($AQ740*$Y740))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ740)+(0.0062454442*$Y740)+(-0.0005191748*($AQ740*$Y740))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ740)+(0.0062454442*$Y740)+(-0.0005191748*($AQ740*$Y740))),\"\")","v":""},{"$f":"_xlfn.IFS(Z740=\"\",\"\",Z740<1.5,\"Weak\",AND(Z740>=1.5,Z740<=2.5),\"Mid-Range\",Z740>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z740=\"\",\"\",Z740<1.5,1,AND(Z740>=1.5,Z740<=2.5),2,Z740>2.5,3)","v":""},null,{"$f":"IF(OR(W740=\"\",AB740=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB740,W740))","v":""},{"$f":"_xlfn.IFS(AD740=\"\",\"\",AD740=\"Impact Not Likely to be Substantial\",1,AD740=\"Impact Unclear\",2,AD740=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D740=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D740,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG740=\"\",\"\",IF(AG740>National_B_tables[Column3]*1.25,3,IF(AG740<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D740=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D740,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D740,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI740=\"\",\"\",IF(AI740>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI740<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D740=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D740,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D740,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK740=\"\",\"\",IF(AK740>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK740<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D740=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D740,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D740,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM740=\"\",\"\",IF(AM740>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM740<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D740=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D740,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D740,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D740,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D740=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D740,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ740=\"\",\"\",IF(AQ740<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ740>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS740=\"\",\"\",AS740<1.5,\"High impact\",AS740>2.5,\"Low impact\",AND(AS740>=1.5,AS740<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS740=\"\",\"\",AS740>2.5,1,AND(AS740>=1.5,AS740<=2.5),2,AS740<1.5,3)","v":""},null,{"$f":"IF(B740=\"\",\"\",IF(OR(AE740=\"\",AT740=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE740,AU740)))","v":""}]
[{"$f":"IF('Census match'!A740=\"\",\"\",'Census match'!A740)","v":""},{"$f":"IF('Census match'!B740=\"\",\"\",'Census match'!B740)","v":""},{"$f":"IF(AND(NOT(A741=\"\"),'Census match'!E740=\"\"),\"No Census match\",'Census match'!E740)","v":""},{"$f":"'Census match'!J740","v":""},{"$f":"IF($D741=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D741,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D741=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D741,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C740=\"\",D741=\"\"),\"\",'Facility data'!C740)","v":""},{"$f":"IF(ISNUMBER($G741),IF($G741<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G741)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G741)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),('Cost models'!$F$4+'Cost models'!$E$4*$G741)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),IF($G741<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G741)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G741)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),IF($G741<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G741)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G741)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),_xlfn.IFS(AND($G741<='Cost models'!$C$7,$G741>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G741)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G741<='Cost models'!$C$7,$G741<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G741)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G741>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G741)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),IF($G741<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G741)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G741)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),_xlfn.IFS($G741<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G741)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G741>'Cost models'!$C$9,$G741<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G741)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G741>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G741)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G741),IF($G741<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G741)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G741)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B741=\"\",\"\",IF(ISNUMBER('Facility data'!D740),'Facility data'!D740,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D741)*ISNUMBER('Facility data'!$C740))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D741,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D741,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D741,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W741=\"\",\"\",W741=1,\"Low impact\",W741=2,\"Mid-range impact\",W741=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U741=\"\",\"\",U741<0.01,1,AND(U741>=0.01,U741<=0.02),2,U741>0.02,3)","v":""},null,{"$f":"IF(T741=\"\",\"\",T741/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ741)+(0.0062454442*$Y741)+(-0.0005191748*($AQ741*$Y741))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ741)+(0.0062454442*$Y741)+(-0.0005191748*($AQ741*$Y741))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ741)+(0.0062454442*$Y741)+(-0.0005191748*($AQ741*$Y741))),\"\")","v":""},{"$f":"_xlfn.IFS(Z741=\"\",\"\",Z741<1.5,\"Weak\",AND(Z741>=1.5,Z741<=2.5),\"Mid-Range\",Z741>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z741=\"\",\"\",Z741<1.5,1,AND(Z741>=1.5,Z741<=2.5),2,Z741>2.5,3)","v":""},null,{"$f":"IF(OR(W741=\"\",AB741=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB741,W741))","v":""},{"$f":"_xlfn.IFS(AD741=\"\",\"\",AD741=\"Impact Not Likely to be Substantial\",1,AD741=\"Impact Unclear\",2,AD741=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D741=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D741,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG741=\"\",\"\",IF(AG741>National_B_tables[Column3]*1.25,3,IF(AG741<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D741=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D741,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D741,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI741=\"\",\"\",IF(AI741>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI741<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D741=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D741,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D741,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK741=\"\",\"\",IF(AK741>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK741<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D741=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D741,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D741,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM741=\"\",\"\",IF(AM741>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM741<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D741=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D741,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D741,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D741,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D741=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D741,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ741=\"\",\"\",IF(AQ741<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ741>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS741=\"\",\"\",AS741<1.5,\"High impact\",AS741>2.5,\"Low impact\",AND(AS741>=1.5,AS741<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS741=\"\",\"\",AS741>2.5,1,AND(AS741>=1.5,AS741<=2.5),2,AS741<1.5,3)","v":""},null,{"$f":"IF(B741=\"\",\"\",IF(OR(AE741=\"\",AT741=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE741,AU741)))","v":""}]
[{"$f":"IF('Census match'!A741=\"\",\"\",'Census match'!A741)","v":""},{"$f":"IF('Census match'!B741=\"\",\"\",'Census match'!B741)","v":""},{"$f":"IF(AND(NOT(A742=\"\"),'Census match'!E741=\"\"),\"No Census match\",'Census match'!E741)","v":""},{"$f":"'Census match'!J741","v":""},{"$f":"IF($D742=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D742,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D742=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D742,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C741=\"\",D742=\"\"),\"\",'Facility data'!C741)","v":""},{"$f":"IF(ISNUMBER($G742),IF($G742<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G742)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G742)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),('Cost models'!$F$4+'Cost models'!$E$4*$G742)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),IF($G742<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G742)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G742)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),IF($G742<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G742)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G742)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),_xlfn.IFS(AND($G742<='Cost models'!$C$7,$G742>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G742)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G742<='Cost models'!$C$7,$G742<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G742)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G742>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G742)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),IF($G742<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G742)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G742)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),_xlfn.IFS($G742<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G742)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G742>'Cost models'!$C$9,$G742<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G742)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G742>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G742)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G742),IF($G742<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G742)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G742)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B742=\"\",\"\",IF(ISNUMBER('Facility data'!D741),'Facility data'!D741,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D742)*ISNUMBER('Facility data'!$C741))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D742,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D742,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D742,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W742=\"\",\"\",W742=1,\"Low impact\",W742=2,\"Mid-range impact\",W742=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U742=\"\",\"\",U742<0.01,1,AND(U742>=0.01,U742<=0.02),2,U742>0.02,3)","v":""},null,{"$f":"IF(T742=\"\",\"\",T742/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ742)+(0.0062454442*$Y742)+(-0.0005191748*($AQ742*$Y742))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ742)+(0.0062454442*$Y742)+(-0.0005191748*($AQ742*$Y742))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ742)+(0.0062454442*$Y742)+(-0.0005191748*($AQ742*$Y742))),\"\")","v":""},{"$f":"_xlfn.IFS(Z742=\"\",\"\",Z742<1.5,\"Weak\",AND(Z742>=1.5,Z742<=2.5),\"Mid-Range\",Z742>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z742=\"\",\"\",Z742<1.5,1,AND(Z742>=1.5,Z742<=2.5),2,Z742>2.5,3)","v":""},null,{"$f":"IF(OR(W742=\"\",AB742=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB742,W742))","v":""},{"$f":"_xlfn.IFS(AD742=\"\",\"\",AD742=\"Impact Not Likely to be Substantial\",1,AD742=\"Impact Unclear\",2,AD742=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D742=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D742,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG742=\"\",\"\",IF(AG742>National_B_tables[Column3]*1.25,3,IF(AG742<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D742=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D742,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D742,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI742=\"\",\"\",IF(AI742>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI742<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D742=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D742,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D742,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK742=\"\",\"\",IF(AK742>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK742<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D742=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D742,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D742,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM742=\"\",\"\",IF(AM742>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM742<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D742=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D742,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D742,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D742,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D742=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D742,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ742=\"\",\"\",IF(AQ742<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ742>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS742=\"\",\"\",AS742<1.5,\"High impact\",AS742>2.5,\"Low impact\",AND(AS742>=1.5,AS742<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS742=\"\",\"\",AS742>2.5,1,AND(AS742>=1.5,AS742<=2.5),2,AS742<1.5,3)","v":""},null,{"$f":"IF(B742=\"\",\"\",IF(OR(AE742=\"\",AT742=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE742,AU742)))","v":""}]
[{"$f":"IF('Census match'!A742=\"\",\"\",'Census match'!A742)","v":""},{"$f":"IF('Census match'!B742=\"\",\"\",'Census match'!B742)","v":""},{"$f":"IF(AND(NOT(A743=\"\"),'Census match'!E742=\"\"),\"No Census match\",'Census match'!E742)","v":""},{"$f":"'Census match'!J742","v":""},{"$f":"IF($D743=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D743,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D743=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D743,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C742=\"\",D743=\"\"),\"\",'Facility data'!C742)","v":""},{"$f":"IF(ISNUMBER($G743),IF($G743<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G743)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G743)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),('Cost models'!$F$4+'Cost models'!$E$4*$G743)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),IF($G743<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G743)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G743)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),IF($G743<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G743)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G743)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),_xlfn.IFS(AND($G743<='Cost models'!$C$7,$G743>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G743)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G743<='Cost models'!$C$7,$G743<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G743)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G743>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G743)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),IF($G743<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G743)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G743)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),_xlfn.IFS($G743<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G743)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G743>'Cost models'!$C$9,$G743<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G743)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G743>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G743)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G743),IF($G743<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G743)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G743)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B743=\"\",\"\",IF(ISNUMBER('Facility data'!D742),'Facility data'!D742,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D743)*ISNUMBER('Facility data'!$C742))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D743,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D743,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D743,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W743=\"\",\"\",W743=1,\"Low impact\",W743=2,\"Mid-range impact\",W743=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U743=\"\",\"\",U743<0.01,1,AND(U743>=0.01,U743<=0.02),2,U743>0.02,3)","v":""},null,{"$f":"IF(T743=\"\",\"\",T743/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ743)+(0.0062454442*$Y743)+(-0.0005191748*($AQ743*$Y743))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ743)+(0.0062454442*$Y743)+(-0.0005191748*($AQ743*$Y743))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ743)+(0.0062454442*$Y743)+(-0.0005191748*($AQ743*$Y743))),\"\")","v":""},{"$f":"_xlfn.IFS(Z743=\"\",\"\",Z743<1.5,\"Weak\",AND(Z743>=1.5,Z743<=2.5),\"Mid-Range\",Z743>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z743=\"\",\"\",Z743<1.5,1,AND(Z743>=1.5,Z743<=2.5),2,Z743>2.5,3)","v":""},null,{"$f":"IF(OR(W743=\"\",AB743=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB743,W743))","v":""},{"$f":"_xlfn.IFS(AD743=\"\",\"\",AD743=\"Impact Not Likely to be Substantial\",1,AD743=\"Impact Unclear\",2,AD743=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D743=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D743,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG743=\"\",\"\",IF(AG743>National_B_tables[Column3]*1.25,3,IF(AG743<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D743=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D743,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D743,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI743=\"\",\"\",IF(AI743>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI743<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D743=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D743,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D743,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK743=\"\",\"\",IF(AK743>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK743<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D743=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D743,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D743,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM743=\"\",\"\",IF(AM743>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM743<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D743=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D743,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D743,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D743,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D743=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D743,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ743=\"\",\"\",IF(AQ743<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ743>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS743=\"\",\"\",AS743<1.5,\"High impact\",AS743>2.5,\"Low impact\",AND(AS743>=1.5,AS743<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS743=\"\",\"\",AS743>2.5,1,AND(AS743>=1.5,AS743<=2.5),2,AS743<1.5,3)","v":""},null,{"$f":"IF(B743=\"\",\"\",IF(OR(AE743=\"\",AT743=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE743,AU743)))","v":""}]
[{"$f":"IF('Census match'!A743=\"\",\"\",'Census match'!A743)","v":""},{"$f":"IF('Census match'!B743=\"\",\"\",'Census match'!B743)","v":""},{"$f":"IF(AND(NOT(A744=\"\"),'Census match'!E743=\"\"),\"No Census match\",'Census match'!E743)","v":""},{"$f":"'Census match'!J743","v":""},{"$f":"IF($D744=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D744,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D744=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D744,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C743=\"\",D744=\"\"),\"\",'Facility data'!C743)","v":""},{"$f":"IF(ISNUMBER($G744),IF($G744<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G744)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G744)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),('Cost models'!$F$4+'Cost models'!$E$4*$G744)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),IF($G744<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G744)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G744)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),IF($G744<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G744)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G744)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),_xlfn.IFS(AND($G744<='Cost models'!$C$7,$G744>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G744)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G744<='Cost models'!$C$7,$G744<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G744)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G744>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G744)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),IF($G744<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G744)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G744)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),_xlfn.IFS($G744<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G744)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G744>'Cost models'!$C$9,$G744<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G744)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G744>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G744)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G744),IF($G744<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G744)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G744)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B744=\"\",\"\",IF(ISNUMBER('Facility data'!D743),'Facility data'!D743,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D744)*ISNUMBER('Facility data'!$C743))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D744,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D744,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D744,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W744=\"\",\"\",W744=1,\"Low impact\",W744=2,\"Mid-range impact\",W744=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U744=\"\",\"\",U744<0.01,1,AND(U744>=0.01,U744<=0.02),2,U744>0.02,3)","v":""},null,{"$f":"IF(T744=\"\",\"\",T744/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ744)+(0.0062454442*$Y744)+(-0.0005191748*($AQ744*$Y744))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ744)+(0.0062454442*$Y744)+(-0.0005191748*($AQ744*$Y744))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ744)+(0.0062454442*$Y744)+(-0.0005191748*($AQ744*$Y744))),\"\")","v":""},{"$f":"_xlfn.IFS(Z744=\"\",\"\",Z744<1.5,\"Weak\",AND(Z744>=1.5,Z744<=2.5),\"Mid-Range\",Z744>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z744=\"\",\"\",Z744<1.5,1,AND(Z744>=1.5,Z744<=2.5),2,Z744>2.5,3)","v":""},null,{"$f":"IF(OR(W744=\"\",AB744=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB744,W744))","v":""},{"$f":"_xlfn.IFS(AD744=\"\",\"\",AD744=\"Impact Not Likely to be Substantial\",1,AD744=\"Impact Unclear\",2,AD744=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D744=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D744,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG744=\"\",\"\",IF(AG744>National_B_tables[Column3]*1.25,3,IF(AG744<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D744=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D744,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D744,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI744=\"\",\"\",IF(AI744>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI744<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D744=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D744,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D744,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK744=\"\",\"\",IF(AK744>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK744<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D744=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D744,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D744,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM744=\"\",\"\",IF(AM744>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM744<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D744=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D744,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D744,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D744,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D744=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D744,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ744=\"\",\"\",IF(AQ744<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ744>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS744=\"\",\"\",AS744<1.5,\"High impact\",AS744>2.5,\"Low impact\",AND(AS744>=1.5,AS744<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS744=\"\",\"\",AS744>2.5,1,AND(AS744>=1.5,AS744<=2.5),2,AS744<1.5,3)","v":""},null,{"$f":"IF(B744=\"\",\"\",IF(OR(AE744=\"\",AT744=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE744,AU744)))","v":""}]
[{"$f":"IF('Census match'!A744=\"\",\"\",'Census match'!A744)","v":""},{"$f":"IF('Census match'!B744=\"\",\"\",'Census match'!B744)","v":""},{"$f":"IF(AND(NOT(A745=\"\"),'Census match'!E744=\"\"),\"No Census match\",'Census match'!E744)","v":""},{"$f":"'Census match'!J744","v":""},{"$f":"IF($D745=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D745,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D745=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D745,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C744=\"\",D745=\"\"),\"\",'Facility data'!C744)","v":""},{"$f":"IF(ISNUMBER($G745),IF($G745<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G745)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G745)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),('Cost models'!$F$4+'Cost models'!$E$4*$G745)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),IF($G745<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G745)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G745)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),IF($G745<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G745)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G745)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),_xlfn.IFS(AND($G745<='Cost models'!$C$7,$G745>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G745)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G745<='Cost models'!$C$7,$G745<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G745)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G745>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G745)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),IF($G745<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G745)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G745)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),_xlfn.IFS($G745<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G745)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G745>'Cost models'!$C$9,$G745<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G745)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G745>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G745)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G745),IF($G745<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G745)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G745)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B745=\"\",\"\",IF(ISNUMBER('Facility data'!D744),'Facility data'!D744,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D745)*ISNUMBER('Facility data'!$C744))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D745,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D745,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D745,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W745=\"\",\"\",W745=1,\"Low impact\",W745=2,\"Mid-range impact\",W745=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U745=\"\",\"\",U745<0.01,1,AND(U745>=0.01,U745<=0.02),2,U745>0.02,3)","v":""},null,{"$f":"IF(T745=\"\",\"\",T745/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ745)+(0.0062454442*$Y745)+(-0.0005191748*($AQ745*$Y745))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ745)+(0.0062454442*$Y745)+(-0.0005191748*($AQ745*$Y745))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ745)+(0.0062454442*$Y745)+(-0.0005191748*($AQ745*$Y745))),\"\")","v":""},{"$f":"_xlfn.IFS(Z745=\"\",\"\",Z745<1.5,\"Weak\",AND(Z745>=1.5,Z745<=2.5),\"Mid-Range\",Z745>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z745=\"\",\"\",Z745<1.5,1,AND(Z745>=1.5,Z745<=2.5),2,Z745>2.5,3)","v":""},null,{"$f":"IF(OR(W745=\"\",AB745=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB745,W745))","v":""},{"$f":"_xlfn.IFS(AD745=\"\",\"\",AD745=\"Impact Not Likely to be Substantial\",1,AD745=\"Impact Unclear\",2,AD745=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D745=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D745,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG745=\"\",\"\",IF(AG745>National_B_tables[Column3]*1.25,3,IF(AG745<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D745=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D745,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D745,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI745=\"\",\"\",IF(AI745>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI745<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D745=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D745,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D745,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK745=\"\",\"\",IF(AK745>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK745<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D745=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D745,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D745,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM745=\"\",\"\",IF(AM745>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM745<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D745=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D745,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D745,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D745,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D745=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D745,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ745=\"\",\"\",IF(AQ745<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ745>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS745=\"\",\"\",AS745<1.5,\"High impact\",AS745>2.5,\"Low impact\",AND(AS745>=1.5,AS745<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS745=\"\",\"\",AS745>2.5,1,AND(AS745>=1.5,AS745<=2.5),2,AS745<1.5,3)","v":""},null,{"$f":"IF(B745=\"\",\"\",IF(OR(AE745=\"\",AT745=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE745,AU745)))","v":""}]
[{"$f":"IF('Census match'!A745=\"\",\"\",'Census match'!A745)","v":""},{"$f":"IF('Census match'!B745=\"\",\"\",'Census match'!B745)","v":""},{"$f":"IF(AND(NOT(A746=\"\"),'Census match'!E745=\"\"),\"No Census match\",'Census match'!E745)","v":""},{"$f":"'Census match'!J745","v":""},{"$f":"IF($D746=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D746,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D746=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D746,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C745=\"\",D746=\"\"),\"\",'Facility data'!C745)","v":""},{"$f":"IF(ISNUMBER($G746),IF($G746<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G746)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G746)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),('Cost models'!$F$4+'Cost models'!$E$4*$G746)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),IF($G746<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G746)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G746)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),IF($G746<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G746)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G746)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),_xlfn.IFS(AND($G746<='Cost models'!$C$7,$G746>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G746)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G746<='Cost models'!$C$7,$G746<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G746)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G746>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G746)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),IF($G746<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G746)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G746)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),_xlfn.IFS($G746<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G746)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G746>'Cost models'!$C$9,$G746<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G746)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G746>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G746)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G746),IF($G746<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G746)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G746)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B746=\"\",\"\",IF(ISNUMBER('Facility data'!D745),'Facility data'!D745,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D746)*ISNUMBER('Facility data'!$C745))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D746,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D746,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D746,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W746=\"\",\"\",W746=1,\"Low impact\",W746=2,\"Mid-range impact\",W746=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U746=\"\",\"\",U746<0.01,1,AND(U746>=0.01,U746<=0.02),2,U746>0.02,3)","v":""},null,{"$f":"IF(T746=\"\",\"\",T746/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ746)+(0.0062454442*$Y746)+(-0.0005191748*($AQ746*$Y746))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ746)+(0.0062454442*$Y746)+(-0.0005191748*($AQ746*$Y746))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ746)+(0.0062454442*$Y746)+(-0.0005191748*($AQ746*$Y746))),\"\")","v":""},{"$f":"_xlfn.IFS(Z746=\"\",\"\",Z746<1.5,\"Weak\",AND(Z746>=1.5,Z746<=2.5),\"Mid-Range\",Z746>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z746=\"\",\"\",Z746<1.5,1,AND(Z746>=1.5,Z746<=2.5),2,Z746>2.5,3)","v":""},null,{"$f":"IF(OR(W746=\"\",AB746=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB746,W746))","v":""},{"$f":"_xlfn.IFS(AD746=\"\",\"\",AD746=\"Impact Not Likely to be Substantial\",1,AD746=\"Impact Unclear\",2,AD746=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D746=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D746,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG746=\"\",\"\",IF(AG746>National_B_tables[Column3]*1.25,3,IF(AG746<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D746=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D746,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D746,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI746=\"\",\"\",IF(AI746>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI746<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D746=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D746,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D746,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK746=\"\",\"\",IF(AK746>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK746<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D746=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D746,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D746,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM746=\"\",\"\",IF(AM746>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM746<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D746=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D746,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D746,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D746,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D746=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D746,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ746=\"\",\"\",IF(AQ746<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ746>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS746=\"\",\"\",AS746<1.5,\"High impact\",AS746>2.5,\"Low impact\",AND(AS746>=1.5,AS746<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS746=\"\",\"\",AS746>2.5,1,AND(AS746>=1.5,AS746<=2.5),2,AS746<1.5,3)","v":""},null,{"$f":"IF(B746=\"\",\"\",IF(OR(AE746=\"\",AT746=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE746,AU746)))","v":""}]
[{"$f":"IF('Census match'!A746=\"\",\"\",'Census match'!A746)","v":""},{"$f":"IF('Census match'!B746=\"\",\"\",'Census match'!B746)","v":""},{"$f":"IF(AND(NOT(A747=\"\"),'Census match'!E746=\"\"),\"No Census match\",'Census match'!E746)","v":""},{"$f":"'Census match'!J746","v":""},{"$f":"IF($D747=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D747,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D747=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D747,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C746=\"\",D747=\"\"),\"\",'Facility data'!C746)","v":""},{"$f":"IF(ISNUMBER($G747),IF($G747<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G747)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G747)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),('Cost models'!$F$4+'Cost models'!$E$4*$G747)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),IF($G747<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G747)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G747)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),IF($G747<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G747)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G747)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),_xlfn.IFS(AND($G747<='Cost models'!$C$7,$G747>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G747)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G747<='Cost models'!$C$7,$G747<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G747)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G747>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G747)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),IF($G747<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G747)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G747)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),_xlfn.IFS($G747<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G747)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G747>'Cost models'!$C$9,$G747<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G747)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G747>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G747)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G747),IF($G747<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G747)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G747)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B747=\"\",\"\",IF(ISNUMBER('Facility data'!D746),'Facility data'!D746,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D747)*ISNUMBER('Facility data'!$C746))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D747,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D747,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D747,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W747=\"\",\"\",W747=1,\"Low impact\",W747=2,\"Mid-range impact\",W747=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U747=\"\",\"\",U747<0.01,1,AND(U747>=0.01,U747<=0.02),2,U747>0.02,3)","v":""},null,{"$f":"IF(T747=\"\",\"\",T747/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ747)+(0.0062454442*$Y747)+(-0.0005191748*($AQ747*$Y747))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ747)+(0.0062454442*$Y747)+(-0.0005191748*($AQ747*$Y747))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ747)+(0.0062454442*$Y747)+(-0.0005191748*($AQ747*$Y747))),\"\")","v":""},{"$f":"_xlfn.IFS(Z747=\"\",\"\",Z747<1.5,\"Weak\",AND(Z747>=1.5,Z747<=2.5),\"Mid-Range\",Z747>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z747=\"\",\"\",Z747<1.5,1,AND(Z747>=1.5,Z747<=2.5),2,Z747>2.5,3)","v":""},null,{"$f":"IF(OR(W747=\"\",AB747=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB747,W747))","v":""},{"$f":"_xlfn.IFS(AD747=\"\",\"\",AD747=\"Impact Not Likely to be Substantial\",1,AD747=\"Impact Unclear\",2,AD747=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D747=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D747,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG747=\"\",\"\",IF(AG747>National_B_tables[Column3]*1.25,3,IF(AG747<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D747=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D747,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D747,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI747=\"\",\"\",IF(AI747>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI747<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D747=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D747,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D747,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK747=\"\",\"\",IF(AK747>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK747<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D747=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D747,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D747,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM747=\"\",\"\",IF(AM747>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM747<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D747=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D747,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D747,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D747,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D747=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D747,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ747=\"\",\"\",IF(AQ747<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ747>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS747=\"\",\"\",AS747<1.5,\"High impact\",AS747>2.5,\"Low impact\",AND(AS747>=1.5,AS747<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS747=\"\",\"\",AS747>2.5,1,AND(AS747>=1.5,AS747<=2.5),2,AS747<1.5,3)","v":""},null,{"$f":"IF(B747=\"\",\"\",IF(OR(AE747=\"\",AT747=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE747,AU747)))","v":""}]
[{"$f":"IF('Census match'!A747=\"\",\"\",'Census match'!A747)","v":""},{"$f":"IF('Census match'!B747=\"\",\"\",'Census match'!B747)","v":""},{"$f":"IF(AND(NOT(A748=\"\"),'Census match'!E747=\"\"),\"No Census match\",'Census match'!E747)","v":""},{"$f":"'Census match'!J747","v":""},{"$f":"IF($D748=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D748,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D748=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D748,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C747=\"\",D748=\"\"),\"\",'Facility data'!C747)","v":""},{"$f":"IF(ISNUMBER($G748),IF($G748<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G748)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G748)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),('Cost models'!$F$4+'Cost models'!$E$4*$G748)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),IF($G748<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G748)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G748)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),IF($G748<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G748)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G748)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),_xlfn.IFS(AND($G748<='Cost models'!$C$7,$G748>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G748)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G748<='Cost models'!$C$7,$G748<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G748)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G748>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G748)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),IF($G748<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G748)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G748)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),_xlfn.IFS($G748<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G748)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G748>'Cost models'!$C$9,$G748<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G748)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G748>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G748)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G748),IF($G748<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G748)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G748)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B748=\"\",\"\",IF(ISNUMBER('Facility data'!D747),'Facility data'!D747,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D748)*ISNUMBER('Facility data'!$C747))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D748,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D748,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D748,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W748=\"\",\"\",W748=1,\"Low impact\",W748=2,\"Mid-range impact\",W748=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U748=\"\",\"\",U748<0.01,1,AND(U748>=0.01,U748<=0.02),2,U748>0.02,3)","v":""},null,{"$f":"IF(T748=\"\",\"\",T748/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ748)+(0.0062454442*$Y748)+(-0.0005191748*($AQ748*$Y748))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ748)+(0.0062454442*$Y748)+(-0.0005191748*($AQ748*$Y748))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ748)+(0.0062454442*$Y748)+(-0.0005191748*($AQ748*$Y748))),\"\")","v":""},{"$f":"_xlfn.IFS(Z748=\"\",\"\",Z748<1.5,\"Weak\",AND(Z748>=1.5,Z748<=2.5),\"Mid-Range\",Z748>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z748=\"\",\"\",Z748<1.5,1,AND(Z748>=1.5,Z748<=2.5),2,Z748>2.5,3)","v":""},null,{"$f":"IF(OR(W748=\"\",AB748=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB748,W748))","v":""},{"$f":"_xlfn.IFS(AD748=\"\",\"\",AD748=\"Impact Not Likely to be Substantial\",1,AD748=\"Impact Unclear\",2,AD748=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D748=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D748,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG748=\"\",\"\",IF(AG748>National_B_tables[Column3]*1.25,3,IF(AG748<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D748=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D748,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D748,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI748=\"\",\"\",IF(AI748>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI748<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D748=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D748,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D748,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK748=\"\",\"\",IF(AK748>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK748<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D748=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D748,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D748,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM748=\"\",\"\",IF(AM748>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM748<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D748=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D748,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D748,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D748,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D748=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D748,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ748=\"\",\"\",IF(AQ748<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ748>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS748=\"\",\"\",AS748<1.5,\"High impact\",AS748>2.5,\"Low impact\",AND(AS748>=1.5,AS748<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS748=\"\",\"\",AS748>2.5,1,AND(AS748>=1.5,AS748<=2.5),2,AS748<1.5,3)","v":""},null,{"$f":"IF(B748=\"\",\"\",IF(OR(AE748=\"\",AT748=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE748,AU748)))","v":""}]
[{"$f":"IF('Census match'!A748=\"\",\"\",'Census match'!A748)","v":""},{"$f":"IF('Census match'!B748=\"\",\"\",'Census match'!B748)","v":""},{"$f":"IF(AND(NOT(A749=\"\"),'Census match'!E748=\"\"),\"No Census match\",'Census match'!E748)","v":""},{"$f":"'Census match'!J748","v":""},{"$f":"IF($D749=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D749,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D749=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D749,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C748=\"\",D749=\"\"),\"\",'Facility data'!C748)","v":""},{"$f":"IF(ISNUMBER($G749),IF($G749<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G749)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G749)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),('Cost models'!$F$4+'Cost models'!$E$4*$G749)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),IF($G749<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G749)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G749)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),IF($G749<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G749)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G749)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),_xlfn.IFS(AND($G749<='Cost models'!$C$7,$G749>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G749)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G749<='Cost models'!$C$7,$G749<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G749)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G749>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G749)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),IF($G749<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G749)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G749)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),_xlfn.IFS($G749<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G749)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G749>'Cost models'!$C$9,$G749<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G749)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G749>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G749)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G749),IF($G749<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G749)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G749)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B749=\"\",\"\",IF(ISNUMBER('Facility data'!D748),'Facility data'!D748,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D749)*ISNUMBER('Facility data'!$C748))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D749,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D749,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D749,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W749=\"\",\"\",W749=1,\"Low impact\",W749=2,\"Mid-range impact\",W749=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U749=\"\",\"\",U749<0.01,1,AND(U749>=0.01,U749<=0.02),2,U749>0.02,3)","v":""},null,{"$f":"IF(T749=\"\",\"\",T749/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ749)+(0.0062454442*$Y749)+(-0.0005191748*($AQ749*$Y749))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ749)+(0.0062454442*$Y749)+(-0.0005191748*($AQ749*$Y749))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ749)+(0.0062454442*$Y749)+(-0.0005191748*($AQ749*$Y749))),\"\")","v":""},{"$f":"_xlfn.IFS(Z749=\"\",\"\",Z749<1.5,\"Weak\",AND(Z749>=1.5,Z749<=2.5),\"Mid-Range\",Z749>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z749=\"\",\"\",Z749<1.5,1,AND(Z749>=1.5,Z749<=2.5),2,Z749>2.5,3)","v":""},null,{"$f":"IF(OR(W749=\"\",AB749=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB749,W749))","v":""},{"$f":"_xlfn.IFS(AD749=\"\",\"\",AD749=\"Impact Not Likely to be Substantial\",1,AD749=\"Impact Unclear\",2,AD749=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D749=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D749,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG749=\"\",\"\",IF(AG749>National_B_tables[Column3]*1.25,3,IF(AG749<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D749=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D749,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D749,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI749=\"\",\"\",IF(AI749>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI749<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D749=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D749,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D749,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK749=\"\",\"\",IF(AK749>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK749<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D749=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D749,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D749,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM749=\"\",\"\",IF(AM749>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM749<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D749=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D749,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D749,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D749,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D749=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D749,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ749=\"\",\"\",IF(AQ749<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ749>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS749=\"\",\"\",AS749<1.5,\"High impact\",AS749>2.5,\"Low impact\",AND(AS749>=1.5,AS749<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS749=\"\",\"\",AS749>2.5,1,AND(AS749>=1.5,AS749<=2.5),2,AS749<1.5,3)","v":""},null,{"$f":"IF(B749=\"\",\"\",IF(OR(AE749=\"\",AT749=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE749,AU749)))","v":""}]
[{"$f":"IF('Census match'!A749=\"\",\"\",'Census match'!A749)","v":""},{"$f":"IF('Census match'!B749=\"\",\"\",'Census match'!B749)","v":""},{"$f":"IF(AND(NOT(A750=\"\"),'Census match'!E749=\"\"),\"No Census match\",'Census match'!E749)","v":""},{"$f":"'Census match'!J749","v":""},{"$f":"IF($D750=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D750,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D750=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D750,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C749=\"\",D750=\"\"),\"\",'Facility data'!C749)","v":""},{"$f":"IF(ISNUMBER($G750),IF($G750<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G750)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G750)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),('Cost models'!$F$4+'Cost models'!$E$4*$G750)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),IF($G750<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G750)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G750)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),IF($G750<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G750)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G750)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),_xlfn.IFS(AND($G750<='Cost models'!$C$7,$G750>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G750)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G750<='Cost models'!$C$7,$G750<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G750)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G750>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G750)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),IF($G750<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G750)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G750)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),_xlfn.IFS($G750<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G750)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G750>'Cost models'!$C$9,$G750<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G750)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G750>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G750)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G750),IF($G750<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G750)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G750)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B750=\"\",\"\",IF(ISNUMBER('Facility data'!D749),'Facility data'!D749,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D750)*ISNUMBER('Facility data'!$C749))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D750,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D750,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D750,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W750=\"\",\"\",W750=1,\"Low impact\",W750=2,\"Mid-range impact\",W750=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U750=\"\",\"\",U750<0.01,1,AND(U750>=0.01,U750<=0.02),2,U750>0.02,3)","v":""},null,{"$f":"IF(T750=\"\",\"\",T750/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ750)+(0.0062454442*$Y750)+(-0.0005191748*($AQ750*$Y750))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ750)+(0.0062454442*$Y750)+(-0.0005191748*($AQ750*$Y750))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ750)+(0.0062454442*$Y750)+(-0.0005191748*($AQ750*$Y750))),\"\")","v":""},{"$f":"_xlfn.IFS(Z750=\"\",\"\",Z750<1.5,\"Weak\",AND(Z750>=1.5,Z750<=2.5),\"Mid-Range\",Z750>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z750=\"\",\"\",Z750<1.5,1,AND(Z750>=1.5,Z750<=2.5),2,Z750>2.5,3)","v":""},null,{"$f":"IF(OR(W750=\"\",AB750=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB750,W750))","v":""},{"$f":"_xlfn.IFS(AD750=\"\",\"\",AD750=\"Impact Not Likely to be Substantial\",1,AD750=\"Impact Unclear\",2,AD750=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D750=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D750,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG750=\"\",\"\",IF(AG750>National_B_tables[Column3]*1.25,3,IF(AG750<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D750=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D750,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D750,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI750=\"\",\"\",IF(AI750>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI750<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D750=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D750,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D750,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK750=\"\",\"\",IF(AK750>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK750<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D750=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D750,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D750,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM750=\"\",\"\",IF(AM750>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM750<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D750=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D750,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D750,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D750,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D750=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D750,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ750=\"\",\"\",IF(AQ750<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ750>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS750=\"\",\"\",AS750<1.5,\"High impact\",AS750>2.5,\"Low impact\",AND(AS750>=1.5,AS750<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS750=\"\",\"\",AS750>2.5,1,AND(AS750>=1.5,AS750<=2.5),2,AS750<1.5,3)","v":""},null,{"$f":"IF(B750=\"\",\"\",IF(OR(AE750=\"\",AT750=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE750,AU750)))","v":""}]
[{"$f":"IF('Census match'!A750=\"\",\"\",'Census match'!A750)","v":""},{"$f":"IF('Census match'!B750=\"\",\"\",'Census match'!B750)","v":""},{"$f":"IF(AND(NOT(A751=\"\"),'Census match'!E750=\"\"),\"No Census match\",'Census match'!E750)","v":""},{"$f":"'Census match'!J750","v":""},{"$f":"IF($D751=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D751,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D751=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D751,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C750=\"\",D751=\"\"),\"\",'Facility data'!C750)","v":""},{"$f":"IF(ISNUMBER($G751),IF($G751<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G751)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G751)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),('Cost models'!$F$4+'Cost models'!$E$4*$G751)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),IF($G751<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G751)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G751)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),IF($G751<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G751)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G751)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),_xlfn.IFS(AND($G751<='Cost models'!$C$7,$G751>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G751)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G751<='Cost models'!$C$7,$G751<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G751)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G751>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G751)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),IF($G751<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G751)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G751)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),_xlfn.IFS($G751<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G751)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G751>'Cost models'!$C$9,$G751<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G751)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G751>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G751)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G751),IF($G751<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G751)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G751)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B751=\"\",\"\",IF(ISNUMBER('Facility data'!D750),'Facility data'!D750,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D751)*ISNUMBER('Facility data'!$C750))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D751,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D751,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D751,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W751=\"\",\"\",W751=1,\"Low impact\",W751=2,\"Mid-range impact\",W751=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U751=\"\",\"\",U751<0.01,1,AND(U751>=0.01,U751<=0.02),2,U751>0.02,3)","v":""},null,{"$f":"IF(T751=\"\",\"\",T751/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ751)+(0.0062454442*$Y751)+(-0.0005191748*($AQ751*$Y751))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ751)+(0.0062454442*$Y751)+(-0.0005191748*($AQ751*$Y751))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ751)+(0.0062454442*$Y751)+(-0.0005191748*($AQ751*$Y751))),\"\")","v":""},{"$f":"_xlfn.IFS(Z751=\"\",\"\",Z751<1.5,\"Weak\",AND(Z751>=1.5,Z751<=2.5),\"Mid-Range\",Z751>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z751=\"\",\"\",Z751<1.5,1,AND(Z751>=1.5,Z751<=2.5),2,Z751>2.5,3)","v":""},null,{"$f":"IF(OR(W751=\"\",AB751=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB751,W751))","v":""},{"$f":"_xlfn.IFS(AD751=\"\",\"\",AD751=\"Impact Not Likely to be Substantial\",1,AD751=\"Impact Unclear\",2,AD751=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D751=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D751,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG751=\"\",\"\",IF(AG751>National_B_tables[Column3]*1.25,3,IF(AG751<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D751=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D751,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D751,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI751=\"\",\"\",IF(AI751>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI751<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D751=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D751,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D751,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK751=\"\",\"\",IF(AK751>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK751<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D751=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D751,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D751,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM751=\"\",\"\",IF(AM751>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM751<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D751=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D751,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D751,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D751,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D751=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D751,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ751=\"\",\"\",IF(AQ751<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ751>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS751=\"\",\"\",AS751<1.5,\"High impact\",AS751>2.5,\"Low impact\",AND(AS751>=1.5,AS751<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS751=\"\",\"\",AS751>2.5,1,AND(AS751>=1.5,AS751<=2.5),2,AS751<1.5,3)","v":""},null,{"$f":"IF(B751=\"\",\"\",IF(OR(AE751=\"\",AT751=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE751,AU751)))","v":""}]
[{"$f":"IF('Census match'!A751=\"\",\"\",'Census match'!A751)","v":""},{"$f":"IF('Census match'!B751=\"\",\"\",'Census match'!B751)","v":""},{"$f":"IF(AND(NOT(A752=\"\"),'Census match'!E751=\"\"),\"No Census match\",'Census match'!E751)","v":""},{"$f":"'Census match'!J751","v":""},{"$f":"IF($D752=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D752,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D752=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D752,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C751=\"\",D752=\"\"),\"\",'Facility data'!C751)","v":""},{"$f":"IF(ISNUMBER($G752),IF($G752<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G752)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G752)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),('Cost models'!$F$4+'Cost models'!$E$4*$G752)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),IF($G752<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G752)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G752)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),IF($G752<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G752)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G752)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),_xlfn.IFS(AND($G752<='Cost models'!$C$7,$G752>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G752)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G752<='Cost models'!$C$7,$G752<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G752)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G752>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G752)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),IF($G752<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G752)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G752)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),_xlfn.IFS($G752<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G752)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G752>'Cost models'!$C$9,$G752<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G752)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G752>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G752)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G752),IF($G752<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G752)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G752)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B752=\"\",\"\",IF(ISNUMBER('Facility data'!D751),'Facility data'!D751,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D752)*ISNUMBER('Facility data'!$C751))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D752,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D752,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D752,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W752=\"\",\"\",W752=1,\"Low impact\",W752=2,\"Mid-range impact\",W752=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U752=\"\",\"\",U752<0.01,1,AND(U752>=0.01,U752<=0.02),2,U752>0.02,3)","v":""},null,{"$f":"IF(T752=\"\",\"\",T752/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ752)+(0.0062454442*$Y752)+(-0.0005191748*($AQ752*$Y752))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ752)+(0.0062454442*$Y752)+(-0.0005191748*($AQ752*$Y752))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ752)+(0.0062454442*$Y752)+(-0.0005191748*($AQ752*$Y752))),\"\")","v":""},{"$f":"_xlfn.IFS(Z752=\"\",\"\",Z752<1.5,\"Weak\",AND(Z752>=1.5,Z752<=2.5),\"Mid-Range\",Z752>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z752=\"\",\"\",Z752<1.5,1,AND(Z752>=1.5,Z752<=2.5),2,Z752>2.5,3)","v":""},null,{"$f":"IF(OR(W752=\"\",AB752=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB752,W752))","v":""},{"$f":"_xlfn.IFS(AD752=\"\",\"\",AD752=\"Impact Not Likely to be Substantial\",1,AD752=\"Impact Unclear\",2,AD752=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D752=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D752,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG752=\"\",\"\",IF(AG752>National_B_tables[Column3]*1.25,3,IF(AG752<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D752=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D752,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D752,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI752=\"\",\"\",IF(AI752>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI752<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D752=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D752,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D752,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK752=\"\",\"\",IF(AK752>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK752<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D752=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D752,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D752,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM752=\"\",\"\",IF(AM752>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM752<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D752=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D752,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D752,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D752,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D752=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D752,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ752=\"\",\"\",IF(AQ752<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ752>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS752=\"\",\"\",AS752<1.5,\"High impact\",AS752>2.5,\"Low impact\",AND(AS752>=1.5,AS752<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS752=\"\",\"\",AS752>2.5,1,AND(AS752>=1.5,AS752<=2.5),2,AS752<1.5,3)","v":""},null,{"$f":"IF(B752=\"\",\"\",IF(OR(AE752=\"\",AT752=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE752,AU752)))","v":""}]
[{"$f":"IF('Census match'!A752=\"\",\"\",'Census match'!A752)","v":""},{"$f":"IF('Census match'!B752=\"\",\"\",'Census match'!B752)","v":""},{"$f":"IF(AND(NOT(A753=\"\"),'Census match'!E752=\"\"),\"No Census match\",'Census match'!E752)","v":""},{"$f":"'Census match'!J752","v":""},{"$f":"IF($D753=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D753,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D753=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D753,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C752=\"\",D753=\"\"),\"\",'Facility data'!C752)","v":""},{"$f":"IF(ISNUMBER($G753),IF($G753<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G753)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G753)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),('Cost models'!$F$4+'Cost models'!$E$4*$G753)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),IF($G753<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G753)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G753)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),IF($G753<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G753)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G753)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),_xlfn.IFS(AND($G753<='Cost models'!$C$7,$G753>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G753)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G753<='Cost models'!$C$7,$G753<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G753)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G753>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G753)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),IF($G753<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G753)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G753)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),_xlfn.IFS($G753<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G753)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G753>'Cost models'!$C$9,$G753<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G753)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G753>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G753)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G753),IF($G753<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G753)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G753)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B753=\"\",\"\",IF(ISNUMBER('Facility data'!D752),'Facility data'!D752,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D753)*ISNUMBER('Facility data'!$C752))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D753,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D753,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D753,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W753=\"\",\"\",W753=1,\"Low impact\",W753=2,\"Mid-range impact\",W753=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U753=\"\",\"\",U753<0.01,1,AND(U753>=0.01,U753<=0.02),2,U753>0.02,3)","v":""},null,{"$f":"IF(T753=\"\",\"\",T753/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ753)+(0.0062454442*$Y753)+(-0.0005191748*($AQ753*$Y753))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ753)+(0.0062454442*$Y753)+(-0.0005191748*($AQ753*$Y753))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ753)+(0.0062454442*$Y753)+(-0.0005191748*($AQ753*$Y753))),\"\")","v":""},{"$f":"_xlfn.IFS(Z753=\"\",\"\",Z753<1.5,\"Weak\",AND(Z753>=1.5,Z753<=2.5),\"Mid-Range\",Z753>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z753=\"\",\"\",Z753<1.5,1,AND(Z753>=1.5,Z753<=2.5),2,Z753>2.5,3)","v":""},null,{"$f":"IF(OR(W753=\"\",AB753=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB753,W753))","v":""},{"$f":"_xlfn.IFS(AD753=\"\",\"\",AD753=\"Impact Not Likely to be Substantial\",1,AD753=\"Impact Unclear\",2,AD753=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D753=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D753,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG753=\"\",\"\",IF(AG753>National_B_tables[Column3]*1.25,3,IF(AG753<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D753=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D753,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D753,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI753=\"\",\"\",IF(AI753>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI753<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D753=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D753,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D753,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK753=\"\",\"\",IF(AK753>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK753<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D753=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D753,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D753,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM753=\"\",\"\",IF(AM753>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM753<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D753=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D753,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D753,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D753,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D753=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D753,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ753=\"\",\"\",IF(AQ753<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ753>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS753=\"\",\"\",AS753<1.5,\"High impact\",AS753>2.5,\"Low impact\",AND(AS753>=1.5,AS753<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS753=\"\",\"\",AS753>2.5,1,AND(AS753>=1.5,AS753<=2.5),2,AS753<1.5,3)","v":""},null,{"$f":"IF(B753=\"\",\"\",IF(OR(AE753=\"\",AT753=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE753,AU753)))","v":""}]
[{"$f":"IF('Census match'!A753=\"\",\"\",'Census match'!A753)","v":""},{"$f":"IF('Census match'!B753=\"\",\"\",'Census match'!B753)","v":""},{"$f":"IF(AND(NOT(A754=\"\"),'Census match'!E753=\"\"),\"No Census match\",'Census match'!E753)","v":""},{"$f":"'Census match'!J753","v":""},{"$f":"IF($D754=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D754,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D754=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D754,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C753=\"\",D754=\"\"),\"\",'Facility data'!C753)","v":""},{"$f":"IF(ISNUMBER($G754),IF($G754<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G754)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G754)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),('Cost models'!$F$4+'Cost models'!$E$4*$G754)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),IF($G754<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G754)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G754)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),IF($G754<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G754)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G754)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),_xlfn.IFS(AND($G754<='Cost models'!$C$7,$G754>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G754)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G754<='Cost models'!$C$7,$G754<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G754)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G754>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G754)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),IF($G754<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G754)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G754)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),_xlfn.IFS($G754<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G754)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G754>'Cost models'!$C$9,$G754<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G754)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G754>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G754)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G754),IF($G754<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G754)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G754)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B754=\"\",\"\",IF(ISNUMBER('Facility data'!D753),'Facility data'!D753,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D754)*ISNUMBER('Facility data'!$C753))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D754,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D754,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D754,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W754=\"\",\"\",W754=1,\"Low impact\",W754=2,\"Mid-range impact\",W754=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U754=\"\",\"\",U754<0.01,1,AND(U754>=0.01,U754<=0.02),2,U754>0.02,3)","v":""},null,{"$f":"IF(T754=\"\",\"\",T754/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ754)+(0.0062454442*$Y754)+(-0.0005191748*($AQ754*$Y754))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ754)+(0.0062454442*$Y754)+(-0.0005191748*($AQ754*$Y754))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ754)+(0.0062454442*$Y754)+(-0.0005191748*($AQ754*$Y754))),\"\")","v":""},{"$f":"_xlfn.IFS(Z754=\"\",\"\",Z754<1.5,\"Weak\",AND(Z754>=1.5,Z754<=2.5),\"Mid-Range\",Z754>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z754=\"\",\"\",Z754<1.5,1,AND(Z754>=1.5,Z754<=2.5),2,Z754>2.5,3)","v":""},null,{"$f":"IF(OR(W754=\"\",AB754=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB754,W754))","v":""},{"$f":"_xlfn.IFS(AD754=\"\",\"\",AD754=\"Impact Not Likely to be Substantial\",1,AD754=\"Impact Unclear\",2,AD754=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D754=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D754,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG754=\"\",\"\",IF(AG754>National_B_tables[Column3]*1.25,3,IF(AG754<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D754=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D754,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D754,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI754=\"\",\"\",IF(AI754>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI754<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D754=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D754,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D754,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK754=\"\",\"\",IF(AK754>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK754<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D754=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D754,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D754,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM754=\"\",\"\",IF(AM754>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM754<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D754=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D754,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D754,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D754,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D754=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D754,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ754=\"\",\"\",IF(AQ754<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ754>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS754=\"\",\"\",AS754<1.5,\"High impact\",AS754>2.5,\"Low impact\",AND(AS754>=1.5,AS754<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS754=\"\",\"\",AS754>2.5,1,AND(AS754>=1.5,AS754<=2.5),2,AS754<1.5,3)","v":""},null,{"$f":"IF(B754=\"\",\"\",IF(OR(AE754=\"\",AT754=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE754,AU754)))","v":""}]
[{"$f":"IF('Census match'!A754=\"\",\"\",'Census match'!A754)","v":""},{"$f":"IF('Census match'!B754=\"\",\"\",'Census match'!B754)","v":""},{"$f":"IF(AND(NOT(A755=\"\"),'Census match'!E754=\"\"),\"No Census match\",'Census match'!E754)","v":""},{"$f":"'Census match'!J754","v":""},{"$f":"IF($D755=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D755,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D755=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D755,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C754=\"\",D755=\"\"),\"\",'Facility data'!C754)","v":""},{"$f":"IF(ISNUMBER($G755),IF($G755<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G755)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G755)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),('Cost models'!$F$4+'Cost models'!$E$4*$G755)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),IF($G755<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G755)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G755)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),IF($G755<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G755)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G755)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),_xlfn.IFS(AND($G755<='Cost models'!$C$7,$G755>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G755)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G755<='Cost models'!$C$7,$G755<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G755)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G755>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G755)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),IF($G755<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G755)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G755)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),_xlfn.IFS($G755<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G755)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G755>'Cost models'!$C$9,$G755<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G755)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G755>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G755)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G755),IF($G755<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G755)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G755)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B755=\"\",\"\",IF(ISNUMBER('Facility data'!D754),'Facility data'!D754,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D755)*ISNUMBER('Facility data'!$C754))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D755,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D755,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D755,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W755=\"\",\"\",W755=1,\"Low impact\",W755=2,\"Mid-range impact\",W755=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U755=\"\",\"\",U755<0.01,1,AND(U755>=0.01,U755<=0.02),2,U755>0.02,3)","v":""},null,{"$f":"IF(T755=\"\",\"\",T755/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ755)+(0.0062454442*$Y755)+(-0.0005191748*($AQ755*$Y755))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ755)+(0.0062454442*$Y755)+(-0.0005191748*($AQ755*$Y755))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ755)+(0.0062454442*$Y755)+(-0.0005191748*($AQ755*$Y755))),\"\")","v":""},{"$f":"_xlfn.IFS(Z755=\"\",\"\",Z755<1.5,\"Weak\",AND(Z755>=1.5,Z755<=2.5),\"Mid-Range\",Z755>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z755=\"\",\"\",Z755<1.5,1,AND(Z755>=1.5,Z755<=2.5),2,Z755>2.5,3)","v":""},null,{"$f":"IF(OR(W755=\"\",AB755=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB755,W755))","v":""},{"$f":"_xlfn.IFS(AD755=\"\",\"\",AD755=\"Impact Not Likely to be Substantial\",1,AD755=\"Impact Unclear\",2,AD755=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D755=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D755,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG755=\"\",\"\",IF(AG755>National_B_tables[Column3]*1.25,3,IF(AG755<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D755=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D755,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D755,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI755=\"\",\"\",IF(AI755>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI755<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D755=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D755,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D755,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK755=\"\",\"\",IF(AK755>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK755<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D755=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D755,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D755,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM755=\"\",\"\",IF(AM755>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM755<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D755=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D755,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D755,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D755,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D755=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D755,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ755=\"\",\"\",IF(AQ755<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ755>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS755=\"\",\"\",AS755<1.5,\"High impact\",AS755>2.5,\"Low impact\",AND(AS755>=1.5,AS755<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS755=\"\",\"\",AS755>2.5,1,AND(AS755>=1.5,AS755<=2.5),2,AS755<1.5,3)","v":""},null,{"$f":"IF(B755=\"\",\"\",IF(OR(AE755=\"\",AT755=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE755,AU755)))","v":""}]
[{"$f":"IF('Census match'!A755=\"\",\"\",'Census match'!A755)","v":""},{"$f":"IF('Census match'!B755=\"\",\"\",'Census match'!B755)","v":""},{"$f":"IF(AND(NOT(A756=\"\"),'Census match'!E755=\"\"),\"No Census match\",'Census match'!E755)","v":""},{"$f":"'Census match'!J755","v":""},{"$f":"IF($D756=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D756,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D756=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D756,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C755=\"\",D756=\"\"),\"\",'Facility data'!C755)","v":""},{"$f":"IF(ISNUMBER($G756),IF($G756<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G756)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G756)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),('Cost models'!$F$4+'Cost models'!$E$4*$G756)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),IF($G756<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G756)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G756)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),IF($G756<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G756)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G756)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),_xlfn.IFS(AND($G756<='Cost models'!$C$7,$G756>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G756)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G756<='Cost models'!$C$7,$G756<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G756)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G756>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G756)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),IF($G756<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G756)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G756)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),_xlfn.IFS($G756<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G756)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G756>'Cost models'!$C$9,$G756<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G756)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G756>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G756)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G756),IF($G756<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G756)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G756)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B756=\"\",\"\",IF(ISNUMBER('Facility data'!D755),'Facility data'!D755,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D756)*ISNUMBER('Facility data'!$C755))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D756,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D756,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D756,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W756=\"\",\"\",W756=1,\"Low impact\",W756=2,\"Mid-range impact\",W756=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U756=\"\",\"\",U756<0.01,1,AND(U756>=0.01,U756<=0.02),2,U756>0.02,3)","v":""},null,{"$f":"IF(T756=\"\",\"\",T756/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ756)+(0.0062454442*$Y756)+(-0.0005191748*($AQ756*$Y756))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ756)+(0.0062454442*$Y756)+(-0.0005191748*($AQ756*$Y756))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ756)+(0.0062454442*$Y756)+(-0.0005191748*($AQ756*$Y756))),\"\")","v":""},{"$f":"_xlfn.IFS(Z756=\"\",\"\",Z756<1.5,\"Weak\",AND(Z756>=1.5,Z756<=2.5),\"Mid-Range\",Z756>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z756=\"\",\"\",Z756<1.5,1,AND(Z756>=1.5,Z756<=2.5),2,Z756>2.5,3)","v":""},null,{"$f":"IF(OR(W756=\"\",AB756=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB756,W756))","v":""},{"$f":"_xlfn.IFS(AD756=\"\",\"\",AD756=\"Impact Not Likely to be Substantial\",1,AD756=\"Impact Unclear\",2,AD756=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D756=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D756,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG756=\"\",\"\",IF(AG756>National_B_tables[Column3]*1.25,3,IF(AG756<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D756=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D756,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D756,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI756=\"\",\"\",IF(AI756>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI756<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D756=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D756,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D756,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK756=\"\",\"\",IF(AK756>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK756<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D756=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D756,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D756,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM756=\"\",\"\",IF(AM756>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM756<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D756=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D756,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D756,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D756,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D756=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D756,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ756=\"\",\"\",IF(AQ756<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ756>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS756=\"\",\"\",AS756<1.5,\"High impact\",AS756>2.5,\"Low impact\",AND(AS756>=1.5,AS756<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS756=\"\",\"\",AS756>2.5,1,AND(AS756>=1.5,AS756<=2.5),2,AS756<1.5,3)","v":""},null,{"$f":"IF(B756=\"\",\"\",IF(OR(AE756=\"\",AT756=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE756,AU756)))","v":""}]
[{"$f":"IF('Census match'!A756=\"\",\"\",'Census match'!A756)","v":""},{"$f":"IF('Census match'!B756=\"\",\"\",'Census match'!B756)","v":""},{"$f":"IF(AND(NOT(A757=\"\"),'Census match'!E756=\"\"),\"No Census match\",'Census match'!E756)","v":""},{"$f":"'Census match'!J756","v":""},{"$f":"IF($D757=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D757,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D757=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D757,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C756=\"\",D757=\"\"),\"\",'Facility data'!C756)","v":""},{"$f":"IF(ISNUMBER($G757),IF($G757<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G757)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G757)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),('Cost models'!$F$4+'Cost models'!$E$4*$G757)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),IF($G757<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G757)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G757)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),IF($G757<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G757)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G757)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),_xlfn.IFS(AND($G757<='Cost models'!$C$7,$G757>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G757)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G757<='Cost models'!$C$7,$G757<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G757)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G757>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G757)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),IF($G757<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G757)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G757)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),_xlfn.IFS($G757<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G757)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G757>'Cost models'!$C$9,$G757<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G757)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G757>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G757)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G757),IF($G757<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G757)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G757)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B757=\"\",\"\",IF(ISNUMBER('Facility data'!D756),'Facility data'!D756,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D757)*ISNUMBER('Facility data'!$C756))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D757,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D757,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D757,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W757=\"\",\"\",W757=1,\"Low impact\",W757=2,\"Mid-range impact\",W757=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U757=\"\",\"\",U757<0.01,1,AND(U757>=0.01,U757<=0.02),2,U757>0.02,3)","v":""},null,{"$f":"IF(T757=\"\",\"\",T757/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ757)+(0.0062454442*$Y757)+(-0.0005191748*($AQ757*$Y757))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ757)+(0.0062454442*$Y757)+(-0.0005191748*($AQ757*$Y757))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ757)+(0.0062454442*$Y757)+(-0.0005191748*($AQ757*$Y757))),\"\")","v":""},{"$f":"_xlfn.IFS(Z757=\"\",\"\",Z757<1.5,\"Weak\",AND(Z757>=1.5,Z757<=2.5),\"Mid-Range\",Z757>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z757=\"\",\"\",Z757<1.5,1,AND(Z757>=1.5,Z757<=2.5),2,Z757>2.5,3)","v":""},null,{"$f":"IF(OR(W757=\"\",AB757=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB757,W757))","v":""},{"$f":"_xlfn.IFS(AD757=\"\",\"\",AD757=\"Impact Not Likely to be Substantial\",1,AD757=\"Impact Unclear\",2,AD757=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D757=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D757,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG757=\"\",\"\",IF(AG757>National_B_tables[Column3]*1.25,3,IF(AG757<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D757=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D757,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D757,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI757=\"\",\"\",IF(AI757>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI757<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D757=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D757,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D757,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK757=\"\",\"\",IF(AK757>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK757<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D757=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D757,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D757,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM757=\"\",\"\",IF(AM757>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM757<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D757=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D757,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D757,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D757,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D757=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D757,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ757=\"\",\"\",IF(AQ757<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ757>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS757=\"\",\"\",AS757<1.5,\"High impact\",AS757>2.5,\"Low impact\",AND(AS757>=1.5,AS757<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS757=\"\",\"\",AS757>2.5,1,AND(AS757>=1.5,AS757<=2.5),2,AS757<1.5,3)","v":""},null,{"$f":"IF(B757=\"\",\"\",IF(OR(AE757=\"\",AT757=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE757,AU757)))","v":""}]
[{"$f":"IF('Census match'!A757=\"\",\"\",'Census match'!A757)","v":""},{"$f":"IF('Census match'!B757=\"\",\"\",'Census match'!B757)","v":""},{"$f":"IF(AND(NOT(A758=\"\"),'Census match'!E757=\"\"),\"No Census match\",'Census match'!E757)","v":""},{"$f":"'Census match'!J757","v":""},{"$f":"IF($D758=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D758,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D758=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D758,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C757=\"\",D758=\"\"),\"\",'Facility data'!C757)","v":""},{"$f":"IF(ISNUMBER($G758),IF($G758<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G758)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G758)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),('Cost models'!$F$4+'Cost models'!$E$4*$G758)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),IF($G758<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G758)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G758)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),IF($G758<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G758)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G758)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),_xlfn.IFS(AND($G758<='Cost models'!$C$7,$G758>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G758)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G758<='Cost models'!$C$7,$G758<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G758)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G758>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G758)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),IF($G758<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G758)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G758)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),_xlfn.IFS($G758<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G758)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G758>'Cost models'!$C$9,$G758<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G758)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G758>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G758)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G758),IF($G758<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G758)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G758)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B758=\"\",\"\",IF(ISNUMBER('Facility data'!D757),'Facility data'!D757,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D758)*ISNUMBER('Facility data'!$C757))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D758,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D758,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D758,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W758=\"\",\"\",W758=1,\"Low impact\",W758=2,\"Mid-range impact\",W758=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U758=\"\",\"\",U758<0.01,1,AND(U758>=0.01,U758<=0.02),2,U758>0.02,3)","v":""},null,{"$f":"IF(T758=\"\",\"\",T758/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ758)+(0.0062454442*$Y758)+(-0.0005191748*($AQ758*$Y758))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ758)+(0.0062454442*$Y758)+(-0.0005191748*($AQ758*$Y758))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ758)+(0.0062454442*$Y758)+(-0.0005191748*($AQ758*$Y758))),\"\")","v":""},{"$f":"_xlfn.IFS(Z758=\"\",\"\",Z758<1.5,\"Weak\",AND(Z758>=1.5,Z758<=2.5),\"Mid-Range\",Z758>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z758=\"\",\"\",Z758<1.5,1,AND(Z758>=1.5,Z758<=2.5),2,Z758>2.5,3)","v":""},null,{"$f":"IF(OR(W758=\"\",AB758=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB758,W758))","v":""},{"$f":"_xlfn.IFS(AD758=\"\",\"\",AD758=\"Impact Not Likely to be Substantial\",1,AD758=\"Impact Unclear\",2,AD758=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D758=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D758,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG758=\"\",\"\",IF(AG758>National_B_tables[Column3]*1.25,3,IF(AG758<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D758=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D758,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D758,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI758=\"\",\"\",IF(AI758>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI758<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D758=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D758,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D758,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK758=\"\",\"\",IF(AK758>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK758<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D758=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D758,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D758,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM758=\"\",\"\",IF(AM758>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM758<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D758=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D758,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D758,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D758,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D758=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D758,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ758=\"\",\"\",IF(AQ758<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ758>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS758=\"\",\"\",AS758<1.5,\"High impact\",AS758>2.5,\"Low impact\",AND(AS758>=1.5,AS758<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS758=\"\",\"\",AS758>2.5,1,AND(AS758>=1.5,AS758<=2.5),2,AS758<1.5,3)","v":""},null,{"$f":"IF(B758=\"\",\"\",IF(OR(AE758=\"\",AT758=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE758,AU758)))","v":""}]
[{"$f":"IF('Census match'!A758=\"\",\"\",'Census match'!A758)","v":""},{"$f":"IF('Census match'!B758=\"\",\"\",'Census match'!B758)","v":""},{"$f":"IF(AND(NOT(A759=\"\"),'Census match'!E758=\"\"),\"No Census match\",'Census match'!E758)","v":""},{"$f":"'Census match'!J758","v":""},{"$f":"IF($D759=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D759,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D759=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D759,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C758=\"\",D759=\"\"),\"\",'Facility data'!C758)","v":""},{"$f":"IF(ISNUMBER($G759),IF($G759<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G759)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G759)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),('Cost models'!$F$4+'Cost models'!$E$4*$G759)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),IF($G759<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G759)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G759)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),IF($G759<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G759)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G759)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),_xlfn.IFS(AND($G759<='Cost models'!$C$7,$G759>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G759)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G759<='Cost models'!$C$7,$G759<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G759)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G759>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G759)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),IF($G759<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G759)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G759)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),_xlfn.IFS($G759<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G759)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G759>'Cost models'!$C$9,$G759<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G759)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G759>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G759)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G759),IF($G759<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G759)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G759)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B759=\"\",\"\",IF(ISNUMBER('Facility data'!D758),'Facility data'!D758,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D759)*ISNUMBER('Facility data'!$C758))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D759,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D759,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D759,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W759=\"\",\"\",W759=1,\"Low impact\",W759=2,\"Mid-range impact\",W759=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U759=\"\",\"\",U759<0.01,1,AND(U759>=0.01,U759<=0.02),2,U759>0.02,3)","v":""},null,{"$f":"IF(T759=\"\",\"\",T759/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ759)+(0.0062454442*$Y759)+(-0.0005191748*($AQ759*$Y759))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ759)+(0.0062454442*$Y759)+(-0.0005191748*($AQ759*$Y759))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ759)+(0.0062454442*$Y759)+(-0.0005191748*($AQ759*$Y759))),\"\")","v":""},{"$f":"_xlfn.IFS(Z759=\"\",\"\",Z759<1.5,\"Weak\",AND(Z759>=1.5,Z759<=2.5),\"Mid-Range\",Z759>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z759=\"\",\"\",Z759<1.5,1,AND(Z759>=1.5,Z759<=2.5),2,Z759>2.5,3)","v":""},null,{"$f":"IF(OR(W759=\"\",AB759=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB759,W759))","v":""},{"$f":"_xlfn.IFS(AD759=\"\",\"\",AD759=\"Impact Not Likely to be Substantial\",1,AD759=\"Impact Unclear\",2,AD759=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D759=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D759,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG759=\"\",\"\",IF(AG759>National_B_tables[Column3]*1.25,3,IF(AG759<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D759=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D759,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D759,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI759=\"\",\"\",IF(AI759>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI759<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D759=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D759,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D759,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK759=\"\",\"\",IF(AK759>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK759<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D759=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D759,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D759,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM759=\"\",\"\",IF(AM759>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM759<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D759=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D759,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D759,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D759,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D759=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D759,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ759=\"\",\"\",IF(AQ759<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ759>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS759=\"\",\"\",AS759<1.5,\"High impact\",AS759>2.5,\"Low impact\",AND(AS759>=1.5,AS759<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS759=\"\",\"\",AS759>2.5,1,AND(AS759>=1.5,AS759<=2.5),2,AS759<1.5,3)","v":""},null,{"$f":"IF(B759=\"\",\"\",IF(OR(AE759=\"\",AT759=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE759,AU759)))","v":""}]
[{"$f":"IF('Census match'!A759=\"\",\"\",'Census match'!A759)","v":""},{"$f":"IF('Census match'!B759=\"\",\"\",'Census match'!B759)","v":""},{"$f":"IF(AND(NOT(A760=\"\"),'Census match'!E759=\"\"),\"No Census match\",'Census match'!E759)","v":""},{"$f":"'Census match'!J759","v":""},{"$f":"IF($D760=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D760,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D760=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D760,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C759=\"\",D760=\"\"),\"\",'Facility data'!C759)","v":""},{"$f":"IF(ISNUMBER($G760),IF($G760<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G760)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G760)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),('Cost models'!$F$4+'Cost models'!$E$4*$G760)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),IF($G760<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G760)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G760)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),IF($G760<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G760)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G760)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),_xlfn.IFS(AND($G760<='Cost models'!$C$7,$G760>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G760)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G760<='Cost models'!$C$7,$G760<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G760)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G760>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G760)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),IF($G760<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G760)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G760)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),_xlfn.IFS($G760<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G760)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G760>'Cost models'!$C$9,$G760<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G760)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G760>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G760)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G760),IF($G760<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G760)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G760)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B760=\"\",\"\",IF(ISNUMBER('Facility data'!D759),'Facility data'!D759,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D760)*ISNUMBER('Facility data'!$C759))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D760,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D760,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D760,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W760=\"\",\"\",W760=1,\"Low impact\",W760=2,\"Mid-range impact\",W760=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U760=\"\",\"\",U760<0.01,1,AND(U760>=0.01,U760<=0.02),2,U760>0.02,3)","v":""},null,{"$f":"IF(T760=\"\",\"\",T760/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ760)+(0.0062454442*$Y760)+(-0.0005191748*($AQ760*$Y760))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ760)+(0.0062454442*$Y760)+(-0.0005191748*($AQ760*$Y760))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ760)+(0.0062454442*$Y760)+(-0.0005191748*($AQ760*$Y760))),\"\")","v":""},{"$f":"_xlfn.IFS(Z760=\"\",\"\",Z760<1.5,\"Weak\",AND(Z760>=1.5,Z760<=2.5),\"Mid-Range\",Z760>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z760=\"\",\"\",Z760<1.5,1,AND(Z760>=1.5,Z760<=2.5),2,Z760>2.5,3)","v":""},null,{"$f":"IF(OR(W760=\"\",AB760=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB760,W760))","v":""},{"$f":"_xlfn.IFS(AD760=\"\",\"\",AD760=\"Impact Not Likely to be Substantial\",1,AD760=\"Impact Unclear\",2,AD760=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D760=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D760,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG760=\"\",\"\",IF(AG760>National_B_tables[Column3]*1.25,3,IF(AG760<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D760=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D760,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D760,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI760=\"\",\"\",IF(AI760>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI760<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D760=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D760,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D760,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK760=\"\",\"\",IF(AK760>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK760<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D760=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D760,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D760,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM760=\"\",\"\",IF(AM760>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM760<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D760=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D760,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D760,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D760,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D760=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D760,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ760=\"\",\"\",IF(AQ760<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ760>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS760=\"\",\"\",AS760<1.5,\"High impact\",AS760>2.5,\"Low impact\",AND(AS760>=1.5,AS760<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS760=\"\",\"\",AS760>2.5,1,AND(AS760>=1.5,AS760<=2.5),2,AS760<1.5,3)","v":""},null,{"$f":"IF(B760=\"\",\"\",IF(OR(AE760=\"\",AT760=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE760,AU760)))","v":""}]
[{"$f":"IF('Census match'!A760=\"\",\"\",'Census match'!A760)","v":""},{"$f":"IF('Census match'!B760=\"\",\"\",'Census match'!B760)","v":""},{"$f":"IF(AND(NOT(A761=\"\"),'Census match'!E760=\"\"),\"No Census match\",'Census match'!E760)","v":""},{"$f":"'Census match'!J760","v":""},{"$f":"IF($D761=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D761,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D761=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D761,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C760=\"\",D761=\"\"),\"\",'Facility data'!C760)","v":""},{"$f":"IF(ISNUMBER($G761),IF($G761<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G761)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G761)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),('Cost models'!$F$4+'Cost models'!$E$4*$G761)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),IF($G761<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G761)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G761)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),IF($G761<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G761)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G761)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),_xlfn.IFS(AND($G761<='Cost models'!$C$7,$G761>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G761)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G761<='Cost models'!$C$7,$G761<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G761)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G761>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G761)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),IF($G761<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G761)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G761)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),_xlfn.IFS($G761<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G761)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G761>'Cost models'!$C$9,$G761<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G761)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G761>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G761)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G761),IF($G761<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G761)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G761)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B761=\"\",\"\",IF(ISNUMBER('Facility data'!D760),'Facility data'!D760,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D761)*ISNUMBER('Facility data'!$C760))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D761,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D761,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D761,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W761=\"\",\"\",W761=1,\"Low impact\",W761=2,\"Mid-range impact\",W761=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U761=\"\",\"\",U761<0.01,1,AND(U761>=0.01,U761<=0.02),2,U761>0.02,3)","v":""},null,{"$f":"IF(T761=\"\",\"\",T761/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ761)+(0.0062454442*$Y761)+(-0.0005191748*($AQ761*$Y761))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ761)+(0.0062454442*$Y761)+(-0.0005191748*($AQ761*$Y761))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ761)+(0.0062454442*$Y761)+(-0.0005191748*($AQ761*$Y761))),\"\")","v":""},{"$f":"_xlfn.IFS(Z761=\"\",\"\",Z761<1.5,\"Weak\",AND(Z761>=1.5,Z761<=2.5),\"Mid-Range\",Z761>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z761=\"\",\"\",Z761<1.5,1,AND(Z761>=1.5,Z761<=2.5),2,Z761>2.5,3)","v":""},null,{"$f":"IF(OR(W761=\"\",AB761=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB761,W761))","v":""},{"$f":"_xlfn.IFS(AD761=\"\",\"\",AD761=\"Impact Not Likely to be Substantial\",1,AD761=\"Impact Unclear\",2,AD761=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D761=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D761,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG761=\"\",\"\",IF(AG761>National_B_tables[Column3]*1.25,3,IF(AG761<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D761=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D761,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D761,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI761=\"\",\"\",IF(AI761>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI761<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D761=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D761,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D761,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK761=\"\",\"\",IF(AK761>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK761<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D761=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D761,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D761,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM761=\"\",\"\",IF(AM761>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM761<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D761=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D761,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D761,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D761,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D761=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D761,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ761=\"\",\"\",IF(AQ761<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ761>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS761=\"\",\"\",AS761<1.5,\"High impact\",AS761>2.5,\"Low impact\",AND(AS761>=1.5,AS761<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS761=\"\",\"\",AS761>2.5,1,AND(AS761>=1.5,AS761<=2.5),2,AS761<1.5,3)","v":""},null,{"$f":"IF(B761=\"\",\"\",IF(OR(AE761=\"\",AT761=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE761,AU761)))","v":""}]
[{"$f":"IF('Census match'!A761=\"\",\"\",'Census match'!A761)","v":""},{"$f":"IF('Census match'!B761=\"\",\"\",'Census match'!B761)","v":""},{"$f":"IF(AND(NOT(A762=\"\"),'Census match'!E761=\"\"),\"No Census match\",'Census match'!E761)","v":""},{"$f":"'Census match'!J761","v":""},{"$f":"IF($D762=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D762,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D762=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D762,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C761=\"\",D762=\"\"),\"\",'Facility data'!C761)","v":""},{"$f":"IF(ISNUMBER($G762),IF($G762<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G762)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G762)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),('Cost models'!$F$4+'Cost models'!$E$4*$G762)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),IF($G762<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G762)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G762)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),IF($G762<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G762)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G762)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),_xlfn.IFS(AND($G762<='Cost models'!$C$7,$G762>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G762)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G762<='Cost models'!$C$7,$G762<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G762)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G762>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G762)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),IF($G762<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G762)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G762)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),_xlfn.IFS($G762<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G762)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G762>'Cost models'!$C$9,$G762<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G762)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G762>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G762)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G762),IF($G762<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G762)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G762)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B762=\"\",\"\",IF(ISNUMBER('Facility data'!D761),'Facility data'!D761,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D762)*ISNUMBER('Facility data'!$C761))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D762,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D762,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D762,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W762=\"\",\"\",W762=1,\"Low impact\",W762=2,\"Mid-range impact\",W762=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U762=\"\",\"\",U762<0.01,1,AND(U762>=0.01,U762<=0.02),2,U762>0.02,3)","v":""},null,{"$f":"IF(T762=\"\",\"\",T762/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ762)+(0.0062454442*$Y762)+(-0.0005191748*($AQ762*$Y762))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ762)+(0.0062454442*$Y762)+(-0.0005191748*($AQ762*$Y762))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ762)+(0.0062454442*$Y762)+(-0.0005191748*($AQ762*$Y762))),\"\")","v":""},{"$f":"_xlfn.IFS(Z762=\"\",\"\",Z762<1.5,\"Weak\",AND(Z762>=1.5,Z762<=2.5),\"Mid-Range\",Z762>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z762=\"\",\"\",Z762<1.5,1,AND(Z762>=1.5,Z762<=2.5),2,Z762>2.5,3)","v":""},null,{"$f":"IF(OR(W762=\"\",AB762=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB762,W762))","v":""},{"$f":"_xlfn.IFS(AD762=\"\",\"\",AD762=\"Impact Not Likely to be Substantial\",1,AD762=\"Impact Unclear\",2,AD762=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D762=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D762,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG762=\"\",\"\",IF(AG762>National_B_tables[Column3]*1.25,3,IF(AG762<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D762=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D762,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D762,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI762=\"\",\"\",IF(AI762>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI762<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D762=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D762,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D762,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK762=\"\",\"\",IF(AK762>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK762<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D762=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D762,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D762,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM762=\"\",\"\",IF(AM762>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM762<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D762=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D762,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D762,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D762,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D762=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D762,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ762=\"\",\"\",IF(AQ762<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ762>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS762=\"\",\"\",AS762<1.5,\"High impact\",AS762>2.5,\"Low impact\",AND(AS762>=1.5,AS762<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS762=\"\",\"\",AS762>2.5,1,AND(AS762>=1.5,AS762<=2.5),2,AS762<1.5,3)","v":""},null,{"$f":"IF(B762=\"\",\"\",IF(OR(AE762=\"\",AT762=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE762,AU762)))","v":""}]
[{"$f":"IF('Census match'!A762=\"\",\"\",'Census match'!A762)","v":""},{"$f":"IF('Census match'!B762=\"\",\"\",'Census match'!B762)","v":""},{"$f":"IF(AND(NOT(A763=\"\"),'Census match'!E762=\"\"),\"No Census match\",'Census match'!E762)","v":""},{"$f":"'Census match'!J762","v":""},{"$f":"IF($D763=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D763,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D763=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D763,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C762=\"\",D763=\"\"),\"\",'Facility data'!C762)","v":""},{"$f":"IF(ISNUMBER($G763),IF($G763<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G763)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G763)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),('Cost models'!$F$4+'Cost models'!$E$4*$G763)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),IF($G763<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G763)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G763)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),IF($G763<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G763)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G763)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),_xlfn.IFS(AND($G763<='Cost models'!$C$7,$G763>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G763)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G763<='Cost models'!$C$7,$G763<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G763)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G763>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G763)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),IF($G763<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G763)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G763)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),_xlfn.IFS($G763<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G763)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G763>'Cost models'!$C$9,$G763<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G763)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G763>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G763)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G763),IF($G763<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G763)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G763)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B763=\"\",\"\",IF(ISNUMBER('Facility data'!D762),'Facility data'!D762,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D763)*ISNUMBER('Facility data'!$C762))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D763,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D763,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D763,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W763=\"\",\"\",W763=1,\"Low impact\",W763=2,\"Mid-range impact\",W763=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U763=\"\",\"\",U763<0.01,1,AND(U763>=0.01,U763<=0.02),2,U763>0.02,3)","v":""},null,{"$f":"IF(T763=\"\",\"\",T763/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ763)+(0.0062454442*$Y763)+(-0.0005191748*($AQ763*$Y763))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ763)+(0.0062454442*$Y763)+(-0.0005191748*($AQ763*$Y763))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ763)+(0.0062454442*$Y763)+(-0.0005191748*($AQ763*$Y763))),\"\")","v":""},{"$f":"_xlfn.IFS(Z763=\"\",\"\",Z763<1.5,\"Weak\",AND(Z763>=1.5,Z763<=2.5),\"Mid-Range\",Z763>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z763=\"\",\"\",Z763<1.5,1,AND(Z763>=1.5,Z763<=2.5),2,Z763>2.5,3)","v":""},null,{"$f":"IF(OR(W763=\"\",AB763=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB763,W763))","v":""},{"$f":"_xlfn.IFS(AD763=\"\",\"\",AD763=\"Impact Not Likely to be Substantial\",1,AD763=\"Impact Unclear\",2,AD763=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D763=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D763,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG763=\"\",\"\",IF(AG763>National_B_tables[Column3]*1.25,3,IF(AG763<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D763=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D763,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D763,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI763=\"\",\"\",IF(AI763>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI763<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D763=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D763,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D763,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK763=\"\",\"\",IF(AK763>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK763<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D763=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D763,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D763,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM763=\"\",\"\",IF(AM763>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM763<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D763=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D763,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D763,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D763,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D763=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D763,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ763=\"\",\"\",IF(AQ763<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ763>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS763=\"\",\"\",AS763<1.5,\"High impact\",AS763>2.5,\"Low impact\",AND(AS763>=1.5,AS763<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS763=\"\",\"\",AS763>2.5,1,AND(AS763>=1.5,AS763<=2.5),2,AS763<1.5,3)","v":""},null,{"$f":"IF(B763=\"\",\"\",IF(OR(AE763=\"\",AT763=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE763,AU763)))","v":""}]
[{"$f":"IF('Census match'!A763=\"\",\"\",'Census match'!A763)","v":""},{"$f":"IF('Census match'!B763=\"\",\"\",'Census match'!B763)","v":""},{"$f":"IF(AND(NOT(A764=\"\"),'Census match'!E763=\"\"),\"No Census match\",'Census match'!E763)","v":""},{"$f":"'Census match'!J763","v":""},{"$f":"IF($D764=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D764,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D764=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D764,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C763=\"\",D764=\"\"),\"\",'Facility data'!C763)","v":""},{"$f":"IF(ISNUMBER($G764),IF($G764<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G764)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G764)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),('Cost models'!$F$4+'Cost models'!$E$4*$G764)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),IF($G764<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G764)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G764)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),IF($G764<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G764)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G764)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),_xlfn.IFS(AND($G764<='Cost models'!$C$7,$G764>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G764)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G764<='Cost models'!$C$7,$G764<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G764)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G764>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G764)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),IF($G764<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G764)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G764)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),_xlfn.IFS($G764<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G764)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G764>'Cost models'!$C$9,$G764<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G764)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G764>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G764)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G764),IF($G764<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G764)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G764)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B764=\"\",\"\",IF(ISNUMBER('Facility data'!D763),'Facility data'!D763,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D764)*ISNUMBER('Facility data'!$C763))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D764,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D764,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D764,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W764=\"\",\"\",W764=1,\"Low impact\",W764=2,\"Mid-range impact\",W764=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U764=\"\",\"\",U764<0.01,1,AND(U764>=0.01,U764<=0.02),2,U764>0.02,3)","v":""},null,{"$f":"IF(T764=\"\",\"\",T764/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ764)+(0.0062454442*$Y764)+(-0.0005191748*($AQ764*$Y764))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ764)+(0.0062454442*$Y764)+(-0.0005191748*($AQ764*$Y764))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ764)+(0.0062454442*$Y764)+(-0.0005191748*($AQ764*$Y764))),\"\")","v":""},{"$f":"_xlfn.IFS(Z764=\"\",\"\",Z764<1.5,\"Weak\",AND(Z764>=1.5,Z764<=2.5),\"Mid-Range\",Z764>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z764=\"\",\"\",Z764<1.5,1,AND(Z764>=1.5,Z764<=2.5),2,Z764>2.5,3)","v":""},null,{"$f":"IF(OR(W764=\"\",AB764=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB764,W764))","v":""},{"$f":"_xlfn.IFS(AD764=\"\",\"\",AD764=\"Impact Not Likely to be Substantial\",1,AD764=\"Impact Unclear\",2,AD764=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D764=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D764,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG764=\"\",\"\",IF(AG764>National_B_tables[Column3]*1.25,3,IF(AG764<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D764=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D764,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D764,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI764=\"\",\"\",IF(AI764>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI764<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D764=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D764,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D764,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK764=\"\",\"\",IF(AK764>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK764<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D764=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D764,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D764,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM764=\"\",\"\",IF(AM764>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM764<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D764=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D764,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D764,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D764,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D764=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D764,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ764=\"\",\"\",IF(AQ764<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ764>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS764=\"\",\"\",AS764<1.5,\"High impact\",AS764>2.5,\"Low impact\",AND(AS764>=1.5,AS764<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS764=\"\",\"\",AS764>2.5,1,AND(AS764>=1.5,AS764<=2.5),2,AS764<1.5,3)","v":""},null,{"$f":"IF(B764=\"\",\"\",IF(OR(AE764=\"\",AT764=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE764,AU764)))","v":""}]
[{"$f":"IF('Census match'!A764=\"\",\"\",'Census match'!A764)","v":""},{"$f":"IF('Census match'!B764=\"\",\"\",'Census match'!B764)","v":""},{"$f":"IF(AND(NOT(A765=\"\"),'Census match'!E764=\"\"),\"No Census match\",'Census match'!E764)","v":""},{"$f":"'Census match'!J764","v":""},{"$f":"IF($D765=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D765,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D765=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D765,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C764=\"\",D765=\"\"),\"\",'Facility data'!C764)","v":""},{"$f":"IF(ISNUMBER($G765),IF($G765<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G765)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G765)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),('Cost models'!$F$4+'Cost models'!$E$4*$G765)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),IF($G765<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G765)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G765)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),IF($G765<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G765)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G765)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),_xlfn.IFS(AND($G765<='Cost models'!$C$7,$G765>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G765)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G765<='Cost models'!$C$7,$G765<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G765)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G765>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G765)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),IF($G765<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G765)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G765)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),_xlfn.IFS($G765<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G765)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G765>'Cost models'!$C$9,$G765<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G765)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G765>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G765)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G765),IF($G765<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G765)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G765)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B765=\"\",\"\",IF(ISNUMBER('Facility data'!D764),'Facility data'!D764,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D765)*ISNUMBER('Facility data'!$C764))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D765,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D765,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D765,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W765=\"\",\"\",W765=1,\"Low impact\",W765=2,\"Mid-range impact\",W765=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U765=\"\",\"\",U765<0.01,1,AND(U765>=0.01,U765<=0.02),2,U765>0.02,3)","v":""},null,{"$f":"IF(T765=\"\",\"\",T765/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ765)+(0.0062454442*$Y765)+(-0.0005191748*($AQ765*$Y765))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ765)+(0.0062454442*$Y765)+(-0.0005191748*($AQ765*$Y765))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ765)+(0.0062454442*$Y765)+(-0.0005191748*($AQ765*$Y765))),\"\")","v":""},{"$f":"_xlfn.IFS(Z765=\"\",\"\",Z765<1.5,\"Weak\",AND(Z765>=1.5,Z765<=2.5),\"Mid-Range\",Z765>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z765=\"\",\"\",Z765<1.5,1,AND(Z765>=1.5,Z765<=2.5),2,Z765>2.5,3)","v":""},null,{"$f":"IF(OR(W765=\"\",AB765=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB765,W765))","v":""},{"$f":"_xlfn.IFS(AD765=\"\",\"\",AD765=\"Impact Not Likely to be Substantial\",1,AD765=\"Impact Unclear\",2,AD765=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D765=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D765,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG765=\"\",\"\",IF(AG765>National_B_tables[Column3]*1.25,3,IF(AG765<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D765=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D765,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D765,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI765=\"\",\"\",IF(AI765>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI765<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D765=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D765,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D765,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK765=\"\",\"\",IF(AK765>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK765<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D765=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D765,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D765,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM765=\"\",\"\",IF(AM765>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM765<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D765=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D765,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D765,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D765,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D765=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D765,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ765=\"\",\"\",IF(AQ765<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ765>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS765=\"\",\"\",AS765<1.5,\"High impact\",AS765>2.5,\"Low impact\",AND(AS765>=1.5,AS765<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS765=\"\",\"\",AS765>2.5,1,AND(AS765>=1.5,AS765<=2.5),2,AS765<1.5,3)","v":""},null,{"$f":"IF(B765=\"\",\"\",IF(OR(AE765=\"\",AT765=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE765,AU765)))","v":""}]
[{"$f":"IF('Census match'!A765=\"\",\"\",'Census match'!A765)","v":""},{"$f":"IF('Census match'!B765=\"\",\"\",'Census match'!B765)","v":""},{"$f":"IF(AND(NOT(A766=\"\"),'Census match'!E765=\"\"),\"No Census match\",'Census match'!E765)","v":""},{"$f":"'Census match'!J765","v":""},{"$f":"IF($D766=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D766,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D766=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D766,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C765=\"\",D766=\"\"),\"\",'Facility data'!C765)","v":""},{"$f":"IF(ISNUMBER($G766),IF($G766<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G766)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G766)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),('Cost models'!$F$4+'Cost models'!$E$4*$G766)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),IF($G766<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G766)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G766)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),IF($G766<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G766)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G766)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),_xlfn.IFS(AND($G766<='Cost models'!$C$7,$G766>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G766)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G766<='Cost models'!$C$7,$G766<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G766)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G766>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G766)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),IF($G766<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G766)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G766)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),_xlfn.IFS($G766<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G766)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G766>'Cost models'!$C$9,$G766<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G766)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G766>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G766)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G766),IF($G766<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G766)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G766)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B766=\"\",\"\",IF(ISNUMBER('Facility data'!D765),'Facility data'!D765,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D766)*ISNUMBER('Facility data'!$C765))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D766,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D766,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D766,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W766=\"\",\"\",W766=1,\"Low impact\",W766=2,\"Mid-range impact\",W766=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U766=\"\",\"\",U766<0.01,1,AND(U766>=0.01,U766<=0.02),2,U766>0.02,3)","v":""},null,{"$f":"IF(T766=\"\",\"\",T766/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ766)+(0.0062454442*$Y766)+(-0.0005191748*($AQ766*$Y766))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ766)+(0.0062454442*$Y766)+(-0.0005191748*($AQ766*$Y766))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ766)+(0.0062454442*$Y766)+(-0.0005191748*($AQ766*$Y766))),\"\")","v":""},{"$f":"_xlfn.IFS(Z766=\"\",\"\",Z766<1.5,\"Weak\",AND(Z766>=1.5,Z766<=2.5),\"Mid-Range\",Z766>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z766=\"\",\"\",Z766<1.5,1,AND(Z766>=1.5,Z766<=2.5),2,Z766>2.5,3)","v":""},null,{"$f":"IF(OR(W766=\"\",AB766=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB766,W766))","v":""},{"$f":"_xlfn.IFS(AD766=\"\",\"\",AD766=\"Impact Not Likely to be Substantial\",1,AD766=\"Impact Unclear\",2,AD766=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D766=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D766,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG766=\"\",\"\",IF(AG766>National_B_tables[Column3]*1.25,3,IF(AG766<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D766=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D766,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D766,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI766=\"\",\"\",IF(AI766>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI766<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D766=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D766,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D766,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK766=\"\",\"\",IF(AK766>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK766<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D766=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D766,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D766,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM766=\"\",\"\",IF(AM766>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM766<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D766=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D766,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D766,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D766,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D766=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D766,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ766=\"\",\"\",IF(AQ766<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ766>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS766=\"\",\"\",AS766<1.5,\"High impact\",AS766>2.5,\"Low impact\",AND(AS766>=1.5,AS766<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS766=\"\",\"\",AS766>2.5,1,AND(AS766>=1.5,AS766<=2.5),2,AS766<1.5,3)","v":""},null,{"$f":"IF(B766=\"\",\"\",IF(OR(AE766=\"\",AT766=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE766,AU766)))","v":""}]
[{"$f":"IF('Census match'!A766=\"\",\"\",'Census match'!A766)","v":""},{"$f":"IF('Census match'!B766=\"\",\"\",'Census match'!B766)","v":""},{"$f":"IF(AND(NOT(A767=\"\"),'Census match'!E766=\"\"),\"No Census match\",'Census match'!E766)","v":""},{"$f":"'Census match'!J766","v":""},{"$f":"IF($D767=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D767,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D767=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D767,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C766=\"\",D767=\"\"),\"\",'Facility data'!C766)","v":""},{"$f":"IF(ISNUMBER($G767),IF($G767<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G767)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G767)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),('Cost models'!$F$4+'Cost models'!$E$4*$G767)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),IF($G767<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G767)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G767)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),IF($G767<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G767)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G767)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),_xlfn.IFS(AND($G767<='Cost models'!$C$7,$G767>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G767)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G767<='Cost models'!$C$7,$G767<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G767)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G767>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G767)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),IF($G767<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G767)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G767)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),_xlfn.IFS($G767<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G767)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G767>'Cost models'!$C$9,$G767<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G767)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G767>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G767)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G767),IF($G767<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G767)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G767)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B767=\"\",\"\",IF(ISNUMBER('Facility data'!D766),'Facility data'!D766,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D767)*ISNUMBER('Facility data'!$C766))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D767,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D767,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D767,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W767=\"\",\"\",W767=1,\"Low impact\",W767=2,\"Mid-range impact\",W767=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U767=\"\",\"\",U767<0.01,1,AND(U767>=0.01,U767<=0.02),2,U767>0.02,3)","v":""},null,{"$f":"IF(T767=\"\",\"\",T767/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ767)+(0.0062454442*$Y767)+(-0.0005191748*($AQ767*$Y767))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ767)+(0.0062454442*$Y767)+(-0.0005191748*($AQ767*$Y767))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ767)+(0.0062454442*$Y767)+(-0.0005191748*($AQ767*$Y767))),\"\")","v":""},{"$f":"_xlfn.IFS(Z767=\"\",\"\",Z767<1.5,\"Weak\",AND(Z767>=1.5,Z767<=2.5),\"Mid-Range\",Z767>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z767=\"\",\"\",Z767<1.5,1,AND(Z767>=1.5,Z767<=2.5),2,Z767>2.5,3)","v":""},null,{"$f":"IF(OR(W767=\"\",AB767=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB767,W767))","v":""},{"$f":"_xlfn.IFS(AD767=\"\",\"\",AD767=\"Impact Not Likely to be Substantial\",1,AD767=\"Impact Unclear\",2,AD767=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D767=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D767,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG767=\"\",\"\",IF(AG767>National_B_tables[Column3]*1.25,3,IF(AG767<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D767=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D767,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D767,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI767=\"\",\"\",IF(AI767>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI767<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D767=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D767,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D767,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK767=\"\",\"\",IF(AK767>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK767<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D767=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D767,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D767,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM767=\"\",\"\",IF(AM767>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM767<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D767=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D767,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D767,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D767,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D767=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D767,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ767=\"\",\"\",IF(AQ767<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ767>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS767=\"\",\"\",AS767<1.5,\"High impact\",AS767>2.5,\"Low impact\",AND(AS767>=1.5,AS767<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS767=\"\",\"\",AS767>2.5,1,AND(AS767>=1.5,AS767<=2.5),2,AS767<1.5,3)","v":""},null,{"$f":"IF(B767=\"\",\"\",IF(OR(AE767=\"\",AT767=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE767,AU767)))","v":""}]
[{"$f":"IF('Census match'!A767=\"\",\"\",'Census match'!A767)","v":""},{"$f":"IF('Census match'!B767=\"\",\"\",'Census match'!B767)","v":""},{"$f":"IF(AND(NOT(A768=\"\"),'Census match'!E767=\"\"),\"No Census match\",'Census match'!E767)","v":""},{"$f":"'Census match'!J767","v":""},{"$f":"IF($D768=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D768,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D768=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D768,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C767=\"\",D768=\"\"),\"\",'Facility data'!C767)","v":""},{"$f":"IF(ISNUMBER($G768),IF($G768<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G768)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G768)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),('Cost models'!$F$4+'Cost models'!$E$4*$G768)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),IF($G768<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G768)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G768)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),IF($G768<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G768)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G768)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),_xlfn.IFS(AND($G768<='Cost models'!$C$7,$G768>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G768)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G768<='Cost models'!$C$7,$G768<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G768)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G768>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G768)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),IF($G768<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G768)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G768)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),_xlfn.IFS($G768<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G768)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G768>'Cost models'!$C$9,$G768<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G768)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G768>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G768)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G768),IF($G768<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G768)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G768)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B768=\"\",\"\",IF(ISNUMBER('Facility data'!D767),'Facility data'!D767,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D768)*ISNUMBER('Facility data'!$C767))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D768,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D768,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D768,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W768=\"\",\"\",W768=1,\"Low impact\",W768=2,\"Mid-range impact\",W768=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U768=\"\",\"\",U768<0.01,1,AND(U768>=0.01,U768<=0.02),2,U768>0.02,3)","v":""},null,{"$f":"IF(T768=\"\",\"\",T768/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ768)+(0.0062454442*$Y768)+(-0.0005191748*($AQ768*$Y768))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ768)+(0.0062454442*$Y768)+(-0.0005191748*($AQ768*$Y768))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ768)+(0.0062454442*$Y768)+(-0.0005191748*($AQ768*$Y768))),\"\")","v":""},{"$f":"_xlfn.IFS(Z768=\"\",\"\",Z768<1.5,\"Weak\",AND(Z768>=1.5,Z768<=2.5),\"Mid-Range\",Z768>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z768=\"\",\"\",Z768<1.5,1,AND(Z768>=1.5,Z768<=2.5),2,Z768>2.5,3)","v":""},null,{"$f":"IF(OR(W768=\"\",AB768=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB768,W768))","v":""},{"$f":"_xlfn.IFS(AD768=\"\",\"\",AD768=\"Impact Not Likely to be Substantial\",1,AD768=\"Impact Unclear\",2,AD768=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D768=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D768,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG768=\"\",\"\",IF(AG768>National_B_tables[Column3]*1.25,3,IF(AG768<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D768=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D768,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D768,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI768=\"\",\"\",IF(AI768>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI768<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D768=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D768,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D768,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK768=\"\",\"\",IF(AK768>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK768<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D768=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D768,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D768,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM768=\"\",\"\",IF(AM768>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM768<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D768=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D768,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D768,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D768,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D768=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D768,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ768=\"\",\"\",IF(AQ768<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ768>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS768=\"\",\"\",AS768<1.5,\"High impact\",AS768>2.5,\"Low impact\",AND(AS768>=1.5,AS768<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS768=\"\",\"\",AS768>2.5,1,AND(AS768>=1.5,AS768<=2.5),2,AS768<1.5,3)","v":""},null,{"$f":"IF(B768=\"\",\"\",IF(OR(AE768=\"\",AT768=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE768,AU768)))","v":""}]
[{"$f":"IF('Census match'!A768=\"\",\"\",'Census match'!A768)","v":""},{"$f":"IF('Census match'!B768=\"\",\"\",'Census match'!B768)","v":""},{"$f":"IF(AND(NOT(A769=\"\"),'Census match'!E768=\"\"),\"No Census match\",'Census match'!E768)","v":""},{"$f":"'Census match'!J768","v":""},{"$f":"IF($D769=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D769,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D769=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D769,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C768=\"\",D769=\"\"),\"\",'Facility data'!C768)","v":""},{"$f":"IF(ISNUMBER($G769),IF($G769<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G769)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G769)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),('Cost models'!$F$4+'Cost models'!$E$4*$G769)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),IF($G769<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G769)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G769)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),IF($G769<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G769)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G769)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),_xlfn.IFS(AND($G769<='Cost models'!$C$7,$G769>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G769)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G769<='Cost models'!$C$7,$G769<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G769)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G769>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G769)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),IF($G769<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G769)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G769)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),_xlfn.IFS($G769<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G769)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G769>'Cost models'!$C$9,$G769<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G769)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G769>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G769)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G769),IF($G769<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G769)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G769)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B769=\"\",\"\",IF(ISNUMBER('Facility data'!D768),'Facility data'!D768,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D769)*ISNUMBER('Facility data'!$C768))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D769,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D769,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D769,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W769=\"\",\"\",W769=1,\"Low impact\",W769=2,\"Mid-range impact\",W769=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U769=\"\",\"\",U769<0.01,1,AND(U769>=0.01,U769<=0.02),2,U769>0.02,3)","v":""},null,{"$f":"IF(T769=\"\",\"\",T769/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ769)+(0.0062454442*$Y769)+(-0.0005191748*($AQ769*$Y769))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ769)+(0.0062454442*$Y769)+(-0.0005191748*($AQ769*$Y769))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ769)+(0.0062454442*$Y769)+(-0.0005191748*($AQ769*$Y769))),\"\")","v":""},{"$f":"_xlfn.IFS(Z769=\"\",\"\",Z769<1.5,\"Weak\",AND(Z769>=1.5,Z769<=2.5),\"Mid-Range\",Z769>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z769=\"\",\"\",Z769<1.5,1,AND(Z769>=1.5,Z769<=2.5),2,Z769>2.5,3)","v":""},null,{"$f":"IF(OR(W769=\"\",AB769=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB769,W769))","v":""},{"$f":"_xlfn.IFS(AD769=\"\",\"\",AD769=\"Impact Not Likely to be Substantial\",1,AD769=\"Impact Unclear\",2,AD769=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D769=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D769,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG769=\"\",\"\",IF(AG769>National_B_tables[Column3]*1.25,3,IF(AG769<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D769=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D769,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D769,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI769=\"\",\"\",IF(AI769>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI769<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D769=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D769,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D769,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK769=\"\",\"\",IF(AK769>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK769<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D769=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D769,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D769,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM769=\"\",\"\",IF(AM769>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM769<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D769=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D769,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D769,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D769,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D769=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D769,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ769=\"\",\"\",IF(AQ769<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ769>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS769=\"\",\"\",AS769<1.5,\"High impact\",AS769>2.5,\"Low impact\",AND(AS769>=1.5,AS769<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS769=\"\",\"\",AS769>2.5,1,AND(AS769>=1.5,AS769<=2.5),2,AS769<1.5,3)","v":""},null,{"$f":"IF(B769=\"\",\"\",IF(OR(AE769=\"\",AT769=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE769,AU769)))","v":""}]
[{"$f":"IF('Census match'!A769=\"\",\"\",'Census match'!A769)","v":""},{"$f":"IF('Census match'!B769=\"\",\"\",'Census match'!B769)","v":""},{"$f":"IF(AND(NOT(A770=\"\"),'Census match'!E769=\"\"),\"No Census match\",'Census match'!E769)","v":""},{"$f":"'Census match'!J769","v":""},{"$f":"IF($D770=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D770,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D770=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D770,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C769=\"\",D770=\"\"),\"\",'Facility data'!C769)","v":""},{"$f":"IF(ISNUMBER($G770),IF($G770<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G770)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G770)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),('Cost models'!$F$4+'Cost models'!$E$4*$G770)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),IF($G770<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G770)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G770)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),IF($G770<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G770)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G770)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),_xlfn.IFS(AND($G770<='Cost models'!$C$7,$G770>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G770)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G770<='Cost models'!$C$7,$G770<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G770)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G770>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G770)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),IF($G770<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G770)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G770)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),_xlfn.IFS($G770<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G770)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G770>'Cost models'!$C$9,$G770<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G770)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G770>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G770)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G770),IF($G770<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G770)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G770)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B770=\"\",\"\",IF(ISNUMBER('Facility data'!D769),'Facility data'!D769,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D770)*ISNUMBER('Facility data'!$C769))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D770,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D770,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D770,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W770=\"\",\"\",W770=1,\"Low impact\",W770=2,\"Mid-range impact\",W770=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U770=\"\",\"\",U770<0.01,1,AND(U770>=0.01,U770<=0.02),2,U770>0.02,3)","v":""},null,{"$f":"IF(T770=\"\",\"\",T770/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ770)+(0.0062454442*$Y770)+(-0.0005191748*($AQ770*$Y770))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ770)+(0.0062454442*$Y770)+(-0.0005191748*($AQ770*$Y770))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ770)+(0.0062454442*$Y770)+(-0.0005191748*($AQ770*$Y770))),\"\")","v":""},{"$f":"_xlfn.IFS(Z770=\"\",\"\",Z770<1.5,\"Weak\",AND(Z770>=1.5,Z770<=2.5),\"Mid-Range\",Z770>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z770=\"\",\"\",Z770<1.5,1,AND(Z770>=1.5,Z770<=2.5),2,Z770>2.5,3)","v":""},null,{"$f":"IF(OR(W770=\"\",AB770=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB770,W770))","v":""},{"$f":"_xlfn.IFS(AD770=\"\",\"\",AD770=\"Impact Not Likely to be Substantial\",1,AD770=\"Impact Unclear\",2,AD770=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D770=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D770,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG770=\"\",\"\",IF(AG770>National_B_tables[Column3]*1.25,3,IF(AG770<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D770=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D770,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D770,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI770=\"\",\"\",IF(AI770>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI770<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D770=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D770,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D770,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK770=\"\",\"\",IF(AK770>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK770<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D770=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D770,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D770,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM770=\"\",\"\",IF(AM770>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM770<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D770=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D770,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D770,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D770,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D770=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D770,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ770=\"\",\"\",IF(AQ770<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ770>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS770=\"\",\"\",AS770<1.5,\"High impact\",AS770>2.5,\"Low impact\",AND(AS770>=1.5,AS770<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS770=\"\",\"\",AS770>2.5,1,AND(AS770>=1.5,AS770<=2.5),2,AS770<1.5,3)","v":""},null,{"$f":"IF(B770=\"\",\"\",IF(OR(AE770=\"\",AT770=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE770,AU770)))","v":""}]
[{"$f":"IF('Census match'!A770=\"\",\"\",'Census match'!A770)","v":""},{"$f":"IF('Census match'!B770=\"\",\"\",'Census match'!B770)","v":""},{"$f":"IF(AND(NOT(A771=\"\"),'Census match'!E770=\"\"),\"No Census match\",'Census match'!E770)","v":""},{"$f":"'Census match'!J770","v":""},{"$f":"IF($D771=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D771,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D771=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D771,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C770=\"\",D771=\"\"),\"\",'Facility data'!C770)","v":""},{"$f":"IF(ISNUMBER($G771),IF($G771<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G771)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G771)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),('Cost models'!$F$4+'Cost models'!$E$4*$G771)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),IF($G771<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G771)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G771)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),IF($G771<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G771)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G771)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),_xlfn.IFS(AND($G771<='Cost models'!$C$7,$G771>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G771)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G771<='Cost models'!$C$7,$G771<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G771)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G771>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G771)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),IF($G771<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G771)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G771)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),_xlfn.IFS($G771<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G771)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G771>'Cost models'!$C$9,$G771<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G771)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G771>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G771)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G771),IF($G771<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G771)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G771)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B771=\"\",\"\",IF(ISNUMBER('Facility data'!D770),'Facility data'!D770,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D771)*ISNUMBER('Facility data'!$C770))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D771,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D771,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D771,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q771),ISNUMBER($T771),$T771>0),(Q771+$S771)/$T771,\"\")","v":""},{"$f":"_xlfn.IFS(W771=\"\",\"\",W771=1,\"Low impact\",W771=2,\"Mid-range impact\",W771=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U771=\"\",\"\",U771<0.01,1,AND(U771>=0.01,U771<=0.02),2,U771>0.02,3)","v":""},null,{"$f":"IF(T771=\"\",\"\",T771/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ771)+(0.0062454442*$Y771)+(-0.0005191748*($AQ771*$Y771))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ771)+(0.0062454442*$Y771)+(-0.0005191748*($AQ771*$Y771))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ771)+(0.0062454442*$Y771)+(-0.0005191748*($AQ771*$Y771))),\"\")","v":""},{"$f":"_xlfn.IFS(Z771=\"\",\"\",Z771<1.5,\"Weak\",AND(Z771>=1.5,Z771<=2.5),\"Mid-Range\",Z771>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z771=\"\",\"\",Z771<1.5,1,AND(Z771>=1.5,Z771<=2.5),2,Z771>2.5,3)","v":""},null,{"$f":"IF(OR(W771=\"\",AB771=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB771,W771))","v":""},{"$f":"_xlfn.IFS(AD771=\"\",\"\",AD771=\"Impact Not Likely to be Substantial\",1,AD771=\"Impact Unclear\",2,AD771=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D771=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D771,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG771=\"\",\"\",IF(AG771>National_B_tables[Column3]*1.25,3,IF(AG771<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D771=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D771,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D771,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI771=\"\",\"\",IF(AI771>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI771<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D771=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D771,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D771,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK771=\"\",\"\",IF(AK771>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK771<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D771=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D771,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D771,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM771=\"\",\"\",IF(AM771>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM771<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D771=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D771,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D771,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D771,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D771=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D771,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ771=\"\",\"\",IF(AQ771<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ771>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS771=\"\",\"\",AS771<1.5,\"High impact\",AS771>2.5,\"Low impact\",AND(AS771>=1.5,AS771<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS771=\"\",\"\",AS771>2.5,1,AND(AS771>=1.5,AS771<=2.5),2,AS771<1.5,3)","v":""},null,{"$f":"IF(B771=\"\",\"\",IF(OR(AE771=\"\",AT771=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE771,AU771)))","v":""}]
[{"$f":"IF('Census match'!A771=\"\",\"\",'Census match'!A771)","v":""},{"$f":"IF('Census match'!B771=\"\",\"\",'Census match'!B771)","v":""},{"$f":"IF(AND(NOT(A772=\"\"),'Census match'!E771=\"\"),\"No Census match\",'Census match'!E771)","v":""},{"$f":"'Census match'!J771","v":""},{"$f":"IF($D772=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D772,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D772=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D772,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C771=\"\",D772=\"\"),\"\",'Facility data'!C771)","v":""},{"$f":"IF(ISNUMBER($G772),IF($G772<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G772)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G772)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),('Cost models'!$F$4+'Cost models'!$E$4*$G772)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),IF($G772<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G772)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G772)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),IF($G772<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G772)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G772)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),_xlfn.IFS(AND($G772<='Cost models'!$C$7,$G772>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G772)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G772<='Cost models'!$C$7,$G772<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G772)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G772>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G772)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),IF($G772<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G772)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G772)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),_xlfn.IFS($G772<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G772)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G772>'Cost models'!$C$9,$G772<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G772)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G772>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G772)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G772),IF($G772<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G772)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G772)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F772),$F772>0,ISNUMBER(P772)),P772/$F772,\"\")","v":""},null,{"$f":"IF(B772=\"\",\"\",IF(ISNUMBER('Facility data'!D771),'Facility data'!D771,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D772)*ISNUMBER('Facility data'!$C771))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D772,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D772,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D772,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W772=\"\",\"\",W772=1,\"Low impact\",W772=2,\"Mid-range impact\",W772=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U772=\"\",\"\",U772<0.01,1,AND(U772>=0.01,U772<=0.02),2,U772>0.02,3)","v":""},null,{"$f":"IF(T772=\"\",\"\",T772/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ772)+(0.0062454442*$Y772)+(-0.0005191748*($AQ772*$Y772))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ772)+(0.0062454442*$Y772)+(-0.0005191748*($AQ772*$Y772))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ772)+(0.0062454442*$Y772)+(-0.0005191748*($AQ772*$Y772))),\"\")","v":""},{"$f":"_xlfn.IFS(Z772=\"\",\"\",Z772<1.5,\"Weak\",AND(Z772>=1.5,Z772<=2.5),\"Mid-Range\",Z772>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z772=\"\",\"\",Z772<1.5,1,AND(Z772>=1.5,Z772<=2.5),2,Z772>2.5,3)","v":""},null,{"$f":"IF(OR(W772=\"\",AB772=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB772,W772))","v":""},{"$f":"_xlfn.IFS(AD772=\"\",\"\",AD772=\"Impact Not Likely to be Substantial\",1,AD772=\"Impact Unclear\",2,AD772=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D772=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D772,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG772=\"\",\"\",IF(AG772>National_B_tables[Column3]*1.25,3,IF(AG772<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D772=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D772,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D772,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI772=\"\",\"\",IF(AI772>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI772<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D772=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D772,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D772,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK772=\"\",\"\",IF(AK772>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK772<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D772=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D772,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D772,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM772=\"\",\"\",IF(AM772>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM772<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D772=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D772,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D772,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D772,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO772=\"\",\"\",IF(AO772<0.01,1,IF(AO772>0.01,3,2)))","v":""},{"$f":"IF(D772=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D772,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ772=\"\",\"\",IF(AQ772<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ772>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH772*0.5+AJ772*0.1+AL772*0.1+AN772*0.1+AP772*0.1+AR772*0.1),AH772*0.5+AJ772*0.1+AL772*0.1+AN772*0.1+AP772*0.1+AR772*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS772=\"\",\"\",AS772<1.5,\"High impact\",AS772>2.5,\"Low impact\",AND(AS772>=1.5,AS772<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS772=\"\",\"\",AS772>2.5,1,AND(AS772>=1.5,AS772<=2.5),2,AS772<1.5,3)","v":""},null,{"$f":"IF(B772=\"\",\"\",IF(OR(AE772=\"\",AT772=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE772,AU772)))","v":""}]
[{"$f":"IF('Census match'!A772=\"\",\"\",'Census match'!A772)","v":""},{"$f":"IF('Census match'!B772=\"\",\"\",'Census match'!B772)","v":""},{"$f":"IF(AND(NOT(A773=\"\"),'Census match'!E772=\"\"),\"No Census match\",'Census match'!E772)","v":""},{"$f":"'Census match'!J772","v":""},{"$f":"IF($D773=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D773,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D773=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D773,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C772=\"\",D773=\"\"),\"\",'Facility data'!C772)","v":""},{"$f":"IF(ISNUMBER($G773),IF($G773<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G773)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G773)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),('Cost models'!$F$4+'Cost models'!$E$4*$G773)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),IF($G773<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G773)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G773)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),IF($G773<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G773)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G773)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),_xlfn.IFS(AND($G773<='Cost models'!$C$7,$G773>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G773)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G773<='Cost models'!$C$7,$G773<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G773)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G773>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G773)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),IF($G773<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G773)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G773)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),_xlfn.IFS($G773<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G773)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G773>'Cost models'!$C$9,$G773<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G773)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G773>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G773)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G773),IF($G773<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G773)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G773)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B773=\"\",\"\",IF(ISNUMBER('Facility data'!D772),'Facility data'!D772,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D773)*ISNUMBER('Facility data'!$C772))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D773,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D773,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D773,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W773=\"\",\"\",W773=1,\"Low impact\",W773=2,\"Mid-range impact\",W773=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U773=\"\",\"\",U773<0.01,1,AND(U773>=0.01,U773<=0.02),2,U773>0.02,3)","v":""},null,{"$f":"IF(T773=\"\",\"\",T773/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ773)+(0.0062454442*$Y773)+(-0.0005191748*($AQ773*$Y773))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ773)+(0.0062454442*$Y773)+(-0.0005191748*($AQ773*$Y773))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ773)+(0.0062454442*$Y773)+(-0.0005191748*($AQ773*$Y773))),\"\")","v":""},{"$f":"_xlfn.IFS(Z773=\"\",\"\",Z773<1.5,\"Weak\",AND(Z773>=1.5,Z773<=2.5),\"Mid-Range\",Z773>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z773=\"\",\"\",Z773<1.5,1,AND(Z773>=1.5,Z773<=2.5),2,Z773>2.5,3)","v":""},null,{"$f":"IF(OR(W773=\"\",AB773=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB773,W773))","v":""},{"$f":"_xlfn.IFS(AD773=\"\",\"\",AD773=\"Impact Not Likely to be Substantial\",1,AD773=\"Impact Unclear\",2,AD773=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D773=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D773,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG773=\"\",\"\",IF(AG773>National_B_tables[Column3]*1.25,3,IF(AG773<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D773=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D773,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D773,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI773=\"\",\"\",IF(AI773>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI773<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D773=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D773,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D773,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK773=\"\",\"\",IF(AK773>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK773<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D773=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D773,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D773,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM773=\"\",\"\",IF(AM773>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM773<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D773=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D773,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D773,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D773,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D773=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D773,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ773=\"\",\"\",IF(AQ773<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ773>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS773=\"\",\"\",AS773<1.5,\"High impact\",AS773>2.5,\"Low impact\",AND(AS773>=1.5,AS773<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS773=\"\",\"\",AS773>2.5,1,AND(AS773>=1.5,AS773<=2.5),2,AS773<1.5,3)","v":""},null,{"$f":"IF(B773=\"\",\"\",IF(OR(AE773=\"\",AT773=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE773,AU773)))","v":""}]
[{"$f":"IF('Census match'!A773=\"\",\"\",'Census match'!A773)","v":""},{"$f":"IF('Census match'!B773=\"\",\"\",'Census match'!B773)","v":""},{"$f":"IF(AND(NOT(A774=\"\"),'Census match'!E773=\"\"),\"No Census match\",'Census match'!E773)","v":""},{"$f":"'Census match'!J773","v":""},{"$f":"IF($D774=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D774,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D774=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D774,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C773=\"\",D774=\"\"),\"\",'Facility data'!C773)","v":""},{"$f":"IF(ISNUMBER($G774),IF($G774<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G774)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G774)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),('Cost models'!$F$4+'Cost models'!$E$4*$G774)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),IF($G774<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G774)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G774)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),IF($G774<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G774)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G774)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),_xlfn.IFS(AND($G774<='Cost models'!$C$7,$G774>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G774)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G774<='Cost models'!$C$7,$G774<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G774)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G774>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G774)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),IF($G774<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G774)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G774)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),_xlfn.IFS($G774<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G774)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G774>'Cost models'!$C$9,$G774<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G774)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G774>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G774)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G774),IF($G774<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G774)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G774)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B774=\"\",\"\",IF(ISNUMBER('Facility data'!D773),'Facility data'!D773,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D774)*ISNUMBER('Facility data'!$C773))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D774,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D774,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D774,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W774=\"\",\"\",W774=1,\"Low impact\",W774=2,\"Mid-range impact\",W774=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U774=\"\",\"\",U774<0.01,1,AND(U774>=0.01,U774<=0.02),2,U774>0.02,3)","v":""},null,{"$f":"IF(T774=\"\",\"\",T774/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ774)+(0.0062454442*$Y774)+(-0.0005191748*($AQ774*$Y774))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ774)+(0.0062454442*$Y774)+(-0.0005191748*($AQ774*$Y774))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ774)+(0.0062454442*$Y774)+(-0.0005191748*($AQ774*$Y774))),\"\")","v":""},{"$f":"_xlfn.IFS(Z774=\"\",\"\",Z774<1.5,\"Weak\",AND(Z774>=1.5,Z774<=2.5),\"Mid-Range\",Z774>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z774=\"\",\"\",Z774<1.5,1,AND(Z774>=1.5,Z774<=2.5),2,Z774>2.5,3)","v":""},null,{"$f":"IF(OR(W774=\"\",AB774=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB774,W774))","v":""},{"$f":"_xlfn.IFS(AD774=\"\",\"\",AD774=\"Impact Not Likely to be Substantial\",1,AD774=\"Impact Unclear\",2,AD774=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D774=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D774,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG774=\"\",\"\",IF(AG774>National_B_tables[Column3]*1.25,3,IF(AG774<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D774=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D774,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D774,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI774=\"\",\"\",IF(AI774>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI774<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D774=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D774,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D774,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK774=\"\",\"\",IF(AK774>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK774<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D774=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D774,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D774,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM774=\"\",\"\",IF(AM774>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM774<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D774=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D774,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D774,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D774,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D774=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D774,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ774=\"\",\"\",IF(AQ774<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ774>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS774=\"\",\"\",AS774<1.5,\"High impact\",AS774>2.5,\"Low impact\",AND(AS774>=1.5,AS774<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS774=\"\",\"\",AS774>2.5,1,AND(AS774>=1.5,AS774<=2.5),2,AS774<1.5,3)","v":""},null,{"$f":"IF(B774=\"\",\"\",IF(OR(AE774=\"\",AT774=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE774,AU774)))","v":""}]
[{"$f":"IF('Census match'!A774=\"\",\"\",'Census match'!A774)","v":""},{"$f":"IF('Census match'!B774=\"\",\"\",'Census match'!B774)","v":""},{"$f":"IF(AND(NOT(A775=\"\"),'Census match'!E774=\"\"),\"No Census match\",'Census match'!E774)","v":""},{"$f":"'Census match'!J774","v":""},{"$f":"IF($D775=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D775,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D775=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D775,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C774=\"\",D775=\"\"),\"\",'Facility data'!C774)","v":""},{"$f":"IF(ISNUMBER($G775),IF($G775<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G775)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G775)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),('Cost models'!$F$4+'Cost models'!$E$4*$G775)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),IF($G775<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G775)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G775)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),IF($G775<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G775)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G775)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),_xlfn.IFS(AND($G775<='Cost models'!$C$7,$G775>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G775)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G775<='Cost models'!$C$7,$G775<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G775)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G775>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G775)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),IF($G775<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G775)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G775)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),_xlfn.IFS($G775<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G775)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G775>'Cost models'!$C$9,$G775<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G775)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G775>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G775)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G775),IF($G775<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G775)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G775)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B775=\"\",\"\",IF(ISNUMBER('Facility data'!D774),'Facility data'!D774,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D775)*ISNUMBER('Facility data'!$C774))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D775,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D775,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D775,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W775=\"\",\"\",W775=1,\"Low impact\",W775=2,\"Mid-range impact\",W775=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U775=\"\",\"\",U775<0.01,1,AND(U775>=0.01,U775<=0.02),2,U775>0.02,3)","v":""},null,{"$f":"IF(T775=\"\",\"\",T775/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ775)+(0.0062454442*$Y775)+(-0.0005191748*($AQ775*$Y775))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ775)+(0.0062454442*$Y775)+(-0.0005191748*($AQ775*$Y775))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ775)+(0.0062454442*$Y775)+(-0.0005191748*($AQ775*$Y775))),\"\")","v":""},{"$f":"_xlfn.IFS(Z775=\"\",\"\",Z775<1.5,\"Weak\",AND(Z775>=1.5,Z775<=2.5),\"Mid-Range\",Z775>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z775=\"\",\"\",Z775<1.5,1,AND(Z775>=1.5,Z775<=2.5),2,Z775>2.5,3)","v":""},null,{"$f":"IF(OR(W775=\"\",AB775=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB775,W775))","v":""},{"$f":"_xlfn.IFS(AD775=\"\",\"\",AD775=\"Impact Not Likely to be Substantial\",1,AD775=\"Impact Unclear\",2,AD775=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D775=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D775,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG775=\"\",\"\",IF(AG775>National_B_tables[Column3]*1.25,3,IF(AG775<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D775=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D775,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D775,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI775=\"\",\"\",IF(AI775>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI775<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D775=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D775,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D775,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK775=\"\",\"\",IF(AK775>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK775<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D775=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D775,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D775,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM775=\"\",\"\",IF(AM775>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM775<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D775=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D775,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D775,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D775,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D775=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D775,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ775=\"\",\"\",IF(AQ775<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ775>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS775=\"\",\"\",AS775<1.5,\"High impact\",AS775>2.5,\"Low impact\",AND(AS775>=1.5,AS775<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS775=\"\",\"\",AS775>2.5,1,AND(AS775>=1.5,AS775<=2.5),2,AS775<1.5,3)","v":""},null,{"$f":"IF(B775=\"\",\"\",IF(OR(AE775=\"\",AT775=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE775,AU775)))","v":""}]
[{"$f":"IF('Census match'!A775=\"\",\"\",'Census match'!A775)","v":""},{"$f":"IF('Census match'!B775=\"\",\"\",'Census match'!B775)","v":""},{"$f":"IF(AND(NOT(A776=\"\"),'Census match'!E775=\"\"),\"No Census match\",'Census match'!E775)","v":""},{"$f":"'Census match'!J775","v":""},{"$f":"IF($D776=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D776,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D776=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D776,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C775=\"\",D776=\"\"),\"\",'Facility data'!C775)","v":""},{"$f":"IF(ISNUMBER($G776),IF($G776<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G776)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G776)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),('Cost models'!$F$4+'Cost models'!$E$4*$G776)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),IF($G776<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G776)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G776)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),IF($G776<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G776)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G776)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),_xlfn.IFS(AND($G776<='Cost models'!$C$7,$G776>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G776)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G776<='Cost models'!$C$7,$G776<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G776)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G776>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G776)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),IF($G776<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G776)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G776)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),_xlfn.IFS($G776<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G776)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G776>'Cost models'!$C$9,$G776<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G776)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G776>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G776)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G776),IF($G776<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G776)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G776)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B776=\"\",\"\",IF(ISNUMBER('Facility data'!D775),'Facility data'!D775,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D776)*ISNUMBER('Facility data'!$C775))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D776,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D776,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D776,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W776=\"\",\"\",W776=1,\"Low impact\",W776=2,\"Mid-range impact\",W776=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U776=\"\",\"\",U776<0.01,1,AND(U776>=0.01,U776<=0.02),2,U776>0.02,3)","v":""},null,{"$f":"IF(T776=\"\",\"\",T776/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ776)+(0.0062454442*$Y776)+(-0.0005191748*($AQ776*$Y776))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ776)+(0.0062454442*$Y776)+(-0.0005191748*($AQ776*$Y776))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ776)+(0.0062454442*$Y776)+(-0.0005191748*($AQ776*$Y776))),\"\")","v":""},{"$f":"_xlfn.IFS(Z776=\"\",\"\",Z776<1.5,\"Weak\",AND(Z776>=1.5,Z776<=2.5),\"Mid-Range\",Z776>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z776=\"\",\"\",Z776<1.5,1,AND(Z776>=1.5,Z776<=2.5),2,Z776>2.5,3)","v":""},null,{"$f":"IF(OR(W776=\"\",AB776=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB776,W776))","v":""},{"$f":"_xlfn.IFS(AD776=\"\",\"\",AD776=\"Impact Not Likely to be Substantial\",1,AD776=\"Impact Unclear\",2,AD776=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D776=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D776,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG776=\"\",\"\",IF(AG776>National_B_tables[Column3]*1.25,3,IF(AG776<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D776=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D776,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D776,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI776=\"\",\"\",IF(AI776>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI776<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D776=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D776,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D776,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK776=\"\",\"\",IF(AK776>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK776<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D776=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D776,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D776,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM776=\"\",\"\",IF(AM776>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM776<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D776=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D776,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D776,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D776,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D776=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D776,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ776=\"\",\"\",IF(AQ776<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ776>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS776=\"\",\"\",AS776<1.5,\"High impact\",AS776>2.5,\"Low impact\",AND(AS776>=1.5,AS776<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS776=\"\",\"\",AS776>2.5,1,AND(AS776>=1.5,AS776<=2.5),2,AS776<1.5,3)","v":""},null,{"$f":"IF(B776=\"\",\"\",IF(OR(AE776=\"\",AT776=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE776,AU776)))","v":""}]
[{"$f":"IF('Census match'!A776=\"\",\"\",'Census match'!A776)","v":""},{"$f":"IF('Census match'!B776=\"\",\"\",'Census match'!B776)","v":""},{"$f":"IF(AND(NOT(A777=\"\"),'Census match'!E776=\"\"),\"No Census match\",'Census match'!E776)","v":""},{"$f":"'Census match'!J776","v":""},{"$f":"IF($D777=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D777,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D777=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D777,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C776=\"\",D777=\"\"),\"\",'Facility data'!C776)","v":""},{"$f":"IF(ISNUMBER($G777),IF($G777<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G777)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G777)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),('Cost models'!$F$4+'Cost models'!$E$4*$G777)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),IF($G777<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G777)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G777)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),IF($G777<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G777)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G777)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),_xlfn.IFS(AND($G777<='Cost models'!$C$7,$G777>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G777)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G777<='Cost models'!$C$7,$G777<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G777)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G777>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G777)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),IF($G777<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G777)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G777)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),_xlfn.IFS($G777<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G777)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G777>'Cost models'!$C$9,$G777<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G777)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G777>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G777)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G777),IF($G777<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G777)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G777)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B777=\"\",\"\",IF(ISNUMBER('Facility data'!D776),'Facility data'!D776,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D777)*ISNUMBER('Facility data'!$C776))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D777,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D777,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D777,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W777=\"\",\"\",W777=1,\"Low impact\",W777=2,\"Mid-range impact\",W777=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U777=\"\",\"\",U777<0.01,1,AND(U777>=0.01,U777<=0.02),2,U777>0.02,3)","v":""},null,{"$f":"IF(T777=\"\",\"\",T777/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ777)+(0.0062454442*$Y777)+(-0.0005191748*($AQ777*$Y777))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ777)+(0.0062454442*$Y777)+(-0.0005191748*($AQ777*$Y777))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ777)+(0.0062454442*$Y777)+(-0.0005191748*($AQ777*$Y777))),\"\")","v":""},{"$f":"_xlfn.IFS(Z777=\"\",\"\",Z777<1.5,\"Weak\",AND(Z777>=1.5,Z777<=2.5),\"Mid-Range\",Z777>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z777=\"\",\"\",Z777<1.5,1,AND(Z777>=1.5,Z777<=2.5),2,Z777>2.5,3)","v":""},null,{"$f":"IF(OR(W777=\"\",AB777=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB777,W777))","v":""},{"$f":"_xlfn.IFS(AD777=\"\",\"\",AD777=\"Impact Not Likely to be Substantial\",1,AD777=\"Impact Unclear\",2,AD777=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D777=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D777,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG777=\"\",\"\",IF(AG777>National_B_tables[Column3]*1.25,3,IF(AG777<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D777=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D777,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D777,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI777=\"\",\"\",IF(AI777>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI777<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D777=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D777,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D777,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK777=\"\",\"\",IF(AK777>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK777<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D777=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D777,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D777,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM777=\"\",\"\",IF(AM777>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM777<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D777=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D777,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D777,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D777,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D777=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D777,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ777=\"\",\"\",IF(AQ777<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ777>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS777=\"\",\"\",AS777<1.5,\"High impact\",AS777>2.5,\"Low impact\",AND(AS777>=1.5,AS777<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS777=\"\",\"\",AS777>2.5,1,AND(AS777>=1.5,AS777<=2.5),2,AS777<1.5,3)","v":""},null,{"$f":"IF(B777=\"\",\"\",IF(OR(AE777=\"\",AT777=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE777,AU777)))","v":""}]
[{"$f":"IF('Census match'!A777=\"\",\"\",'Census match'!A777)","v":""},{"$f":"IF('Census match'!B777=\"\",\"\",'Census match'!B777)","v":""},{"$f":"IF(AND(NOT(A778=\"\"),'Census match'!E777=\"\"),\"No Census match\",'Census match'!E777)","v":""},{"$f":"'Census match'!J777","v":""},{"$f":"IF($D778=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D778,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D778=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D778,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C777=\"\",D778=\"\"),\"\",'Facility data'!C777)","v":""},{"$f":"IF(ISNUMBER($G778),IF($G778<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G778)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G778)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),('Cost models'!$F$4+'Cost models'!$E$4*$G778)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),IF($G778<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G778)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G778)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),IF($G778<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G778)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G778)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),_xlfn.IFS(AND($G778<='Cost models'!$C$7,$G778>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G778)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G778<='Cost models'!$C$7,$G778<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G778)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G778>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G778)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),IF($G778<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G778)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G778)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),_xlfn.IFS($G778<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G778)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G778>'Cost models'!$C$9,$G778<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G778)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G778>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G778)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G778),IF($G778<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G778)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G778)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B778=\"\",\"\",IF(ISNUMBER('Facility data'!D777),'Facility data'!D777,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D778)*ISNUMBER('Facility data'!$C777))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D778,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D778,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D778,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W778=\"\",\"\",W778=1,\"Low impact\",W778=2,\"Mid-range impact\",W778=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U778=\"\",\"\",U778<0.01,1,AND(U778>=0.01,U778<=0.02),2,U778>0.02,3)","v":""},null,{"$f":"IF(T778=\"\",\"\",T778/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ778)+(0.0062454442*$Y778)+(-0.0005191748*($AQ778*$Y778))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ778)+(0.0062454442*$Y778)+(-0.0005191748*($AQ778*$Y778))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ778)+(0.0062454442*$Y778)+(-0.0005191748*($AQ778*$Y778))),\"\")","v":""},{"$f":"_xlfn.IFS(Z778=\"\",\"\",Z778<1.5,\"Weak\",AND(Z778>=1.5,Z778<=2.5),\"Mid-Range\",Z778>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z778=\"\",\"\",Z778<1.5,1,AND(Z778>=1.5,Z778<=2.5),2,Z778>2.5,3)","v":""},null,{"$f":"IF(OR(W778=\"\",AB778=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB778,W778))","v":""},{"$f":"_xlfn.IFS(AD778=\"\",\"\",AD778=\"Impact Not Likely to be Substantial\",1,AD778=\"Impact Unclear\",2,AD778=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D778=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D778,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG778=\"\",\"\",IF(AG778>National_B_tables[Column3]*1.25,3,IF(AG778<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D778=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D778,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D778,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI778=\"\",\"\",IF(AI778>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI778<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D778=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D778,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D778,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK778=\"\",\"\",IF(AK778>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK778<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D778=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D778,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D778,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM778=\"\",\"\",IF(AM778>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM778<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D778=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D778,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D778,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D778,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D778=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D778,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ778=\"\",\"\",IF(AQ778<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ778>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS778=\"\",\"\",AS778<1.5,\"High impact\",AS778>2.5,\"Low impact\",AND(AS778>=1.5,AS778<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS778=\"\",\"\",AS778>2.5,1,AND(AS778>=1.5,AS778<=2.5),2,AS778<1.5,3)","v":""},null,{"$f":"IF(B778=\"\",\"\",IF(OR(AE778=\"\",AT778=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE778,AU778)))","v":""}]
[{"$f":"IF('Census match'!A778=\"\",\"\",'Census match'!A778)","v":""},{"$f":"IF('Census match'!B778=\"\",\"\",'Census match'!B778)","v":""},{"$f":"IF(AND(NOT(A779=\"\"),'Census match'!E778=\"\"),\"No Census match\",'Census match'!E778)","v":""},{"$f":"'Census match'!J778","v":""},{"$f":"IF($D779=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D779,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D779=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D779,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C778=\"\",D779=\"\"),\"\",'Facility data'!C778)","v":""},{"$f":"IF(ISNUMBER($G779),IF($G779<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G779)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G779)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),('Cost models'!$F$4+'Cost models'!$E$4*$G779)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),IF($G779<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G779)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G779)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),IF($G779<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G779)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G779)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),_xlfn.IFS(AND($G779<='Cost models'!$C$7,$G779>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G779)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G779<='Cost models'!$C$7,$G779<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G779)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G779>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G779)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),IF($G779<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G779)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G779)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),_xlfn.IFS($G779<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G779)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G779>'Cost models'!$C$9,$G779<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G779)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G779>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G779)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G779),IF($G779<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G779)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G779)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B779=\"\",\"\",IF(ISNUMBER('Facility data'!D778),'Facility data'!D778,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D779)*ISNUMBER('Facility data'!$C778))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D779,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D779,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D779,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W779=\"\",\"\",W779=1,\"Low impact\",W779=2,\"Mid-range impact\",W779=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U779=\"\",\"\",U779<0.01,1,AND(U779>=0.01,U779<=0.02),2,U779>0.02,3)","v":""},null,{"$f":"IF(T779=\"\",\"\",T779/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ779)+(0.0062454442*$Y779)+(-0.0005191748*($AQ779*$Y779))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ779)+(0.0062454442*$Y779)+(-0.0005191748*($AQ779*$Y779))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ779)+(0.0062454442*$Y779)+(-0.0005191748*($AQ779*$Y779))),\"\")","v":""},{"$f":"_xlfn.IFS(Z779=\"\",\"\",Z779<1.5,\"Weak\",AND(Z779>=1.5,Z779<=2.5),\"Mid-Range\",Z779>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z779=\"\",\"\",Z779<1.5,1,AND(Z779>=1.5,Z779<=2.5),2,Z779>2.5,3)","v":""},null,{"$f":"IF(OR(W779=\"\",AB779=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB779,W779))","v":""},{"$f":"_xlfn.IFS(AD779=\"\",\"\",AD779=\"Impact Not Likely to be Substantial\",1,AD779=\"Impact Unclear\",2,AD779=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D779=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D779,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG779=\"\",\"\",IF(AG779>National_B_tables[Column3]*1.25,3,IF(AG779<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D779=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D779,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D779,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI779=\"\",\"\",IF(AI779>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI779<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D779=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D779,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D779,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK779=\"\",\"\",IF(AK779>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK779<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D779=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D779,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D779,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM779=\"\",\"\",IF(AM779>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM779<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D779=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D779,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D779,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D779,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D779=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D779,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ779=\"\",\"\",IF(AQ779<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ779>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS779=\"\",\"\",AS779<1.5,\"High impact\",AS779>2.5,\"Low impact\",AND(AS779>=1.5,AS779<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS779=\"\",\"\",AS779>2.5,1,AND(AS779>=1.5,AS779<=2.5),2,AS779<1.5,3)","v":""},null,{"$f":"IF(B779=\"\",\"\",IF(OR(AE779=\"\",AT779=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE779,AU779)))","v":""}]
[{"$f":"IF('Census match'!A779=\"\",\"\",'Census match'!A779)","v":""},{"$f":"IF('Census match'!B779=\"\",\"\",'Census match'!B779)","v":""},{"$f":"IF(AND(NOT(A780=\"\"),'Census match'!E779=\"\"),\"No Census match\",'Census match'!E779)","v":""},{"$f":"'Census match'!J779","v":""},{"$f":"IF($D780=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D780,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D780=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D780,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C779=\"\",D780=\"\"),\"\",'Facility data'!C779)","v":""},{"$f":"IF(ISNUMBER($G780),IF($G780<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G780)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G780)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),('Cost models'!$F$4+'Cost models'!$E$4*$G780)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),IF($G780<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G780)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G780)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),IF($G780<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G780)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G780)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),_xlfn.IFS(AND($G780<='Cost models'!$C$7,$G780>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G780)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G780<='Cost models'!$C$7,$G780<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G780)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G780>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G780)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),IF($G780<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G780)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G780)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),_xlfn.IFS($G780<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G780)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G780>'Cost models'!$C$9,$G780<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G780)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G780>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G780)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G780),IF($G780<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G780)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G780)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B780=\"\",\"\",IF(ISNUMBER('Facility data'!D779),'Facility data'!D779,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D780)*ISNUMBER('Facility data'!$C779))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D780,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D780,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D780,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W780=\"\",\"\",W780=1,\"Low impact\",W780=2,\"Mid-range impact\",W780=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U780=\"\",\"\",U780<0.01,1,AND(U780>=0.01,U780<=0.02),2,U780>0.02,3)","v":""},null,{"$f":"IF(T780=\"\",\"\",T780/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ780)+(0.0062454442*$Y780)+(-0.0005191748*($AQ780*$Y780))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ780)+(0.0062454442*$Y780)+(-0.0005191748*($AQ780*$Y780))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ780)+(0.0062454442*$Y780)+(-0.0005191748*($AQ780*$Y780))),\"\")","v":""},{"$f":"_xlfn.IFS(Z780=\"\",\"\",Z780<1.5,\"Weak\",AND(Z780>=1.5,Z780<=2.5),\"Mid-Range\",Z780>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z780=\"\",\"\",Z780<1.5,1,AND(Z780>=1.5,Z780<=2.5),2,Z780>2.5,3)","v":""},null,{"$f":"IF(OR(W780=\"\",AB780=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB780,W780))","v":""},{"$f":"_xlfn.IFS(AD780=\"\",\"\",AD780=\"Impact Not Likely to be Substantial\",1,AD780=\"Impact Unclear\",2,AD780=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D780=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D780,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG780=\"\",\"\",IF(AG780>National_B_tables[Column3]*1.25,3,IF(AG780<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D780=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D780,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D780,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI780=\"\",\"\",IF(AI780>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI780<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D780=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D780,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D780,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK780=\"\",\"\",IF(AK780>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK780<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D780=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D780,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D780,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM780=\"\",\"\",IF(AM780>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM780<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D780=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D780,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D780,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D780,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D780=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D780,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ780=\"\",\"\",IF(AQ780<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ780>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS780=\"\",\"\",AS780<1.5,\"High impact\",AS780>2.5,\"Low impact\",AND(AS780>=1.5,AS780<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS780=\"\",\"\",AS780>2.5,1,AND(AS780>=1.5,AS780<=2.5),2,AS780<1.5,3)","v":""},null,{"$f":"IF(B780=\"\",\"\",IF(OR(AE780=\"\",AT780=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE780,AU780)))","v":""}]
[{"$f":"IF('Census match'!A780=\"\",\"\",'Census match'!A780)","v":""},{"$f":"IF('Census match'!B780=\"\",\"\",'Census match'!B780)","v":""},{"$f":"IF(AND(NOT(A781=\"\"),'Census match'!E780=\"\"),\"No Census match\",'Census match'!E780)","v":""},{"$f":"'Census match'!J780","v":""},{"$f":"IF($D781=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D781,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D781=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D781,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C780=\"\",D781=\"\"),\"\",'Facility data'!C780)","v":""},{"$f":"IF(ISNUMBER($G781),IF($G781<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G781)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G781)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),('Cost models'!$F$4+'Cost models'!$E$4*$G781)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),IF($G781<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G781)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G781)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),IF($G781<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G781)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G781)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),_xlfn.IFS(AND($G781<='Cost models'!$C$7,$G781>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G781)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G781<='Cost models'!$C$7,$G781<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G781)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G781>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G781)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),IF($G781<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G781)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G781)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),_xlfn.IFS($G781<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G781)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G781>'Cost models'!$C$9,$G781<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G781)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G781>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G781)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G781),IF($G781<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G781)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G781)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B781=\"\",\"\",IF(ISNUMBER('Facility data'!D780),'Facility data'!D780,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D781)*ISNUMBER('Facility data'!$C780))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D781,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D781,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D781,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W781=\"\",\"\",W781=1,\"Low impact\",W781=2,\"Mid-range impact\",W781=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U781=\"\",\"\",U781<0.01,1,AND(U781>=0.01,U781<=0.02),2,U781>0.02,3)","v":""},null,{"$f":"IF(T781=\"\",\"\",T781/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ781)+(0.0062454442*$Y781)+(-0.0005191748*($AQ781*$Y781))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ781)+(0.0062454442*$Y781)+(-0.0005191748*($AQ781*$Y781))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ781)+(0.0062454442*$Y781)+(-0.0005191748*($AQ781*$Y781))),\"\")","v":""},{"$f":"_xlfn.IFS(Z781=\"\",\"\",Z781<1.5,\"Weak\",AND(Z781>=1.5,Z781<=2.5),\"Mid-Range\",Z781>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z781=\"\",\"\",Z781<1.5,1,AND(Z781>=1.5,Z781<=2.5),2,Z781>2.5,3)","v":""},null,{"$f":"IF(OR(W781=\"\",AB781=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB781,W781))","v":""},{"$f":"_xlfn.IFS(AD781=\"\",\"\",AD781=\"Impact Not Likely to be Substantial\",1,AD781=\"Impact Unclear\",2,AD781=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D781=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D781,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG781=\"\",\"\",IF(AG781>National_B_tables[Column3]*1.25,3,IF(AG781<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D781=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D781,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D781,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI781=\"\",\"\",IF(AI781>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI781<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D781=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D781,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D781,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK781=\"\",\"\",IF(AK781>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK781<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D781=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D781,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D781,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM781=\"\",\"\",IF(AM781>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM781<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D781=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D781,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D781,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D781,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D781=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D781,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ781=\"\",\"\",IF(AQ781<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ781>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS781=\"\",\"\",AS781<1.5,\"High impact\",AS781>2.5,\"Low impact\",AND(AS781>=1.5,AS781<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS781=\"\",\"\",AS781>2.5,1,AND(AS781>=1.5,AS781<=2.5),2,AS781<1.5,3)","v":""},null,{"$f":"IF(B781=\"\",\"\",IF(OR(AE781=\"\",AT781=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE781,AU781)))","v":""}]
[{"$f":"IF('Census match'!A781=\"\",\"\",'Census match'!A781)","v":""},{"$f":"IF('Census match'!B781=\"\",\"\",'Census match'!B781)","v":""},{"$f":"IF(AND(NOT(A782=\"\"),'Census match'!E781=\"\"),\"No Census match\",'Census match'!E781)","v":""},{"$f":"'Census match'!J781","v":""},{"$f":"IF($D782=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D782,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D782=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D782,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C781=\"\",D782=\"\"),\"\",'Facility data'!C781)","v":""},{"$f":"IF(ISNUMBER($G782),IF($G782<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G782)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G782)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),('Cost models'!$F$4+'Cost models'!$E$4*$G782)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),IF($G782<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G782)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G782)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),IF($G782<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G782)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G782)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),_xlfn.IFS(AND($G782<='Cost models'!$C$7,$G782>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G782)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G782<='Cost models'!$C$7,$G782<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G782)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G782>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G782)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),IF($G782<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G782)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G782)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),_xlfn.IFS($G782<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G782)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G782>'Cost models'!$C$9,$G782<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G782)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G782>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G782)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G782),IF($G782<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G782)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G782)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B782=\"\",\"\",IF(ISNUMBER('Facility data'!D781),'Facility data'!D781,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D782)*ISNUMBER('Facility data'!$C781))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D782,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D782,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D782,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W782=\"\",\"\",W782=1,\"Low impact\",W782=2,\"Mid-range impact\",W782=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U782=\"\",\"\",U782<0.01,1,AND(U782>=0.01,U782<=0.02),2,U782>0.02,3)","v":""},null,{"$f":"IF(T782=\"\",\"\",T782/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ782)+(0.0062454442*$Y782)+(-0.0005191748*($AQ782*$Y782))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ782)+(0.0062454442*$Y782)+(-0.0005191748*($AQ782*$Y782))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ782)+(0.0062454442*$Y782)+(-0.0005191748*($AQ782*$Y782))),\"\")","v":""},{"$f":"_xlfn.IFS(Z782=\"\",\"\",Z782<1.5,\"Weak\",AND(Z782>=1.5,Z782<=2.5),\"Mid-Range\",Z782>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z782=\"\",\"\",Z782<1.5,1,AND(Z782>=1.5,Z782<=2.5),2,Z782>2.5,3)","v":""},null,{"$f":"IF(OR(W782=\"\",AB782=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB782,W782))","v":""},{"$f":"_xlfn.IFS(AD782=\"\",\"\",AD782=\"Impact Not Likely to be Substantial\",1,AD782=\"Impact Unclear\",2,AD782=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D782=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D782,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG782=\"\",\"\",IF(AG782>National_B_tables[Column3]*1.25,3,IF(AG782<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D782=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D782,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D782,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI782=\"\",\"\",IF(AI782>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI782<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D782=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D782,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D782,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK782=\"\",\"\",IF(AK782>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK782<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D782=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D782,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D782,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM782=\"\",\"\",IF(AM782>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM782<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D782=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D782,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D782,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D782,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D782=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D782,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ782=\"\",\"\",IF(AQ782<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ782>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS782=\"\",\"\",AS782<1.5,\"High impact\",AS782>2.5,\"Low impact\",AND(AS782>=1.5,AS782<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS782=\"\",\"\",AS782>2.5,1,AND(AS782>=1.5,AS782<=2.5),2,AS782<1.5,3)","v":""},null,{"$f":"IF(B782=\"\",\"\",IF(OR(AE782=\"\",AT782=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE782,AU782)))","v":""}]
[{"$f":"IF('Census match'!A782=\"\",\"\",'Census match'!A782)","v":""},{"$f":"IF('Census match'!B782=\"\",\"\",'Census match'!B782)","v":""},{"$f":"IF(AND(NOT(A783=\"\"),'Census match'!E782=\"\"),\"No Census match\",'Census match'!E782)","v":""},{"$f":"'Census match'!J782","v":""},{"$f":"IF($D783=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D783,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D783=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D783,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C782=\"\",D783=\"\"),\"\",'Facility data'!C782)","v":""},{"$f":"IF(ISNUMBER($G783),IF($G783<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G783)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G783)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),('Cost models'!$F$4+'Cost models'!$E$4*$G783)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),IF($G783<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G783)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G783)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),IF($G783<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G783)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G783)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),_xlfn.IFS(AND($G783<='Cost models'!$C$7,$G783>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G783)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G783<='Cost models'!$C$7,$G783<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G783)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G783>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G783)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),IF($G783<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G783)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G783)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),_xlfn.IFS($G783<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G783)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G783>'Cost models'!$C$9,$G783<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G783)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G783>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G783)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G783),IF($G783<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G783)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G783)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B783=\"\",\"\",IF(ISNUMBER('Facility data'!D782),'Facility data'!D782,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D783)*ISNUMBER('Facility data'!$C782))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D783,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D783,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D783,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W783=\"\",\"\",W783=1,\"Low impact\",W783=2,\"Mid-range impact\",W783=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U783=\"\",\"\",U783<0.01,1,AND(U783>=0.01,U783<=0.02),2,U783>0.02,3)","v":""},null,{"$f":"IF(T783=\"\",\"\",T783/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ783)+(0.0062454442*$Y783)+(-0.0005191748*($AQ783*$Y783))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ783)+(0.0062454442*$Y783)+(-0.0005191748*($AQ783*$Y783))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ783)+(0.0062454442*$Y783)+(-0.0005191748*($AQ783*$Y783))),\"\")","v":""},{"$f":"_xlfn.IFS(Z783=\"\",\"\",Z783<1.5,\"Weak\",AND(Z783>=1.5,Z783<=2.5),\"Mid-Range\",Z783>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z783=\"\",\"\",Z783<1.5,1,AND(Z783>=1.5,Z783<=2.5),2,Z783>2.5,3)","v":""},null,{"$f":"IF(OR(W783=\"\",AB783=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB783,W783))","v":""},{"$f":"_xlfn.IFS(AD783=\"\",\"\",AD783=\"Impact Not Likely to be Substantial\",1,AD783=\"Impact Unclear\",2,AD783=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D783=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D783,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG783=\"\",\"\",IF(AG783>National_B_tables[Column3]*1.25,3,IF(AG783<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D783=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D783,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D783,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI783=\"\",\"\",IF(AI783>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI783<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D783=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D783,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D783,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK783=\"\",\"\",IF(AK783>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK783<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D783=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D783,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D783,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM783=\"\",\"\",IF(AM783>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM783<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D783=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D783,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D783,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D783,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D783=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D783,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ783=\"\",\"\",IF(AQ783<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ783>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS783=\"\",\"\",AS783<1.5,\"High impact\",AS783>2.5,\"Low impact\",AND(AS783>=1.5,AS783<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS783=\"\",\"\",AS783>2.5,1,AND(AS783>=1.5,AS783<=2.5),2,AS783<1.5,3)","v":""},null,{"$f":"IF(B783=\"\",\"\",IF(OR(AE783=\"\",AT783=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE783,AU783)))","v":""}]
[{"$f":"IF('Census match'!A783=\"\",\"\",'Census match'!A783)","v":""},{"$f":"IF('Census match'!B783=\"\",\"\",'Census match'!B783)","v":""},{"$f":"IF(AND(NOT(A784=\"\"),'Census match'!E783=\"\"),\"No Census match\",'Census match'!E783)","v":""},{"$f":"'Census match'!J783","v":""},{"$f":"IF($D784=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D784,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D784=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D784,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C783=\"\",D784=\"\"),\"\",'Facility data'!C783)","v":""},{"$f":"IF(ISNUMBER($G784),IF($G784<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G784)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G784)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),('Cost models'!$F$4+'Cost models'!$E$4*$G784)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),IF($G784<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G784)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G784)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),IF($G784<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G784)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G784)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),_xlfn.IFS(AND($G784<='Cost models'!$C$7,$G784>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G784)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G784<='Cost models'!$C$7,$G784<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G784)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G784>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G784)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),IF($G784<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G784)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G784)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),_xlfn.IFS($G784<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G784)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G784>'Cost models'!$C$9,$G784<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G784)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G784>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G784)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G784),IF($G784<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G784)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G784)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B784=\"\",\"\",IF(ISNUMBER('Facility data'!D783),'Facility data'!D783,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D784)*ISNUMBER('Facility data'!$C783))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D784,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D784,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D784,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W784=\"\",\"\",W784=1,\"Low impact\",W784=2,\"Mid-range impact\",W784=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U784=\"\",\"\",U784<0.01,1,AND(U784>=0.01,U784<=0.02),2,U784>0.02,3)","v":""},null,{"$f":"IF(T784=\"\",\"\",T784/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ784)+(0.0062454442*$Y784)+(-0.0005191748*($AQ784*$Y784))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ784)+(0.0062454442*$Y784)+(-0.0005191748*($AQ784*$Y784))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ784)+(0.0062454442*$Y784)+(-0.0005191748*($AQ784*$Y784))),\"\")","v":""},{"$f":"_xlfn.IFS(Z784=\"\",\"\",Z784<1.5,\"Weak\",AND(Z784>=1.5,Z784<=2.5),\"Mid-Range\",Z784>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z784=\"\",\"\",Z784<1.5,1,AND(Z784>=1.5,Z784<=2.5),2,Z784>2.5,3)","v":""},null,{"$f":"IF(OR(W784=\"\",AB784=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB784,W784))","v":""},{"$f":"_xlfn.IFS(AD784=\"\",\"\",AD784=\"Impact Not Likely to be Substantial\",1,AD784=\"Impact Unclear\",2,AD784=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D784=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D784,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG784=\"\",\"\",IF(AG784>National_B_tables[Column3]*1.25,3,IF(AG784<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D784=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D784,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D784,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI784=\"\",\"\",IF(AI784>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI784<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D784=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D784,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D784,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK784=\"\",\"\",IF(AK784>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK784<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D784=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D784,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D784,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM784=\"\",\"\",IF(AM784>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM784<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D784=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D784,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D784,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D784,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D784=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D784,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ784=\"\",\"\",IF(AQ784<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ784>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS784=\"\",\"\",AS784<1.5,\"High impact\",AS784>2.5,\"Low impact\",AND(AS784>=1.5,AS784<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS784=\"\",\"\",AS784>2.5,1,AND(AS784>=1.5,AS784<=2.5),2,AS784<1.5,3)","v":""},null,{"$f":"IF(B784=\"\",\"\",IF(OR(AE784=\"\",AT784=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE784,AU784)))","v":""}]
[{"$f":"IF('Census match'!A784=\"\",\"\",'Census match'!A784)","v":""},{"$f":"IF('Census match'!B784=\"\",\"\",'Census match'!B784)","v":""},{"$f":"IF(AND(NOT(A785=\"\"),'Census match'!E784=\"\"),\"No Census match\",'Census match'!E784)","v":""},{"$f":"'Census match'!J784","v":""},{"$f":"IF($D785=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D785,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D785=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D785,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C784=\"\",D785=\"\"),\"\",'Facility data'!C784)","v":""},{"$f":"IF(ISNUMBER($G785),IF($G785<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G785)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G785)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),('Cost models'!$F$4+'Cost models'!$E$4*$G785)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),IF($G785<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G785)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G785)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),IF($G785<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G785)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G785)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),_xlfn.IFS(AND($G785<='Cost models'!$C$7,$G785>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G785)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G785<='Cost models'!$C$7,$G785<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G785)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G785>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G785)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),IF($G785<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G785)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G785)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),_xlfn.IFS($G785<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G785)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G785>'Cost models'!$C$9,$G785<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G785)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G785>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G785)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G785),IF($G785<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G785)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G785)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B785=\"\",\"\",IF(ISNUMBER('Facility data'!D784),'Facility data'!D784,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D785)*ISNUMBER('Facility data'!$C784))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D785,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D785,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D785,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W785=\"\",\"\",W785=1,\"Low impact\",W785=2,\"Mid-range impact\",W785=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U785=\"\",\"\",U785<0.01,1,AND(U785>=0.01,U785<=0.02),2,U785>0.02,3)","v":""},null,{"$f":"IF(T785=\"\",\"\",T785/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ785)+(0.0062454442*$Y785)+(-0.0005191748*($AQ785*$Y785))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ785)+(0.0062454442*$Y785)+(-0.0005191748*($AQ785*$Y785))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ785)+(0.0062454442*$Y785)+(-0.0005191748*($AQ785*$Y785))),\"\")","v":""},{"$f":"_xlfn.IFS(Z785=\"\",\"\",Z785<1.5,\"Weak\",AND(Z785>=1.5,Z785<=2.5),\"Mid-Range\",Z785>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z785=\"\",\"\",Z785<1.5,1,AND(Z785>=1.5,Z785<=2.5),2,Z785>2.5,3)","v":""},null,{"$f":"IF(OR(W785=\"\",AB785=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB785,W785))","v":""},{"$f":"_xlfn.IFS(AD785=\"\",\"\",AD785=\"Impact Not Likely to be Substantial\",1,AD785=\"Impact Unclear\",2,AD785=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D785=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D785,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG785=\"\",\"\",IF(AG785>National_B_tables[Column3]*1.25,3,IF(AG785<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D785=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D785,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D785,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI785=\"\",\"\",IF(AI785>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI785<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D785=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D785,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D785,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK785=\"\",\"\",IF(AK785>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK785<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D785=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D785,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D785,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM785=\"\",\"\",IF(AM785>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM785<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D785=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D785,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D785,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D785,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D785=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D785,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ785=\"\",\"\",IF(AQ785<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ785>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS785=\"\",\"\",AS785<1.5,\"High impact\",AS785>2.5,\"Low impact\",AND(AS785>=1.5,AS785<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS785=\"\",\"\",AS785>2.5,1,AND(AS785>=1.5,AS785<=2.5),2,AS785<1.5,3)","v":""},null,{"$f":"IF(B785=\"\",\"\",IF(OR(AE785=\"\",AT785=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE785,AU785)))","v":""}]
[{"$f":"IF('Census match'!A785=\"\",\"\",'Census match'!A785)","v":""},{"$f":"IF('Census match'!B785=\"\",\"\",'Census match'!B785)","v":""},{"$f":"IF(AND(NOT(A786=\"\"),'Census match'!E785=\"\"),\"No Census match\",'Census match'!E785)","v":""},{"$f":"'Census match'!J785","v":""},{"$f":"IF($D786=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D786,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D786=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D786,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C785=\"\",D786=\"\"),\"\",'Facility data'!C785)","v":""},{"$f":"IF(ISNUMBER($G786),IF($G786<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G786)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G786)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),('Cost models'!$F$4+'Cost models'!$E$4*$G786)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),IF($G786<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G786)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G786)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),IF($G786<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G786)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G786)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),_xlfn.IFS(AND($G786<='Cost models'!$C$7,$G786>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G786)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G786<='Cost models'!$C$7,$G786<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G786)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G786>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G786)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),IF($G786<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G786)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G786)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),_xlfn.IFS($G786<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G786)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G786>'Cost models'!$C$9,$G786<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G786)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G786>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G786)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G786),IF($G786<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G786)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G786)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B786=\"\",\"\",IF(ISNUMBER('Facility data'!D785),'Facility data'!D785,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D786)*ISNUMBER('Facility data'!$C785))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D786,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D786,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D786,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W786=\"\",\"\",W786=1,\"Low impact\",W786=2,\"Mid-range impact\",W786=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U786=\"\",\"\",U786<0.01,1,AND(U786>=0.01,U786<=0.02),2,U786>0.02,3)","v":""},null,{"$f":"IF(T786=\"\",\"\",T786/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ786)+(0.0062454442*$Y786)+(-0.0005191748*($AQ786*$Y786))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ786)+(0.0062454442*$Y786)+(-0.0005191748*($AQ786*$Y786))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ786)+(0.0062454442*$Y786)+(-0.0005191748*($AQ786*$Y786))),\"\")","v":""},{"$f":"_xlfn.IFS(Z786=\"\",\"\",Z786<1.5,\"Weak\",AND(Z786>=1.5,Z786<=2.5),\"Mid-Range\",Z786>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z786=\"\",\"\",Z786<1.5,1,AND(Z786>=1.5,Z786<=2.5),2,Z786>2.5,3)","v":""},null,{"$f":"IF(OR(W786=\"\",AB786=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB786,W786))","v":""},{"$f":"_xlfn.IFS(AD786=\"\",\"\",AD786=\"Impact Not Likely to be Substantial\",1,AD786=\"Impact Unclear\",2,AD786=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D786=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D786,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG786=\"\",\"\",IF(AG786>National_B_tables[Column3]*1.25,3,IF(AG786<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D786=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D786,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D786,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI786=\"\",\"\",IF(AI786>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI786<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D786=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D786,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D786,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK786=\"\",\"\",IF(AK786>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK786<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D786=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D786,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D786,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM786=\"\",\"\",IF(AM786>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM786<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D786=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D786,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D786,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D786,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D786=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D786,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ786=\"\",\"\",IF(AQ786<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ786>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS786=\"\",\"\",AS786<1.5,\"High impact\",AS786>2.5,\"Low impact\",AND(AS786>=1.5,AS786<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS786=\"\",\"\",AS786>2.5,1,AND(AS786>=1.5,AS786<=2.5),2,AS786<1.5,3)","v":""},null,{"$f":"IF(B786=\"\",\"\",IF(OR(AE786=\"\",AT786=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE786,AU786)))","v":""}]
[{"$f":"IF('Census match'!A786=\"\",\"\",'Census match'!A786)","v":""},{"$f":"IF('Census match'!B786=\"\",\"\",'Census match'!B786)","v":""},{"$f":"IF(AND(NOT(A787=\"\"),'Census match'!E786=\"\"),\"No Census match\",'Census match'!E786)","v":""},{"$f":"'Census match'!J786","v":""},{"$f":"IF($D787=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D787,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D787=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D787,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C786=\"\",D787=\"\"),\"\",'Facility data'!C786)","v":""},{"$f":"IF(ISNUMBER($G787),IF($G787<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G787)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G787)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),('Cost models'!$F$4+'Cost models'!$E$4*$G787)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),IF($G787<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G787)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G787)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),IF($G787<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G787)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G787)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),_xlfn.IFS(AND($G787<='Cost models'!$C$7,$G787>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G787)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G787<='Cost models'!$C$7,$G787<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G787)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G787>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G787)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),IF($G787<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G787)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G787)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),_xlfn.IFS($G787<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G787)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G787>'Cost models'!$C$9,$G787<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G787)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G787>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G787)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G787),IF($G787<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G787)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G787)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B787=\"\",\"\",IF(ISNUMBER('Facility data'!D786),'Facility data'!D786,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D787)*ISNUMBER('Facility data'!$C786))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D787,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D787,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D787,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W787=\"\",\"\",W787=1,\"Low impact\",W787=2,\"Mid-range impact\",W787=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U787=\"\",\"\",U787<0.01,1,AND(U787>=0.01,U787<=0.02),2,U787>0.02,3)","v":""},null,{"$f":"IF(T787=\"\",\"\",T787/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ787)+(0.0062454442*$Y787)+(-0.0005191748*($AQ787*$Y787))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ787)+(0.0062454442*$Y787)+(-0.0005191748*($AQ787*$Y787))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ787)+(0.0062454442*$Y787)+(-0.0005191748*($AQ787*$Y787))),\"\")","v":""},{"$f":"_xlfn.IFS(Z787=\"\",\"\",Z787<1.5,\"Weak\",AND(Z787>=1.5,Z787<=2.5),\"Mid-Range\",Z787>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z787=\"\",\"\",Z787<1.5,1,AND(Z787>=1.5,Z787<=2.5),2,Z787>2.5,3)","v":""},null,{"$f":"IF(OR(W787=\"\",AB787=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB787,W787))","v":""},{"$f":"_xlfn.IFS(AD787=\"\",\"\",AD787=\"Impact Not Likely to be Substantial\",1,AD787=\"Impact Unclear\",2,AD787=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D787=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D787,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG787=\"\",\"\",IF(AG787>National_B_tables[Column3]*1.25,3,IF(AG787<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D787=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D787,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D787,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI787=\"\",\"\",IF(AI787>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI787<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D787=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D787,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D787,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK787=\"\",\"\",IF(AK787>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK787<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D787=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D787,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D787,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM787=\"\",\"\",IF(AM787>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM787<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D787=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D787,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D787,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D787,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D787=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D787,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ787=\"\",\"\",IF(AQ787<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ787>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS787=\"\",\"\",AS787<1.5,\"High impact\",AS787>2.5,\"Low impact\",AND(AS787>=1.5,AS787<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS787=\"\",\"\",AS787>2.5,1,AND(AS787>=1.5,AS787<=2.5),2,AS787<1.5,3)","v":""},null,{"$f":"IF(B787=\"\",\"\",IF(OR(AE787=\"\",AT787=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE787,AU787)))","v":""}]
[{"$f":"IF('Census match'!A787=\"\",\"\",'Census match'!A787)","v":""},{"$f":"IF('Census match'!B787=\"\",\"\",'Census match'!B787)","v":""},{"$f":"IF(AND(NOT(A788=\"\"),'Census match'!E787=\"\"),\"No Census match\",'Census match'!E787)","v":""},{"$f":"'Census match'!J787","v":""},{"$f":"IF($D788=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D788,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D788=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D788,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C787=\"\",D788=\"\"),\"\",'Facility data'!C787)","v":""},{"$f":"IF(ISNUMBER($G788),IF($G788<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G788)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G788)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),('Cost models'!$F$4+'Cost models'!$E$4*$G788)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),IF($G788<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G788)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G788)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),IF($G788<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G788)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G788)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),_xlfn.IFS(AND($G788<='Cost models'!$C$7,$G788>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G788)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G788<='Cost models'!$C$7,$G788<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G788)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G788>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G788)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),IF($G788<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G788)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G788)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),_xlfn.IFS($G788<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G788)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G788>'Cost models'!$C$9,$G788<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G788)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G788>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G788)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G788),IF($G788<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G788)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G788)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B788=\"\",\"\",IF(ISNUMBER('Facility data'!D787),'Facility data'!D787,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D788)*ISNUMBER('Facility data'!$C787))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D788,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D788,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D788,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W788=\"\",\"\",W788=1,\"Low impact\",W788=2,\"Mid-range impact\",W788=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U788=\"\",\"\",U788<0.01,1,AND(U788>=0.01,U788<=0.02),2,U788>0.02,3)","v":""},null,{"$f":"IF(T788=\"\",\"\",T788/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ788)+(0.0062454442*$Y788)+(-0.0005191748*($AQ788*$Y788))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ788)+(0.0062454442*$Y788)+(-0.0005191748*($AQ788*$Y788))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ788)+(0.0062454442*$Y788)+(-0.0005191748*($AQ788*$Y788))),\"\")","v":""},{"$f":"_xlfn.IFS(Z788=\"\",\"\",Z788<1.5,\"Weak\",AND(Z788>=1.5,Z788<=2.5),\"Mid-Range\",Z788>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z788=\"\",\"\",Z788<1.5,1,AND(Z788>=1.5,Z788<=2.5),2,Z788>2.5,3)","v":""},null,{"$f":"IF(OR(W788=\"\",AB788=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB788,W788))","v":""},{"$f":"_xlfn.IFS(AD788=\"\",\"\",AD788=\"Impact Not Likely to be Substantial\",1,AD788=\"Impact Unclear\",2,AD788=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D788=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D788,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG788=\"\",\"\",IF(AG788>National_B_tables[Column3]*1.25,3,IF(AG788<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D788=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D788,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D788,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI788=\"\",\"\",IF(AI788>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI788<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D788=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D788,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D788,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK788=\"\",\"\",IF(AK788>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK788<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D788=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D788,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D788,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM788=\"\",\"\",IF(AM788>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM788<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D788=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D788,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D788,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D788,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D788=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D788,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ788=\"\",\"\",IF(AQ788<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ788>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS788=\"\",\"\",AS788<1.5,\"High impact\",AS788>2.5,\"Low impact\",AND(AS788>=1.5,AS788<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS788=\"\",\"\",AS788>2.5,1,AND(AS788>=1.5,AS788<=2.5),2,AS788<1.5,3)","v":""},null,{"$f":"IF(B788=\"\",\"\",IF(OR(AE788=\"\",AT788=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE788,AU788)))","v":""}]
[{"$f":"IF('Census match'!A788=\"\",\"\",'Census match'!A788)","v":""},{"$f":"IF('Census match'!B788=\"\",\"\",'Census match'!B788)","v":""},{"$f":"IF(AND(NOT(A789=\"\"),'Census match'!E788=\"\"),\"No Census match\",'Census match'!E788)","v":""},{"$f":"'Census match'!J788","v":""},{"$f":"IF($D789=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D789,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D789=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D789,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C788=\"\",D789=\"\"),\"\",'Facility data'!C788)","v":""},{"$f":"IF(ISNUMBER($G789),IF($G789<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G789)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G789)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),('Cost models'!$F$4+'Cost models'!$E$4*$G789)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),IF($G789<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G789)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G789)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),IF($G789<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G789)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G789)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),_xlfn.IFS(AND($G789<='Cost models'!$C$7,$G789>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G789)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G789<='Cost models'!$C$7,$G789<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G789)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G789>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G789)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),IF($G789<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G789)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G789)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),_xlfn.IFS($G789<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G789)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G789>'Cost models'!$C$9,$G789<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G789)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G789>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G789)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G789),IF($G789<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G789)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G789)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B789=\"\",\"\",IF(ISNUMBER('Facility data'!D788),'Facility data'!D788,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D789)*ISNUMBER('Facility data'!$C788))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D789,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D789,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D789,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W789=\"\",\"\",W789=1,\"Low impact\",W789=2,\"Mid-range impact\",W789=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U789=\"\",\"\",U789<0.01,1,AND(U789>=0.01,U789<=0.02),2,U789>0.02,3)","v":""},null,{"$f":"IF(T789=\"\",\"\",T789/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ789)+(0.0062454442*$Y789)+(-0.0005191748*($AQ789*$Y789))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ789)+(0.0062454442*$Y789)+(-0.0005191748*($AQ789*$Y789))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ789)+(0.0062454442*$Y789)+(-0.0005191748*($AQ789*$Y789))),\"\")","v":""},{"$f":"_xlfn.IFS(Z789=\"\",\"\",Z789<1.5,\"Weak\",AND(Z789>=1.5,Z789<=2.5),\"Mid-Range\",Z789>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z789=\"\",\"\",Z789<1.5,1,AND(Z789>=1.5,Z789<=2.5),2,Z789>2.5,3)","v":""},null,{"$f":"IF(OR(W789=\"\",AB789=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB789,W789))","v":""},{"$f":"_xlfn.IFS(AD789=\"\",\"\",AD789=\"Impact Not Likely to be Substantial\",1,AD789=\"Impact Unclear\",2,AD789=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D789=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D789,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG789=\"\",\"\",IF(AG789>National_B_tables[Column3]*1.25,3,IF(AG789<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D789=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D789,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D789,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI789=\"\",\"\",IF(AI789>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI789<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D789=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D789,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D789,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK789=\"\",\"\",IF(AK789>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK789<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D789=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D789,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D789,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM789=\"\",\"\",IF(AM789>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM789<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D789=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D789,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D789,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D789,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D789=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D789,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ789=\"\",\"\",IF(AQ789<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ789>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS789=\"\",\"\",AS789<1.5,\"High impact\",AS789>2.5,\"Low impact\",AND(AS789>=1.5,AS789<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS789=\"\",\"\",AS789>2.5,1,AND(AS789>=1.5,AS789<=2.5),2,AS789<1.5,3)","v":""},null,{"$f":"IF(B789=\"\",\"\",IF(OR(AE789=\"\",AT789=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE789,AU789)))","v":""}]
[{"$f":"IF('Census match'!A789=\"\",\"\",'Census match'!A789)","v":""},{"$f":"IF('Census match'!B789=\"\",\"\",'Census match'!B789)","v":""},{"$f":"IF(AND(NOT(A790=\"\"),'Census match'!E789=\"\"),\"No Census match\",'Census match'!E789)","v":""},{"$f":"'Census match'!J789","v":""},{"$f":"IF($D790=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D790,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D790=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D790,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C789=\"\",D790=\"\"),\"\",'Facility data'!C789)","v":""},{"$f":"IF(ISNUMBER($G790),IF($G790<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G790)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G790)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),('Cost models'!$F$4+'Cost models'!$E$4*$G790)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),IF($G790<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G790)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G790)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),IF($G790<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G790)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G790)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),_xlfn.IFS(AND($G790<='Cost models'!$C$7,$G790>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G790)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G790<='Cost models'!$C$7,$G790<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G790)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G790>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G790)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),IF($G790<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G790)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G790)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),_xlfn.IFS($G790<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G790)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G790>'Cost models'!$C$9,$G790<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G790)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G790>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G790)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G790),IF($G790<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G790)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G790)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B790=\"\",\"\",IF(ISNUMBER('Facility data'!D789),'Facility data'!D789,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D790)*ISNUMBER('Facility data'!$C789))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D790,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D790,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D790,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W790=\"\",\"\",W790=1,\"Low impact\",W790=2,\"Mid-range impact\",W790=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U790=\"\",\"\",U790<0.01,1,AND(U790>=0.01,U790<=0.02),2,U790>0.02,3)","v":""},null,{"$f":"IF(T790=\"\",\"\",T790/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ790)+(0.0062454442*$Y790)+(-0.0005191748*($AQ790*$Y790))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ790)+(0.0062454442*$Y790)+(-0.0005191748*($AQ790*$Y790))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ790)+(0.0062454442*$Y790)+(-0.0005191748*($AQ790*$Y790))),\"\")","v":""},{"$f":"_xlfn.IFS(Z790=\"\",\"\",Z790<1.5,\"Weak\",AND(Z790>=1.5,Z790<=2.5),\"Mid-Range\",Z790>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z790=\"\",\"\",Z790<1.5,1,AND(Z790>=1.5,Z790<=2.5),2,Z790>2.5,3)","v":""},null,{"$f":"IF(OR(W790=\"\",AB790=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB790,W790))","v":""},{"$f":"_xlfn.IFS(AD790=\"\",\"\",AD790=\"Impact Not Likely to be Substantial\",1,AD790=\"Impact Unclear\",2,AD790=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D790=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D790,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG790=\"\",\"\",IF(AG790>National_B_tables[Column3]*1.25,3,IF(AG790<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D790=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D790,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D790,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI790=\"\",\"\",IF(AI790>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI790<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D790=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D790,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D790,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK790=\"\",\"\",IF(AK790>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK790<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D790=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D790,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D790,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM790=\"\",\"\",IF(AM790>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM790<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D790=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D790,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D790,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D790,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D790=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D790,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ790=\"\",\"\",IF(AQ790<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ790>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS790=\"\",\"\",AS790<1.5,\"High impact\",AS790>2.5,\"Low impact\",AND(AS790>=1.5,AS790<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS790=\"\",\"\",AS790>2.5,1,AND(AS790>=1.5,AS790<=2.5),2,AS790<1.5,3)","v":""},null,{"$f":"IF(B790=\"\",\"\",IF(OR(AE790=\"\",AT790=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE790,AU790)))","v":""}]
[{"$f":"IF('Census match'!A790=\"\",\"\",'Census match'!A790)","v":""},{"$f":"IF('Census match'!B790=\"\",\"\",'Census match'!B790)","v":""},{"$f":"IF(AND(NOT(A791=\"\"),'Census match'!E790=\"\"),\"No Census match\",'Census match'!E790)","v":""},{"$f":"'Census match'!J790","v":""},{"$f":"IF($D791=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D791,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D791=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D791,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C790=\"\",D791=\"\"),\"\",'Facility data'!C790)","v":""},{"$f":"IF(ISNUMBER($G791),IF($G791<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G791)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G791)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),('Cost models'!$F$4+'Cost models'!$E$4*$G791)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),IF($G791<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G791)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G791)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),IF($G791<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G791)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G791)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),_xlfn.IFS(AND($G791<='Cost models'!$C$7,$G791>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G791)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G791<='Cost models'!$C$7,$G791<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G791)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G791>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G791)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),IF($G791<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G791)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G791)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),_xlfn.IFS($G791<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G791)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G791>'Cost models'!$C$9,$G791<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G791)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G791>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G791)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G791),IF($G791<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G791)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G791)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B791=\"\",\"\",IF(ISNUMBER('Facility data'!D790),'Facility data'!D790,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D791)*ISNUMBER('Facility data'!$C790))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D791,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D791,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D791,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W791=\"\",\"\",W791=1,\"Low impact\",W791=2,\"Mid-range impact\",W791=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U791=\"\",\"\",U791<0.01,1,AND(U791>=0.01,U791<=0.02),2,U791>0.02,3)","v":""},null,{"$f":"IF(T791=\"\",\"\",T791/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ791)+(0.0062454442*$Y791)+(-0.0005191748*($AQ791*$Y791))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ791)+(0.0062454442*$Y791)+(-0.0005191748*($AQ791*$Y791))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ791)+(0.0062454442*$Y791)+(-0.0005191748*($AQ791*$Y791))),\"\")","v":""},{"$f":"_xlfn.IFS(Z791=\"\",\"\",Z791<1.5,\"Weak\",AND(Z791>=1.5,Z791<=2.5),\"Mid-Range\",Z791>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z791=\"\",\"\",Z791<1.5,1,AND(Z791>=1.5,Z791<=2.5),2,Z791>2.5,3)","v":""},null,{"$f":"IF(OR(W791=\"\",AB791=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB791,W791))","v":""},{"$f":"_xlfn.IFS(AD791=\"\",\"\",AD791=\"Impact Not Likely to be Substantial\",1,AD791=\"Impact Unclear\",2,AD791=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D791=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D791,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG791=\"\",\"\",IF(AG791>National_B_tables[Column3]*1.25,3,IF(AG791<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D791=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D791,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D791,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI791=\"\",\"\",IF(AI791>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI791<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D791=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D791,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D791,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK791=\"\",\"\",IF(AK791>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK791<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D791=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D791,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D791,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM791=\"\",\"\",IF(AM791>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM791<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D791=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D791,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D791,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D791,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D791=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D791,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ791=\"\",\"\",IF(AQ791<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ791>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS791=\"\",\"\",AS791<1.5,\"High impact\",AS791>2.5,\"Low impact\",AND(AS791>=1.5,AS791<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS791=\"\",\"\",AS791>2.5,1,AND(AS791>=1.5,AS791<=2.5),2,AS791<1.5,3)","v":""},null,{"$f":"IF(B791=\"\",\"\",IF(OR(AE791=\"\",AT791=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE791,AU791)))","v":""}]
[{"$f":"IF('Census match'!A791=\"\",\"\",'Census match'!A791)","v":""},{"$f":"IF('Census match'!B791=\"\",\"\",'Census match'!B791)","v":""},{"$f":"IF(AND(NOT(A792=\"\"),'Census match'!E791=\"\"),\"No Census match\",'Census match'!E791)","v":""},{"$f":"'Census match'!J791","v":""},{"$f":"IF($D792=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D792,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D792=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D792,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C791=\"\",D792=\"\"),\"\",'Facility data'!C791)","v":""},{"$f":"IF(ISNUMBER($G792),IF($G792<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G792)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G792)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),('Cost models'!$F$4+'Cost models'!$E$4*$G792)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),IF($G792<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G792)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G792)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),IF($G792<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G792)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G792)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),_xlfn.IFS(AND($G792<='Cost models'!$C$7,$G792>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G792)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G792<='Cost models'!$C$7,$G792<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G792)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G792>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G792)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),IF($G792<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G792)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G792)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),_xlfn.IFS($G792<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G792)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G792>'Cost models'!$C$9,$G792<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G792)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G792>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G792)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G792),IF($G792<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G792)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G792)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B792=\"\",\"\",IF(ISNUMBER('Facility data'!D791),'Facility data'!D791,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D792)*ISNUMBER('Facility data'!$C791))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D792,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D792,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D792,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W792=\"\",\"\",W792=1,\"Low impact\",W792=2,\"Mid-range impact\",W792=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U792=\"\",\"\",U792<0.01,1,AND(U792>=0.01,U792<=0.02),2,U792>0.02,3)","v":""},null,{"$f":"IF(T792=\"\",\"\",T792/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ792)+(0.0062454442*$Y792)+(-0.0005191748*($AQ792*$Y792))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ792)+(0.0062454442*$Y792)+(-0.0005191748*($AQ792*$Y792))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ792)+(0.0062454442*$Y792)+(-0.0005191748*($AQ792*$Y792))),\"\")","v":""},{"$f":"_xlfn.IFS(Z792=\"\",\"\",Z792<1.5,\"Weak\",AND(Z792>=1.5,Z792<=2.5),\"Mid-Range\",Z792>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z792=\"\",\"\",Z792<1.5,1,AND(Z792>=1.5,Z792<=2.5),2,Z792>2.5,3)","v":""},null,{"$f":"IF(OR(W792=\"\",AB792=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB792,W792))","v":""},{"$f":"_xlfn.IFS(AD792=\"\",\"\",AD792=\"Impact Not Likely to be Substantial\",1,AD792=\"Impact Unclear\",2,AD792=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D792=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D792,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG792=\"\",\"\",IF(AG792>National_B_tables[Column3]*1.25,3,IF(AG792<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D792=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D792,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D792,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI792=\"\",\"\",IF(AI792>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI792<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D792=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D792,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D792,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK792=\"\",\"\",IF(AK792>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK792<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D792=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D792,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D792,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM792=\"\",\"\",IF(AM792>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM792<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D792=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D792,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D792,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D792,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D792=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D792,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ792=\"\",\"\",IF(AQ792<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ792>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS792=\"\",\"\",AS792<1.5,\"High impact\",AS792>2.5,\"Low impact\",AND(AS792>=1.5,AS792<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS792=\"\",\"\",AS792>2.5,1,AND(AS792>=1.5,AS792<=2.5),2,AS792<1.5,3)","v":""},null,{"$f":"IF(B792=\"\",\"\",IF(OR(AE792=\"\",AT792=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE792,AU792)))","v":""}]
[{"$f":"IF('Census match'!A792=\"\",\"\",'Census match'!A792)","v":""},{"$f":"IF('Census match'!B792=\"\",\"\",'Census match'!B792)","v":""},{"$f":"IF(AND(NOT(A793=\"\"),'Census match'!E792=\"\"),\"No Census match\",'Census match'!E792)","v":""},{"$f":"'Census match'!J792","v":""},{"$f":"IF($D793=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D793,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D793=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D793,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C792=\"\",D793=\"\"),\"\",'Facility data'!C792)","v":""},{"$f":"IF(ISNUMBER($G793),IF($G793<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G793)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G793)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),('Cost models'!$F$4+'Cost models'!$E$4*$G793)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),IF($G793<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G793)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G793)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),IF($G793<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G793)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G793)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),_xlfn.IFS(AND($G793<='Cost models'!$C$7,$G793>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G793)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G793<='Cost models'!$C$7,$G793<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G793)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G793>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G793)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),IF($G793<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G793)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G793)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),_xlfn.IFS($G793<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G793)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G793>'Cost models'!$C$9,$G793<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G793)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G793>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G793)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G793),IF($G793<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G793)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G793)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G793),SUM(H793:O793),\"\")","v":""},"",null,{"$f":"IF(B793=\"\",\"\",IF(ISNUMBER('Facility data'!D792),'Facility data'!D792,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D793)*ISNUMBER('Facility data'!$C792))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D793,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D793,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D793,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W793=\"\",\"\",W793=1,\"Low impact\",W793=2,\"Mid-range impact\",W793=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U793=\"\",\"\",U793<0.01,1,AND(U793>=0.01,U793<=0.02),2,U793>0.02,3)","v":""},null,{"$f":"IF(T793=\"\",\"\",T793/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ793)+(0.0062454442*$Y793)+(-0.0005191748*($AQ793*$Y793))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ793)+(0.0062454442*$Y793)+(-0.0005191748*($AQ793*$Y793))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ793)+(0.0062454442*$Y793)+(-0.0005191748*($AQ793*$Y793))),\"\")","v":""},{"$f":"_xlfn.IFS(Z793=\"\",\"\",Z793<1.5,\"Weak\",AND(Z793>=1.5,Z793<=2.5),\"Mid-Range\",Z793>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z793=\"\",\"\",Z793<1.5,1,AND(Z793>=1.5,Z793<=2.5),2,Z793>2.5,3)","v":""},null,{"$f":"IF(OR(W793=\"\",AB793=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB793,W793))","v":""},{"$f":"_xlfn.IFS(AD793=\"\",\"\",AD793=\"Impact Not Likely to be Substantial\",1,AD793=\"Impact Unclear\",2,AD793=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D793=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D793,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG793=\"\",\"\",IF(AG793>National_B_tables[Column3]*1.25,3,IF(AG793<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D793=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D793,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D793,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI793=\"\",\"\",IF(AI793>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI793<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D793=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D793,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D793,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK793=\"\",\"\",IF(AK793>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK793<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D793=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D793,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D793,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM793=\"\",\"\",IF(AM793>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM793<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D793=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D793,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D793,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D793,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D793=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D793,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ793=\"\",\"\",IF(AQ793<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ793>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS793=\"\",\"\",AS793<1.5,\"High impact\",AS793>2.5,\"Low impact\",AND(AS793>=1.5,AS793<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS793=\"\",\"\",AS793>2.5,1,AND(AS793>=1.5,AS793<=2.5),2,AS793<1.5,3)","v":""},null,{"$f":"IF(B793=\"\",\"\",IF(OR(AE793=\"\",AT793=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE793,AU793)))","v":""}]
[{"$f":"IF('Census match'!A793=\"\",\"\",'Census match'!A793)","v":""},{"$f":"IF('Census match'!B793=\"\",\"\",'Census match'!B793)","v":""},{"$f":"IF(AND(NOT(A794=\"\"),'Census match'!E793=\"\"),\"No Census match\",'Census match'!E793)","v":""},{"$f":"'Census match'!J793","v":""},{"$f":"IF($D794=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D794,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D794=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D794,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C793=\"\",D794=\"\"),\"\",'Facility data'!C793)","v":""},{"$f":"IF(ISNUMBER($G794),IF($G794<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G794)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G794)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),('Cost models'!$F$4+'Cost models'!$E$4*$G794)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),IF($G794<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G794)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G794)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),IF($G794<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G794)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G794)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),_xlfn.IFS(AND($G794<='Cost models'!$C$7,$G794>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G794)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G794<='Cost models'!$C$7,$G794<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G794)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G794>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G794)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),IF($G794<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G794)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G794)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),_xlfn.IFS($G794<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G794)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G794>'Cost models'!$C$9,$G794<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G794)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G794>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G794)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G794),IF($G794<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G794)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G794)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B794=\"\",\"\",IF(ISNUMBER('Facility data'!D793),'Facility data'!D793,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D794)*ISNUMBER('Facility data'!$C793))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D794,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D794,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D794,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W794=\"\",\"\",W794=1,\"Low impact\",W794=2,\"Mid-range impact\",W794=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U794=\"\",\"\",U794<0.01,1,AND(U794>=0.01,U794<=0.02),2,U794>0.02,3)","v":""},null,{"$f":"IF(T794=\"\",\"\",T794/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ794)+(0.0062454442*$Y794)+(-0.0005191748*($AQ794*$Y794))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ794)+(0.0062454442*$Y794)+(-0.0005191748*($AQ794*$Y794))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ794)+(0.0062454442*$Y794)+(-0.0005191748*($AQ794*$Y794))),\"\")","v":""},{"$f":"_xlfn.IFS(Z794=\"\",\"\",Z794<1.5,\"Weak\",AND(Z794>=1.5,Z794<=2.5),\"Mid-Range\",Z794>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z794=\"\",\"\",Z794<1.5,1,AND(Z794>=1.5,Z794<=2.5),2,Z794>2.5,3)","v":""},null,{"$f":"IF(OR(W794=\"\",AB794=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB794,W794))","v":""},{"$f":"_xlfn.IFS(AD794=\"\",\"\",AD794=\"Impact Not Likely to be Substantial\",1,AD794=\"Impact Unclear\",2,AD794=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D794=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D794,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG794=\"\",\"\",IF(AG794>National_B_tables[Column3]*1.25,3,IF(AG794<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D794=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D794,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D794,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI794=\"\",\"\",IF(AI794>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI794<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D794=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D794,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D794,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK794=\"\",\"\",IF(AK794>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK794<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D794=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D794,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D794,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM794=\"\",\"\",IF(AM794>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM794<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D794=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D794,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D794,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D794,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D794=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D794,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ794=\"\",\"\",IF(AQ794<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ794>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS794=\"\",\"\",AS794<1.5,\"High impact\",AS794>2.5,\"Low impact\",AND(AS794>=1.5,AS794<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS794=\"\",\"\",AS794>2.5,1,AND(AS794>=1.5,AS794<=2.5),2,AS794<1.5,3)","v":""},null,{"$f":"IF(B794=\"\",\"\",IF(OR(AE794=\"\",AT794=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE794,AU794)))","v":""}]
[{"$f":"IF('Census match'!A794=\"\",\"\",'Census match'!A794)","v":""},{"$f":"IF('Census match'!B794=\"\",\"\",'Census match'!B794)","v":""},{"$f":"IF(AND(NOT(A795=\"\"),'Census match'!E794=\"\"),\"No Census match\",'Census match'!E794)","v":""},{"$f":"'Census match'!J794","v":""},{"$f":"IF($D795=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D795,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D795=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D795,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C794=\"\",D795=\"\"),\"\",'Facility data'!C794)","v":""},{"$f":"IF(ISNUMBER($G795),IF($G795<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G795)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G795)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),('Cost models'!$F$4+'Cost models'!$E$4*$G795)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),IF($G795<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G795)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G795)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),IF($G795<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G795)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G795)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),_xlfn.IFS(AND($G795<='Cost models'!$C$7,$G795>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G795)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G795<='Cost models'!$C$7,$G795<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G795)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G795>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G795)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),IF($G795<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G795)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G795)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),_xlfn.IFS($G795<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G795)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G795>'Cost models'!$C$9,$G795<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G795)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G795>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G795)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G795),IF($G795<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G795)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G795)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B795=\"\",\"\",IF(ISNUMBER('Facility data'!D794),'Facility data'!D794,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D795)*ISNUMBER('Facility data'!$C794))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D795,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D795,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D795,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W795=\"\",\"\",W795=1,\"Low impact\",W795=2,\"Mid-range impact\",W795=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U795=\"\",\"\",U795<0.01,1,AND(U795>=0.01,U795<=0.02),2,U795>0.02,3)","v":""},null,{"$f":"IF(T795=\"\",\"\",T795/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ795)+(0.0062454442*$Y795)+(-0.0005191748*($AQ795*$Y795))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ795)+(0.0062454442*$Y795)+(-0.0005191748*($AQ795*$Y795))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ795)+(0.0062454442*$Y795)+(-0.0005191748*($AQ795*$Y795))),\"\")","v":""},{"$f":"_xlfn.IFS(Z795=\"\",\"\",Z795<1.5,\"Weak\",AND(Z795>=1.5,Z795<=2.5),\"Mid-Range\",Z795>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z795=\"\",\"\",Z795<1.5,1,AND(Z795>=1.5,Z795<=2.5),2,Z795>2.5,3)","v":""},null,{"$f":"IF(OR(W795=\"\",AB795=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB795,W795))","v":""},{"$f":"_xlfn.IFS(AD795=\"\",\"\",AD795=\"Impact Not Likely to be Substantial\",1,AD795=\"Impact Unclear\",2,AD795=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D795=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D795,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG795=\"\",\"\",IF(AG795>National_B_tables[Column3]*1.25,3,IF(AG795<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D795=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D795,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D795,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI795=\"\",\"\",IF(AI795>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI795<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D795=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D795,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D795,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK795=\"\",\"\",IF(AK795>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK795<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D795=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D795,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D795,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM795=\"\",\"\",IF(AM795>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM795<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D795=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D795,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D795,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D795,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D795=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D795,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ795=\"\",\"\",IF(AQ795<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ795>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS795=\"\",\"\",AS795<1.5,\"High impact\",AS795>2.5,\"Low impact\",AND(AS795>=1.5,AS795<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS795=\"\",\"\",AS795>2.5,1,AND(AS795>=1.5,AS795<=2.5),2,AS795<1.5,3)","v":""},null,{"$f":"IF(B795=\"\",\"\",IF(OR(AE795=\"\",AT795=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE795,AU795)))","v":""}]
[{"$f":"IF('Census match'!A795=\"\",\"\",'Census match'!A795)","v":""},{"$f":"IF('Census match'!B795=\"\",\"\",'Census match'!B795)","v":""},{"$f":"IF(AND(NOT(A796=\"\"),'Census match'!E795=\"\"),\"No Census match\",'Census match'!E795)","v":""},{"$f":"'Census match'!J795","v":""},{"$f":"IF($D796=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D796,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D796=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D796,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C795=\"\",D796=\"\"),\"\",'Facility data'!C795)","v":""},{"$f":"IF(ISNUMBER($G796),IF($G796<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G796)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G796)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),('Cost models'!$F$4+'Cost models'!$E$4*$G796)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),IF($G796<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G796)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G796)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),IF($G796<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G796)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G796)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),_xlfn.IFS(AND($G796<='Cost models'!$C$7,$G796>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G796)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G796<='Cost models'!$C$7,$G796<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G796)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G796>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G796)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),IF($G796<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G796)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G796)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),_xlfn.IFS($G796<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G796)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G796>'Cost models'!$C$9,$G796<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G796)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G796>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G796)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G796),IF($G796<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G796)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G796)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B796=\"\",\"\",IF(ISNUMBER('Facility data'!D795),'Facility data'!D795,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D796)*ISNUMBER('Facility data'!$C795))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D796,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D796,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D796,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W796=\"\",\"\",W796=1,\"Low impact\",W796=2,\"Mid-range impact\",W796=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U796=\"\",\"\",U796<0.01,1,AND(U796>=0.01,U796<=0.02),2,U796>0.02,3)","v":""},null,{"$f":"IF(T796=\"\",\"\",T796/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ796)+(0.0062454442*$Y796)+(-0.0005191748*($AQ796*$Y796))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ796)+(0.0062454442*$Y796)+(-0.0005191748*($AQ796*$Y796))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ796)+(0.0062454442*$Y796)+(-0.0005191748*($AQ796*$Y796))),\"\")","v":""},{"$f":"_xlfn.IFS(Z796=\"\",\"\",Z796<1.5,\"Weak\",AND(Z796>=1.5,Z796<=2.5),\"Mid-Range\",Z796>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z796=\"\",\"\",Z796<1.5,1,AND(Z796>=1.5,Z796<=2.5),2,Z796>2.5,3)","v":""},null,{"$f":"IF(OR(W796=\"\",AB796=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB796,W796))","v":""},{"$f":"_xlfn.IFS(AD796=\"\",\"\",AD796=\"Impact Not Likely to be Substantial\",1,AD796=\"Impact Unclear\",2,AD796=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D796=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D796,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG796=\"\",\"\",IF(AG796>National_B_tables[Column3]*1.25,3,IF(AG796<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D796=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D796,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D796,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI796=\"\",\"\",IF(AI796>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI796<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D796=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D796,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D796,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK796=\"\",\"\",IF(AK796>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK796<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D796=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D796,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D796,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM796=\"\",\"\",IF(AM796>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM796<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D796=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D796,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D796,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D796,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D796=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D796,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ796=\"\",\"\",IF(AQ796<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ796>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS796=\"\",\"\",AS796<1.5,\"High impact\",AS796>2.5,\"Low impact\",AND(AS796>=1.5,AS796<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS796=\"\",\"\",AS796>2.5,1,AND(AS796>=1.5,AS796<=2.5),2,AS796<1.5,3)","v":""},null,{"$f":"IF(B796=\"\",\"\",IF(OR(AE796=\"\",AT796=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE796,AU796)))","v":""}]
[{"$f":"IF('Census match'!A796=\"\",\"\",'Census match'!A796)","v":""},{"$f":"IF('Census match'!B796=\"\",\"\",'Census match'!B796)","v":""},{"$f":"IF(AND(NOT(A797=\"\"),'Census match'!E796=\"\"),\"No Census match\",'Census match'!E796)","v":""},{"$f":"'Census match'!J796","v":""},{"$f":"IF($D797=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D797,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D797=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D797,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C796=\"\",D797=\"\"),\"\",'Facility data'!C796)","v":""},{"$f":"IF(ISNUMBER($G797),IF($G797<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G797)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G797)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),('Cost models'!$F$4+'Cost models'!$E$4*$G797)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),IF($G797<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G797)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G797)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),IF($G797<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G797)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G797)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),_xlfn.IFS(AND($G797<='Cost models'!$C$7,$G797>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G797)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G797<='Cost models'!$C$7,$G797<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G797)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G797>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G797)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),IF($G797<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G797)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G797)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),_xlfn.IFS($G797<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G797)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G797>'Cost models'!$C$9,$G797<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G797)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G797>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G797)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G797),IF($G797<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G797)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G797)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B797=\"\",\"\",IF(ISNUMBER('Facility data'!D796),'Facility data'!D796,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D797)*ISNUMBER('Facility data'!$C796))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D797,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D797,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D797,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W797=\"\",\"\",W797=1,\"Low impact\",W797=2,\"Mid-range impact\",W797=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U797=\"\",\"\",U797<0.01,1,AND(U797>=0.01,U797<=0.02),2,U797>0.02,3)","v":""},null,{"$f":"IF(T797=\"\",\"\",T797/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ797)+(0.0062454442*$Y797)+(-0.0005191748*($AQ797*$Y797))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ797)+(0.0062454442*$Y797)+(-0.0005191748*($AQ797*$Y797))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ797)+(0.0062454442*$Y797)+(-0.0005191748*($AQ797*$Y797))),\"\")","v":""},{"$f":"_xlfn.IFS(Z797=\"\",\"\",Z797<1.5,\"Weak\",AND(Z797>=1.5,Z797<=2.5),\"Mid-Range\",Z797>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z797=\"\",\"\",Z797<1.5,1,AND(Z797>=1.5,Z797<=2.5),2,Z797>2.5,3)","v":""},null,{"$f":"IF(OR(W797=\"\",AB797=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB797,W797))","v":""},{"$f":"_xlfn.IFS(AD797=\"\",\"\",AD797=\"Impact Not Likely to be Substantial\",1,AD797=\"Impact Unclear\",2,AD797=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D797=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D797,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG797=\"\",\"\",IF(AG797>National_B_tables[Column3]*1.25,3,IF(AG797<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D797=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D797,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D797,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI797=\"\",\"\",IF(AI797>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI797<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D797=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D797,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D797,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK797=\"\",\"\",IF(AK797>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK797<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D797=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D797,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D797,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM797=\"\",\"\",IF(AM797>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM797<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D797=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D797,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D797,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D797,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D797=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D797,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ797=\"\",\"\",IF(AQ797<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ797>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS797=\"\",\"\",AS797<1.5,\"High impact\",AS797>2.5,\"Low impact\",AND(AS797>=1.5,AS797<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS797=\"\",\"\",AS797>2.5,1,AND(AS797>=1.5,AS797<=2.5),2,AS797<1.5,3)","v":""},null,{"$f":"IF(B797=\"\",\"\",IF(OR(AE797=\"\",AT797=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE797,AU797)))","v":""}]
[{"$f":"IF('Census match'!A797=\"\",\"\",'Census match'!A797)","v":""},{"$f":"IF('Census match'!B797=\"\",\"\",'Census match'!B797)","v":""},{"$f":"IF(AND(NOT(A798=\"\"),'Census match'!E797=\"\"),\"No Census match\",'Census match'!E797)","v":""},{"$f":"'Census match'!J797","v":""},{"$f":"IF($D798=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D798,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D798=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D798,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C797=\"\",D798=\"\"),\"\",'Facility data'!C797)","v":""},{"$f":"IF(ISNUMBER($G798),IF($G798<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G798)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G798)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),('Cost models'!$F$4+'Cost models'!$E$4*$G798)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),IF($G798<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G798)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G798)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),IF($G798<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G798)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G798)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),_xlfn.IFS(AND($G798<='Cost models'!$C$7,$G798>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G798)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G798<='Cost models'!$C$7,$G798<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G798)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G798>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G798)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),IF($G798<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G798)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G798)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),_xlfn.IFS($G798<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G798)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G798>'Cost models'!$C$9,$G798<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G798)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G798>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G798)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G798),IF($G798<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G798)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G798)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B798=\"\",\"\",IF(ISNUMBER('Facility data'!D797),'Facility data'!D797,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D798)*ISNUMBER('Facility data'!$C797))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D798,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D798,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D798,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W798=\"\",\"\",W798=1,\"Low impact\",W798=2,\"Mid-range impact\",W798=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U798=\"\",\"\",U798<0.01,1,AND(U798>=0.01,U798<=0.02),2,U798>0.02,3)","v":""},null,{"$f":"IF(T798=\"\",\"\",T798/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ798)+(0.0062454442*$Y798)+(-0.0005191748*($AQ798*$Y798))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ798)+(0.0062454442*$Y798)+(-0.0005191748*($AQ798*$Y798))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ798)+(0.0062454442*$Y798)+(-0.0005191748*($AQ798*$Y798))),\"\")","v":""},{"$f":"_xlfn.IFS(Z798=\"\",\"\",Z798<1.5,\"Weak\",AND(Z798>=1.5,Z798<=2.5),\"Mid-Range\",Z798>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z798=\"\",\"\",Z798<1.5,1,AND(Z798>=1.5,Z798<=2.5),2,Z798>2.5,3)","v":""},null,{"$f":"IF(OR(W798=\"\",AB798=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB798,W798))","v":""},{"$f":"_xlfn.IFS(AD798=\"\",\"\",AD798=\"Impact Not Likely to be Substantial\",1,AD798=\"Impact Unclear\",2,AD798=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D798=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D798,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG798=\"\",\"\",IF(AG798>National_B_tables[Column3]*1.25,3,IF(AG798<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D798=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D798,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D798,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI798=\"\",\"\",IF(AI798>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI798<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D798=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D798,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D798,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK798=\"\",\"\",IF(AK798>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK798<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D798=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D798,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D798,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM798=\"\",\"\",IF(AM798>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM798<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D798=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D798,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D798,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D798,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D798=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D798,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ798=\"\",\"\",IF(AQ798<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ798>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS798=\"\",\"\",AS798<1.5,\"High impact\",AS798>2.5,\"Low impact\",AND(AS798>=1.5,AS798<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS798=\"\",\"\",AS798>2.5,1,AND(AS798>=1.5,AS798<=2.5),2,AS798<1.5,3)","v":""},null,{"$f":"IF(B798=\"\",\"\",IF(OR(AE798=\"\",AT798=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE798,AU798)))","v":""}]
[{"$f":"IF('Census match'!A798=\"\",\"\",'Census match'!A798)","v":""},{"$f":"IF('Census match'!B798=\"\",\"\",'Census match'!B798)","v":""},{"$f":"IF(AND(NOT(A799=\"\"),'Census match'!E798=\"\"),\"No Census match\",'Census match'!E798)","v":""},{"$f":"'Census match'!J798","v":""},{"$f":"IF($D799=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D799,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D799=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D799,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C798=\"\",D799=\"\"),\"\",'Facility data'!C798)","v":""},{"$f":"IF(ISNUMBER($G799),IF($G799<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G799)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G799)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),('Cost models'!$F$4+'Cost models'!$E$4*$G799)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),IF($G799<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G799)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G799)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),IF($G799<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G799)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G799)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),_xlfn.IFS(AND($G799<='Cost models'!$C$7,$G799>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G799)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G799<='Cost models'!$C$7,$G799<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G799)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G799>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G799)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),IF($G799<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G799)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G799)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),_xlfn.IFS($G799<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G799)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G799>'Cost models'!$C$9,$G799<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G799)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G799>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G799)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G799),IF($G799<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G799)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G799)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B799=\"\",\"\",IF(ISNUMBER('Facility data'!D798),'Facility data'!D798,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D799)*ISNUMBER('Facility data'!$C798))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D799,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D799,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D799,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W799=\"\",\"\",W799=1,\"Low impact\",W799=2,\"Mid-range impact\",W799=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U799=\"\",\"\",U799<0.01,1,AND(U799>=0.01,U799<=0.02),2,U799>0.02,3)","v":""},null,{"$f":"IF(T799=\"\",\"\",T799/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ799)+(0.0062454442*$Y799)+(-0.0005191748*($AQ799*$Y799))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ799)+(0.0062454442*$Y799)+(-0.0005191748*($AQ799*$Y799))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ799)+(0.0062454442*$Y799)+(-0.0005191748*($AQ799*$Y799))),\"\")","v":""},{"$f":"_xlfn.IFS(Z799=\"\",\"\",Z799<1.5,\"Weak\",AND(Z799>=1.5,Z799<=2.5),\"Mid-Range\",Z799>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z799=\"\",\"\",Z799<1.5,1,AND(Z799>=1.5,Z799<=2.5),2,Z799>2.5,3)","v":""},null,{"$f":"IF(OR(W799=\"\",AB799=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB799,W799))","v":""},{"$f":"_xlfn.IFS(AD799=\"\",\"\",AD799=\"Impact Not Likely to be Substantial\",1,AD799=\"Impact Unclear\",2,AD799=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D799=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D799,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG799=\"\",\"\",IF(AG799>National_B_tables[Column3]*1.25,3,IF(AG799<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D799=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D799,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D799,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI799=\"\",\"\",IF(AI799>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI799<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D799=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D799,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D799,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK799=\"\",\"\",IF(AK799>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK799<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D799=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D799,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D799,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM799=\"\",\"\",IF(AM799>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM799<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D799=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D799,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D799,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D799,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D799=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D799,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ799=\"\",\"\",IF(AQ799<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ799>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS799=\"\",\"\",AS799<1.5,\"High impact\",AS799>2.5,\"Low impact\",AND(AS799>=1.5,AS799<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS799=\"\",\"\",AS799>2.5,1,AND(AS799>=1.5,AS799<=2.5),2,AS799<1.5,3)","v":""},null,{"$f":"IF(B799=\"\",\"\",IF(OR(AE799=\"\",AT799=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE799,AU799)))","v":""}]
[{"$f":"IF('Census match'!A799=\"\",\"\",'Census match'!A799)","v":""},{"$f":"IF('Census match'!B799=\"\",\"\",'Census match'!B799)","v":""},{"$f":"IF(AND(NOT(A800=\"\"),'Census match'!E799=\"\"),\"No Census match\",'Census match'!E799)","v":""},{"$f":"'Census match'!J799","v":""},{"$f":"IF($D800=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D800,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D800=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D800,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C799=\"\",D800=\"\"),\"\",'Facility data'!C799)","v":""},{"$f":"IF(ISNUMBER($G800),IF($G800<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G800)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G800)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),('Cost models'!$F$4+'Cost models'!$E$4*$G800)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),IF($G800<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G800)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G800)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),IF($G800<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G800)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G800)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),_xlfn.IFS(AND($G800<='Cost models'!$C$7,$G800>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G800)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G800<='Cost models'!$C$7,$G800<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G800)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G800>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G800)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),IF($G800<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G800)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G800)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),_xlfn.IFS($G800<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G800)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G800>'Cost models'!$C$9,$G800<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G800)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G800>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G800)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G800),IF($G800<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G800)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G800)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B800=\"\",\"\",IF(ISNUMBER('Facility data'!D799),'Facility data'!D799,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D800)*ISNUMBER('Facility data'!$C799))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D800,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D800,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D800,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W800=\"\",\"\",W800=1,\"Low impact\",W800=2,\"Mid-range impact\",W800=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U800=\"\",\"\",U800<0.01,1,AND(U800>=0.01,U800<=0.02),2,U800>0.02,3)","v":""},null,{"$f":"IF(T800=\"\",\"\",T800/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ800)+(0.0062454442*$Y800)+(-0.0005191748*($AQ800*$Y800))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ800)+(0.0062454442*$Y800)+(-0.0005191748*($AQ800*$Y800))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ800)+(0.0062454442*$Y800)+(-0.0005191748*($AQ800*$Y800))),\"\")","v":""},{"$f":"_xlfn.IFS(Z800=\"\",\"\",Z800<1.5,\"Weak\",AND(Z800>=1.5,Z800<=2.5),\"Mid-Range\",Z800>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z800=\"\",\"\",Z800<1.5,1,AND(Z800>=1.5,Z800<=2.5),2,Z800>2.5,3)","v":""},null,{"$f":"IF(OR(W800=\"\",AB800=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB800,W800))","v":""},{"$f":"_xlfn.IFS(AD800=\"\",\"\",AD800=\"Impact Not Likely to be Substantial\",1,AD800=\"Impact Unclear\",2,AD800=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D800=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D800,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG800=\"\",\"\",IF(AG800>National_B_tables[Column3]*1.25,3,IF(AG800<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D800=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D800,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D800,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI800=\"\",\"\",IF(AI800>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI800<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D800=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D800,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D800,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK800=\"\",\"\",IF(AK800>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK800<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D800=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D800,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D800,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM800=\"\",\"\",IF(AM800>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM800<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D800=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D800,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D800,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D800,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D800=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D800,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ800=\"\",\"\",IF(AQ800<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ800>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS800=\"\",\"\",AS800<1.5,\"High impact\",AS800>2.5,\"Low impact\",AND(AS800>=1.5,AS800<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS800=\"\",\"\",AS800>2.5,1,AND(AS800>=1.5,AS800<=2.5),2,AS800<1.5,3)","v":""},null,{"$f":"IF(B800=\"\",\"\",IF(OR(AE800=\"\",AT800=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE800,AU800)))","v":""}]
[{"$f":"IF('Census match'!A800=\"\",\"\",'Census match'!A800)","v":""},{"$f":"IF('Census match'!B800=\"\",\"\",'Census match'!B800)","v":""},{"$f":"IF(AND(NOT(A801=\"\"),'Census match'!E800=\"\"),\"No Census match\",'Census match'!E800)","v":""},{"$f":"'Census match'!J800","v":""},{"$f":"IF($D801=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D801,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D801=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D801,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C800=\"\",D801=\"\"),\"\",'Facility data'!C800)","v":""},{"$f":"IF(ISNUMBER($G801),IF($G801<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G801)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G801)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),('Cost models'!$F$4+'Cost models'!$E$4*$G801)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),IF($G801<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G801)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G801)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),IF($G801<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G801)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G801)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),_xlfn.IFS(AND($G801<='Cost models'!$C$7,$G801>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G801)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G801<='Cost models'!$C$7,$G801<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G801)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G801>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G801)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),IF($G801<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G801)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G801)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),_xlfn.IFS($G801<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G801)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G801>'Cost models'!$C$9,$G801<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G801)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G801>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G801)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G801),IF($G801<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G801)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G801)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B801=\"\",\"\",IF(ISNUMBER('Facility data'!D800),'Facility data'!D800,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D801)*ISNUMBER('Facility data'!$C800))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D801,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D801,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D801,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W801=\"\",\"\",W801=1,\"Low impact\",W801=2,\"Mid-range impact\",W801=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U801=\"\",\"\",U801<0.01,1,AND(U801>=0.01,U801<=0.02),2,U801>0.02,3)","v":""},null,{"$f":"IF(T801=\"\",\"\",T801/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ801)+(0.0062454442*$Y801)+(-0.0005191748*($AQ801*$Y801))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ801)+(0.0062454442*$Y801)+(-0.0005191748*($AQ801*$Y801))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ801)+(0.0062454442*$Y801)+(-0.0005191748*($AQ801*$Y801))),\"\")","v":""},{"$f":"_xlfn.IFS(Z801=\"\",\"\",Z801<1.5,\"Weak\",AND(Z801>=1.5,Z801<=2.5),\"Mid-Range\",Z801>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z801=\"\",\"\",Z801<1.5,1,AND(Z801>=1.5,Z801<=2.5),2,Z801>2.5,3)","v":""},null,{"$f":"IF(OR(W801=\"\",AB801=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB801,W801))","v":""},{"$f":"_xlfn.IFS(AD801=\"\",\"\",AD801=\"Impact Not Likely to be Substantial\",1,AD801=\"Impact Unclear\",2,AD801=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D801=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D801,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG801=\"\",\"\",IF(AG801>National_B_tables[Column3]*1.25,3,IF(AG801<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D801=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D801,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D801,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI801=\"\",\"\",IF(AI801>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI801<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D801=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D801,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D801,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK801=\"\",\"\",IF(AK801>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK801<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D801=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D801,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D801,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM801=\"\",\"\",IF(AM801>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM801<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D801=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D801,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D801,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D801,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D801=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D801,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ801=\"\",\"\",IF(AQ801<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ801>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS801=\"\",\"\",AS801<1.5,\"High impact\",AS801>2.5,\"Low impact\",AND(AS801>=1.5,AS801<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS801=\"\",\"\",AS801>2.5,1,AND(AS801>=1.5,AS801<=2.5),2,AS801<1.5,3)","v":""},null,{"$f":"IF(B801=\"\",\"\",IF(OR(AE801=\"\",AT801=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE801,AU801)))","v":""}]
[{"$f":"IF('Census match'!A801=\"\",\"\",'Census match'!A801)","v":""},{"$f":"IF('Census match'!B801=\"\",\"\",'Census match'!B801)","v":""},{"$f":"IF(AND(NOT(A802=\"\"),'Census match'!E801=\"\"),\"No Census match\",'Census match'!E801)","v":""},{"$f":"'Census match'!J801","v":""},{"$f":"IF($D802=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D802,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D802=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D802,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C801=\"\",D802=\"\"),\"\",'Facility data'!C801)","v":""},{"$f":"IF(ISNUMBER($G802),IF($G802<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G802)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G802)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),('Cost models'!$F$4+'Cost models'!$E$4*$G802)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),IF($G802<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G802)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G802)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),IF($G802<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G802)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G802)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),_xlfn.IFS(AND($G802<='Cost models'!$C$7,$G802>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G802)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G802<='Cost models'!$C$7,$G802<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G802)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G802>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G802)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),IF($G802<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G802)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G802)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),_xlfn.IFS($G802<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G802)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G802>'Cost models'!$C$9,$G802<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G802)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G802>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G802)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G802),IF($G802<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G802)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G802)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B802=\"\",\"\",IF(ISNUMBER('Facility data'!D801),'Facility data'!D801,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D802)*ISNUMBER('Facility data'!$C801))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D802,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D802,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D802,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W802=\"\",\"\",W802=1,\"Low impact\",W802=2,\"Mid-range impact\",W802=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U802=\"\",\"\",U802<0.01,1,AND(U802>=0.01,U802<=0.02),2,U802>0.02,3)","v":""},null,{"$f":"IF(T802=\"\",\"\",T802/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ802)+(0.0062454442*$Y802)+(-0.0005191748*($AQ802*$Y802))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ802)+(0.0062454442*$Y802)+(-0.0005191748*($AQ802*$Y802))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ802)+(0.0062454442*$Y802)+(-0.0005191748*($AQ802*$Y802))),\"\")","v":""},{"$f":"_xlfn.IFS(Z802=\"\",\"\",Z802<1.5,\"Weak\",AND(Z802>=1.5,Z802<=2.5),\"Mid-Range\",Z802>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z802=\"\",\"\",Z802<1.5,1,AND(Z802>=1.5,Z802<=2.5),2,Z802>2.5,3)","v":""},null,{"$f":"IF(OR(W802=\"\",AB802=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB802,W802))","v":""},{"$f":"_xlfn.IFS(AD802=\"\",\"\",AD802=\"Impact Not Likely to be Substantial\",1,AD802=\"Impact Unclear\",2,AD802=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D802=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D802,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG802=\"\",\"\",IF(AG802>National_B_tables[Column3]*1.25,3,IF(AG802<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D802=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D802,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D802,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI802=\"\",\"\",IF(AI802>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI802<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D802=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D802,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D802,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK802=\"\",\"\",IF(AK802>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK802<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D802=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D802,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D802,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM802=\"\",\"\",IF(AM802>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM802<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D802=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D802,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D802,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D802,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D802=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D802,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ802=\"\",\"\",IF(AQ802<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ802>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS802=\"\",\"\",AS802<1.5,\"High impact\",AS802>2.5,\"Low impact\",AND(AS802>=1.5,AS802<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS802=\"\",\"\",AS802>2.5,1,AND(AS802>=1.5,AS802<=2.5),2,AS802<1.5,3)","v":""},null,{"$f":"IF(B802=\"\",\"\",IF(OR(AE802=\"\",AT802=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE802,AU802)))","v":""}]
[{"$f":"IF('Census match'!A802=\"\",\"\",'Census match'!A802)","v":""},{"$f":"IF('Census match'!B802=\"\",\"\",'Census match'!B802)","v":""},{"$f":"IF(AND(NOT(A803=\"\"),'Census match'!E802=\"\"),\"No Census match\",'Census match'!E802)","v":""},{"$f":"'Census match'!J802","v":""},{"$f":"IF($D803=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D803,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D803=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D803,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C802=\"\",D803=\"\"),\"\",'Facility data'!C802)","v":""},{"$f":"IF(ISNUMBER($G803),IF($G803<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G803)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G803)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),('Cost models'!$F$4+'Cost models'!$E$4*$G803)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),IF($G803<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G803)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G803)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),IF($G803<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G803)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G803)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),_xlfn.IFS(AND($G803<='Cost models'!$C$7,$G803>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G803)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G803<='Cost models'!$C$7,$G803<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G803)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G803>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G803)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),IF($G803<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G803)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G803)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),_xlfn.IFS($G803<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G803)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G803>'Cost models'!$C$9,$G803<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G803)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G803>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G803)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G803),IF($G803<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G803)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G803)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B803=\"\",\"\",IF(ISNUMBER('Facility data'!D802),'Facility data'!D802,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D803)*ISNUMBER('Facility data'!$C802))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D803,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D803,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D803,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W803=\"\",\"\",W803=1,\"Low impact\",W803=2,\"Mid-range impact\",W803=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U803=\"\",\"\",U803<0.01,1,AND(U803>=0.01,U803<=0.02),2,U803>0.02,3)","v":""},null,{"$f":"IF(T803=\"\",\"\",T803/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ803)+(0.0062454442*$Y803)+(-0.0005191748*($AQ803*$Y803))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ803)+(0.0062454442*$Y803)+(-0.0005191748*($AQ803*$Y803))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ803)+(0.0062454442*$Y803)+(-0.0005191748*($AQ803*$Y803))),\"\")","v":""},{"$f":"_xlfn.IFS(Z803=\"\",\"\",Z803<1.5,\"Weak\",AND(Z803>=1.5,Z803<=2.5),\"Mid-Range\",Z803>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z803=\"\",\"\",Z803<1.5,1,AND(Z803>=1.5,Z803<=2.5),2,Z803>2.5,3)","v":""},null,{"$f":"IF(OR(W803=\"\",AB803=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB803,W803))","v":""},{"$f":"_xlfn.IFS(AD803=\"\",\"\",AD803=\"Impact Not Likely to be Substantial\",1,AD803=\"Impact Unclear\",2,AD803=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D803=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D803,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG803=\"\",\"\",IF(AG803>National_B_tables[Column3]*1.25,3,IF(AG803<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D803=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D803,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D803,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI803=\"\",\"\",IF(AI803>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI803<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D803=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D803,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D803,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK803=\"\",\"\",IF(AK803>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK803<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D803=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D803,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D803,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM803=\"\",\"\",IF(AM803>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM803<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D803=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D803,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D803,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D803,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D803=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D803,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ803=\"\",\"\",IF(AQ803<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ803>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS803=\"\",\"\",AS803<1.5,\"High impact\",AS803>2.5,\"Low impact\",AND(AS803>=1.5,AS803<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS803=\"\",\"\",AS803>2.5,1,AND(AS803>=1.5,AS803<=2.5),2,AS803<1.5,3)","v":""},null,{"$f":"IF(B803=\"\",\"\",IF(OR(AE803=\"\",AT803=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE803,AU803)))","v":""}]
[{"$f":"IF('Census match'!A803=\"\",\"\",'Census match'!A803)","v":""},{"$f":"IF('Census match'!B803=\"\",\"\",'Census match'!B803)","v":""},{"$f":"IF(AND(NOT(A804=\"\"),'Census match'!E803=\"\"),\"No Census match\",'Census match'!E803)","v":""},{"$f":"'Census match'!J803","v":""},{"$f":"IF($D804=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D804,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D804=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D804,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C803=\"\",D804=\"\"),\"\",'Facility data'!C803)","v":""},{"$f":"IF(ISNUMBER($G804),IF($G804<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G804)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G804)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),('Cost models'!$F$4+'Cost models'!$E$4*$G804)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),IF($G804<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G804)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G804)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),IF($G804<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G804)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G804)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),_xlfn.IFS(AND($G804<='Cost models'!$C$7,$G804>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G804)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G804<='Cost models'!$C$7,$G804<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G804)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G804>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G804)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),IF($G804<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G804)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G804)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),_xlfn.IFS($G804<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G804)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G804>'Cost models'!$C$9,$G804<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G804)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G804>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G804)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G804),IF($G804<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G804)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G804)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B804=\"\",\"\",IF(ISNUMBER('Facility data'!D803),'Facility data'!D803,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D804)*ISNUMBER('Facility data'!$C803))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D804,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D804,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D804,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W804=\"\",\"\",W804=1,\"Low impact\",W804=2,\"Mid-range impact\",W804=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U804=\"\",\"\",U804<0.01,1,AND(U804>=0.01,U804<=0.02),2,U804>0.02,3)","v":""},null,{"$f":"IF(T804=\"\",\"\",T804/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ804)+(0.0062454442*$Y804)+(-0.0005191748*($AQ804*$Y804))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ804)+(0.0062454442*$Y804)+(-0.0005191748*($AQ804*$Y804))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ804)+(0.0062454442*$Y804)+(-0.0005191748*($AQ804*$Y804))),\"\")","v":""},{"$f":"_xlfn.IFS(Z804=\"\",\"\",Z804<1.5,\"Weak\",AND(Z804>=1.5,Z804<=2.5),\"Mid-Range\",Z804>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z804=\"\",\"\",Z804<1.5,1,AND(Z804>=1.5,Z804<=2.5),2,Z804>2.5,3)","v":""},null,{"$f":"IF(OR(W804=\"\",AB804=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB804,W804))","v":""},{"$f":"_xlfn.IFS(AD804=\"\",\"\",AD804=\"Impact Not Likely to be Substantial\",1,AD804=\"Impact Unclear\",2,AD804=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D804=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D804,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG804=\"\",\"\",IF(AG804>National_B_tables[Column3]*1.25,3,IF(AG804<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D804=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D804,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D804,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI804=\"\",\"\",IF(AI804>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI804<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D804=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D804,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D804,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK804=\"\",\"\",IF(AK804>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK804<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D804=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D804,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D804,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM804=\"\",\"\",IF(AM804>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM804<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D804=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D804,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D804,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D804,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D804=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D804,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ804=\"\",\"\",IF(AQ804<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ804>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS804=\"\",\"\",AS804<1.5,\"High impact\",AS804>2.5,\"Low impact\",AND(AS804>=1.5,AS804<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS804=\"\",\"\",AS804>2.5,1,AND(AS804>=1.5,AS804<=2.5),2,AS804<1.5,3)","v":""},null,{"$f":"IF(B804=\"\",\"\",IF(OR(AE804=\"\",AT804=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE804,AU804)))","v":""}]
[{"$f":"IF('Census match'!A804=\"\",\"\",'Census match'!A804)","v":""},{"$f":"IF('Census match'!B804=\"\",\"\",'Census match'!B804)","v":""},{"$f":"IF(AND(NOT(A805=\"\"),'Census match'!E804=\"\"),\"No Census match\",'Census match'!E804)","v":""},{"$f":"'Census match'!J804","v":""},{"$f":"IF($D805=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D805,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D805=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D805,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C804=\"\",D805=\"\"),\"\",'Facility data'!C804)","v":""},{"$f":"IF(ISNUMBER($G805),IF($G805<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G805)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G805)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),('Cost models'!$F$4+'Cost models'!$E$4*$G805)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),IF($G805<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G805)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G805)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),IF($G805<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G805)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G805)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),_xlfn.IFS(AND($G805<='Cost models'!$C$7,$G805>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G805)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G805<='Cost models'!$C$7,$G805<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G805)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G805>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G805)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),IF($G805<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G805)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G805)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),_xlfn.IFS($G805<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G805)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G805>'Cost models'!$C$9,$G805<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G805)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G805>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G805)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G805),IF($G805<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G805)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G805)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B805=\"\",\"\",IF(ISNUMBER('Facility data'!D804),'Facility data'!D804,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D805)*ISNUMBER('Facility data'!$C804))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D805,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D805,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D805,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W805=\"\",\"\",W805=1,\"Low impact\",W805=2,\"Mid-range impact\",W805=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U805=\"\",\"\",U805<0.01,1,AND(U805>=0.01,U805<=0.02),2,U805>0.02,3)","v":""},null,{"$f":"IF(T805=\"\",\"\",T805/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ805)+(0.0062454442*$Y805)+(-0.0005191748*($AQ805*$Y805))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ805)+(0.0062454442*$Y805)+(-0.0005191748*($AQ805*$Y805))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ805)+(0.0062454442*$Y805)+(-0.0005191748*($AQ805*$Y805))),\"\")","v":""},{"$f":"_xlfn.IFS(Z805=\"\",\"\",Z805<1.5,\"Weak\",AND(Z805>=1.5,Z805<=2.5),\"Mid-Range\",Z805>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z805=\"\",\"\",Z805<1.5,1,AND(Z805>=1.5,Z805<=2.5),2,Z805>2.5,3)","v":""},null,{"$f":"IF(OR(W805=\"\",AB805=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB805,W805))","v":""},{"$f":"_xlfn.IFS(AD805=\"\",\"\",AD805=\"Impact Not Likely to be Substantial\",1,AD805=\"Impact Unclear\",2,AD805=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D805=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D805,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG805=\"\",\"\",IF(AG805>National_B_tables[Column3]*1.25,3,IF(AG805<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D805=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D805,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D805,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI805=\"\",\"\",IF(AI805>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI805<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D805=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D805,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D805,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK805=\"\",\"\",IF(AK805>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK805<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D805=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D805,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D805,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM805=\"\",\"\",IF(AM805>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM805<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D805=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D805,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D805,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D805,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D805=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D805,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ805=\"\",\"\",IF(AQ805<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ805>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS805=\"\",\"\",AS805<1.5,\"High impact\",AS805>2.5,\"Low impact\",AND(AS805>=1.5,AS805<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS805=\"\",\"\",AS805>2.5,1,AND(AS805>=1.5,AS805<=2.5),2,AS805<1.5,3)","v":""},null,{"$f":"IF(B805=\"\",\"\",IF(OR(AE805=\"\",AT805=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE805,AU805)))","v":""}]
[{"$f":"IF('Census match'!A805=\"\",\"\",'Census match'!A805)","v":""},{"$f":"IF('Census match'!B805=\"\",\"\",'Census match'!B805)","v":""},{"$f":"IF(AND(NOT(A806=\"\"),'Census match'!E805=\"\"),\"No Census match\",'Census match'!E805)","v":""},{"$f":"'Census match'!J805","v":""},{"$f":"IF($D806=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D806,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D806=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D806,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C805=\"\",D806=\"\"),\"\",'Facility data'!C805)","v":""},{"$f":"IF(ISNUMBER($G806),IF($G806<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G806)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G806)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),('Cost models'!$F$4+'Cost models'!$E$4*$G806)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),IF($G806<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G806)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G806)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),IF($G806<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G806)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G806)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),_xlfn.IFS(AND($G806<='Cost models'!$C$7,$G806>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G806)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G806<='Cost models'!$C$7,$G806<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G806)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G806>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G806)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),IF($G806<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G806)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G806)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),_xlfn.IFS($G806<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G806)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G806>'Cost models'!$C$9,$G806<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G806)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G806>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G806)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G806),IF($G806<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G806)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G806)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B806=\"\",\"\",IF(ISNUMBER('Facility data'!D805),'Facility data'!D805,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D806)*ISNUMBER('Facility data'!$C805))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D806,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D806,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D806,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W806=\"\",\"\",W806=1,\"Low impact\",W806=2,\"Mid-range impact\",W806=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U806=\"\",\"\",U806<0.01,1,AND(U806>=0.01,U806<=0.02),2,U806>0.02,3)","v":""},null,{"$f":"IF(T806=\"\",\"\",T806/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ806)+(0.0062454442*$Y806)+(-0.0005191748*($AQ806*$Y806))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ806)+(0.0062454442*$Y806)+(-0.0005191748*($AQ806*$Y806))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ806)+(0.0062454442*$Y806)+(-0.0005191748*($AQ806*$Y806))),\"\")","v":""},{"$f":"_xlfn.IFS(Z806=\"\",\"\",Z806<1.5,\"Weak\",AND(Z806>=1.5,Z806<=2.5),\"Mid-Range\",Z806>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z806=\"\",\"\",Z806<1.5,1,AND(Z806>=1.5,Z806<=2.5),2,Z806>2.5,3)","v":""},null,{"$f":"IF(OR(W806=\"\",AB806=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB806,W806))","v":""},{"$f":"_xlfn.IFS(AD806=\"\",\"\",AD806=\"Impact Not Likely to be Substantial\",1,AD806=\"Impact Unclear\",2,AD806=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D806=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D806,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG806=\"\",\"\",IF(AG806>National_B_tables[Column3]*1.25,3,IF(AG806<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D806=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D806,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D806,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI806=\"\",\"\",IF(AI806>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI806<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D806=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D806,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D806,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK806=\"\",\"\",IF(AK806>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK806<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D806=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D806,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D806,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM806=\"\",\"\",IF(AM806>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM806<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D806=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D806,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D806,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D806,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D806=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D806,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ806=\"\",\"\",IF(AQ806<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ806>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS806=\"\",\"\",AS806<1.5,\"High impact\",AS806>2.5,\"Low impact\",AND(AS806>=1.5,AS806<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS806=\"\",\"\",AS806>2.5,1,AND(AS806>=1.5,AS806<=2.5),2,AS806<1.5,3)","v":""},null,{"$f":"IF(B806=\"\",\"\",IF(OR(AE806=\"\",AT806=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE806,AU806)))","v":""}]
[{"$f":"IF('Census match'!A806=\"\",\"\",'Census match'!A806)","v":""},{"$f":"IF('Census match'!B806=\"\",\"\",'Census match'!B806)","v":""},{"$f":"IF(AND(NOT(A807=\"\"),'Census match'!E806=\"\"),\"No Census match\",'Census match'!E806)","v":""},{"$f":"'Census match'!J806","v":""},{"$f":"IF($D807=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D807,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D807=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D807,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C806=\"\",D807=\"\"),\"\",'Facility data'!C806)","v":""},{"$f":"IF(ISNUMBER($G807),IF($G807<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G807)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G807)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),('Cost models'!$F$4+'Cost models'!$E$4*$G807)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),IF($G807<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G807)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G807)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),IF($G807<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G807)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G807)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),_xlfn.IFS(AND($G807<='Cost models'!$C$7,$G807>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G807)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G807<='Cost models'!$C$7,$G807<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G807)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G807>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G807)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),IF($G807<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G807)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G807)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),_xlfn.IFS($G807<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G807)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G807>'Cost models'!$C$9,$G807<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G807)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G807>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G807)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G807),IF($G807<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G807)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G807)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B807=\"\",\"\",IF(ISNUMBER('Facility data'!D806),'Facility data'!D806,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D807)*ISNUMBER('Facility data'!$C806))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D807,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D807,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D807,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W807=\"\",\"\",W807=1,\"Low impact\",W807=2,\"Mid-range impact\",W807=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U807=\"\",\"\",U807<0.01,1,AND(U807>=0.01,U807<=0.02),2,U807>0.02,3)","v":""},null,{"$f":"IF(T807=\"\",\"\",T807/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ807)+(0.0062454442*$Y807)+(-0.0005191748*($AQ807*$Y807))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ807)+(0.0062454442*$Y807)+(-0.0005191748*($AQ807*$Y807))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ807)+(0.0062454442*$Y807)+(-0.0005191748*($AQ807*$Y807))),\"\")","v":""},{"$f":"_xlfn.IFS(Z807=\"\",\"\",Z807<1.5,\"Weak\",AND(Z807>=1.5,Z807<=2.5),\"Mid-Range\",Z807>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z807=\"\",\"\",Z807<1.5,1,AND(Z807>=1.5,Z807<=2.5),2,Z807>2.5,3)","v":""},null,{"$f":"IF(OR(W807=\"\",AB807=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB807,W807))","v":""},{"$f":"_xlfn.IFS(AD807=\"\",\"\",AD807=\"Impact Not Likely to be Substantial\",1,AD807=\"Impact Unclear\",2,AD807=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D807=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D807,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG807=\"\",\"\",IF(AG807>National_B_tables[Column3]*1.25,3,IF(AG807<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D807=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D807,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D807,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI807=\"\",\"\",IF(AI807>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI807<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D807=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D807,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D807,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK807=\"\",\"\",IF(AK807>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK807<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D807=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D807,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D807,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM807=\"\",\"\",IF(AM807>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM807<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D807=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D807,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D807,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D807,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D807=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D807,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ807=\"\",\"\",IF(AQ807<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ807>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS807=\"\",\"\",AS807<1.5,\"High impact\",AS807>2.5,\"Low impact\",AND(AS807>=1.5,AS807<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS807=\"\",\"\",AS807>2.5,1,AND(AS807>=1.5,AS807<=2.5),2,AS807<1.5,3)","v":""},null,{"$f":"IF(B807=\"\",\"\",IF(OR(AE807=\"\",AT807=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE807,AU807)))","v":""}]
[{"$f":"IF('Census match'!A807=\"\",\"\",'Census match'!A807)","v":""},{"$f":"IF('Census match'!B807=\"\",\"\",'Census match'!B807)","v":""},{"$f":"IF(AND(NOT(A808=\"\"),'Census match'!E807=\"\"),\"No Census match\",'Census match'!E807)","v":""},{"$f":"'Census match'!J807","v":""},{"$f":"IF($D808=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D808,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D808=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D808,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C807=\"\",D808=\"\"),\"\",'Facility data'!C807)","v":""},{"$f":"IF(ISNUMBER($G808),IF($G808<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G808)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G808)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),('Cost models'!$F$4+'Cost models'!$E$4*$G808)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),IF($G808<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G808)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G808)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),IF($G808<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G808)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G808)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),_xlfn.IFS(AND($G808<='Cost models'!$C$7,$G808>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G808)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G808<='Cost models'!$C$7,$G808<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G808)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G808>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G808)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),IF($G808<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G808)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G808)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),_xlfn.IFS($G808<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G808)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G808>'Cost models'!$C$9,$G808<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G808)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G808>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G808)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G808),IF($G808<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G808)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G808)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B808=\"\",\"\",IF(ISNUMBER('Facility data'!D807),'Facility data'!D807,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D808)*ISNUMBER('Facility data'!$C807))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D808,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D808,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D808,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W808=\"\",\"\",W808=1,\"Low impact\",W808=2,\"Mid-range impact\",W808=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U808=\"\",\"\",U808<0.01,1,AND(U808>=0.01,U808<=0.02),2,U808>0.02,3)","v":""},null,{"$f":"IF(T808=\"\",\"\",T808/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ808)+(0.0062454442*$Y808)+(-0.0005191748*($AQ808*$Y808))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ808)+(0.0062454442*$Y808)+(-0.0005191748*($AQ808*$Y808))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ808)+(0.0062454442*$Y808)+(-0.0005191748*($AQ808*$Y808))),\"\")","v":""},{"$f":"_xlfn.IFS(Z808=\"\",\"\",Z808<1.5,\"Weak\",AND(Z808>=1.5,Z808<=2.5),\"Mid-Range\",Z808>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z808=\"\",\"\",Z808<1.5,1,AND(Z808>=1.5,Z808<=2.5),2,Z808>2.5,3)","v":""},null,{"$f":"IF(OR(W808=\"\",AB808=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB808,W808))","v":""},{"$f":"_xlfn.IFS(AD808=\"\",\"\",AD808=\"Impact Not Likely to be Substantial\",1,AD808=\"Impact Unclear\",2,AD808=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D808=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D808,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG808=\"\",\"\",IF(AG808>National_B_tables[Column3]*1.25,3,IF(AG808<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D808=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D808,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D808,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI808=\"\",\"\",IF(AI808>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI808<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D808=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D808,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D808,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK808=\"\",\"\",IF(AK808>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK808<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D808=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D808,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D808,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM808=\"\",\"\",IF(AM808>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM808<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D808=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D808,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D808,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D808,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D808=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D808,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ808=\"\",\"\",IF(AQ808<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ808>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS808=\"\",\"\",AS808<1.5,\"High impact\",AS808>2.5,\"Low impact\",AND(AS808>=1.5,AS808<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS808=\"\",\"\",AS808>2.5,1,AND(AS808>=1.5,AS808<=2.5),2,AS808<1.5,3)","v":""},null,{"$f":"IF(B808=\"\",\"\",IF(OR(AE808=\"\",AT808=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE808,AU808)))","v":""}]
[{"$f":"IF('Census match'!A808=\"\",\"\",'Census match'!A808)","v":""},{"$f":"IF('Census match'!B808=\"\",\"\",'Census match'!B808)","v":""},{"$f":"IF(AND(NOT(A809=\"\"),'Census match'!E808=\"\"),\"No Census match\",'Census match'!E808)","v":""},{"$f":"'Census match'!J808","v":""},{"$f":"IF($D809=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D809,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D809=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D809,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C808=\"\",D809=\"\"),\"\",'Facility data'!C808)","v":""},{"$f":"IF(ISNUMBER($G809),IF($G809<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G809)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G809)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),('Cost models'!$F$4+'Cost models'!$E$4*$G809)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),IF($G809<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G809)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G809)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),IF($G809<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G809)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G809)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),_xlfn.IFS(AND($G809<='Cost models'!$C$7,$G809>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G809)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G809<='Cost models'!$C$7,$G809<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G809)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G809>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G809)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),IF($G809<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G809)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G809)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),_xlfn.IFS($G809<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G809)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G809>'Cost models'!$C$9,$G809<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G809)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G809>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G809)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G809),IF($G809<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G809)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G809)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B809=\"\",\"\",IF(ISNUMBER('Facility data'!D808),'Facility data'!D808,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D809)*ISNUMBER('Facility data'!$C808))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D809,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D809,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D809,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W809=\"\",\"\",W809=1,\"Low impact\",W809=2,\"Mid-range impact\",W809=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U809=\"\",\"\",U809<0.01,1,AND(U809>=0.01,U809<=0.02),2,U809>0.02,3)","v":""},null,{"$f":"IF(T809=\"\",\"\",T809/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ809)+(0.0062454442*$Y809)+(-0.0005191748*($AQ809*$Y809))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ809)+(0.0062454442*$Y809)+(-0.0005191748*($AQ809*$Y809))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ809)+(0.0062454442*$Y809)+(-0.0005191748*($AQ809*$Y809))),\"\")","v":""},{"$f":"_xlfn.IFS(Z809=\"\",\"\",Z809<1.5,\"Weak\",AND(Z809>=1.5,Z809<=2.5),\"Mid-Range\",Z809>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z809=\"\",\"\",Z809<1.5,1,AND(Z809>=1.5,Z809<=2.5),2,Z809>2.5,3)","v":""},null,{"$f":"IF(OR(W809=\"\",AB809=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB809,W809))","v":""},{"$f":"_xlfn.IFS(AD809=\"\",\"\",AD809=\"Impact Not Likely to be Substantial\",1,AD809=\"Impact Unclear\",2,AD809=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D809=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D809,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG809=\"\",\"\",IF(AG809>National_B_tables[Column3]*1.25,3,IF(AG809<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D809=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D809,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D809,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI809=\"\",\"\",IF(AI809>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI809<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D809=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D809,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D809,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK809=\"\",\"\",IF(AK809>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK809<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D809=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D809,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D809,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM809=\"\",\"\",IF(AM809>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM809<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D809=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D809,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D809,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D809,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D809=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D809,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ809=\"\",\"\",IF(AQ809<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ809>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS809=\"\",\"\",AS809<1.5,\"High impact\",AS809>2.5,\"Low impact\",AND(AS809>=1.5,AS809<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS809=\"\",\"\",AS809>2.5,1,AND(AS809>=1.5,AS809<=2.5),2,AS809<1.5,3)","v":""},null,{"$f":"IF(B809=\"\",\"\",IF(OR(AE809=\"\",AT809=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE809,AU809)))","v":""}]
[{"$f":"IF('Census match'!A809=\"\",\"\",'Census match'!A809)","v":""},{"$f":"IF('Census match'!B809=\"\",\"\",'Census match'!B809)","v":""},{"$f":"IF(AND(NOT(A810=\"\"),'Census match'!E809=\"\"),\"No Census match\",'Census match'!E809)","v":""},{"$f":"'Census match'!J809","v":""},{"$f":"IF($D810=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D810,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D810=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D810,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C809=\"\",D810=\"\"),\"\",'Facility data'!C809)","v":""},{"$f":"IF(ISNUMBER($G810),IF($G810<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G810)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G810)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),('Cost models'!$F$4+'Cost models'!$E$4*$G810)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),IF($G810<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G810)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G810)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),IF($G810<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G810)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G810)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),_xlfn.IFS(AND($G810<='Cost models'!$C$7,$G810>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G810)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G810<='Cost models'!$C$7,$G810<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G810)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G810>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G810)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),IF($G810<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G810)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G810)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),_xlfn.IFS($G810<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G810)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G810>'Cost models'!$C$9,$G810<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G810)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G810>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G810)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G810),IF($G810<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G810)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G810)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B810=\"\",\"\",IF(ISNUMBER('Facility data'!D809),'Facility data'!D809,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D810)*ISNUMBER('Facility data'!$C809))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D810,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D810,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D810,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W810=\"\",\"\",W810=1,\"Low impact\",W810=2,\"Mid-range impact\",W810=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U810=\"\",\"\",U810<0.01,1,AND(U810>=0.01,U810<=0.02),2,U810>0.02,3)","v":""},null,{"$f":"IF(T810=\"\",\"\",T810/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ810)+(0.0062454442*$Y810)+(-0.0005191748*($AQ810*$Y810))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ810)+(0.0062454442*$Y810)+(-0.0005191748*($AQ810*$Y810))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ810)+(0.0062454442*$Y810)+(-0.0005191748*($AQ810*$Y810))),\"\")","v":""},{"$f":"_xlfn.IFS(Z810=\"\",\"\",Z810<1.5,\"Weak\",AND(Z810>=1.5,Z810<=2.5),\"Mid-Range\",Z810>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z810=\"\",\"\",Z810<1.5,1,AND(Z810>=1.5,Z810<=2.5),2,Z810>2.5,3)","v":""},null,{"$f":"IF(OR(W810=\"\",AB810=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB810,W810))","v":""},{"$f":"_xlfn.IFS(AD810=\"\",\"\",AD810=\"Impact Not Likely to be Substantial\",1,AD810=\"Impact Unclear\",2,AD810=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D810=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D810,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG810=\"\",\"\",IF(AG810>National_B_tables[Column3]*1.25,3,IF(AG810<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D810=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D810,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D810,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI810=\"\",\"\",IF(AI810>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI810<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D810=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D810,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D810,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK810=\"\",\"\",IF(AK810>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK810<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D810=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D810,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D810,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM810=\"\",\"\",IF(AM810>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM810<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D810=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D810,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D810,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D810,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D810=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D810,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ810=\"\",\"\",IF(AQ810<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ810>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS810=\"\",\"\",AS810<1.5,\"High impact\",AS810>2.5,\"Low impact\",AND(AS810>=1.5,AS810<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS810=\"\",\"\",AS810>2.5,1,AND(AS810>=1.5,AS810<=2.5),2,AS810<1.5,3)","v":""},null,{"$f":"IF(B810=\"\",\"\",IF(OR(AE810=\"\",AT810=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE810,AU810)))","v":""}]
[{"$f":"IF('Census match'!A810=\"\",\"\",'Census match'!A810)","v":""},{"$f":"IF('Census match'!B810=\"\",\"\",'Census match'!B810)","v":""},{"$f":"IF(AND(NOT(A811=\"\"),'Census match'!E810=\"\"),\"No Census match\",'Census match'!E810)","v":""},{"$f":"'Census match'!J810","v":""},{"$f":"IF($D811=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D811,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D811=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D811,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C810=\"\",D811=\"\"),\"\",'Facility data'!C810)","v":""},{"$f":"IF(ISNUMBER($G811),IF($G811<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G811)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G811)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),('Cost models'!$F$4+'Cost models'!$E$4*$G811)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),IF($G811<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G811)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G811)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),IF($G811<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G811)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G811)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),_xlfn.IFS(AND($G811<='Cost models'!$C$7,$G811>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G811)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G811<='Cost models'!$C$7,$G811<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G811)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G811>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G811)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),IF($G811<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G811)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G811)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),_xlfn.IFS($G811<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G811)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G811>'Cost models'!$C$9,$G811<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G811)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G811>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G811)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G811),IF($G811<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G811)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G811)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B811=\"\",\"\",IF(ISNUMBER('Facility data'!D810),'Facility data'!D810,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D811)*ISNUMBER('Facility data'!$C810))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D811,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D811,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D811,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W811=\"\",\"\",W811=1,\"Low impact\",W811=2,\"Mid-range impact\",W811=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U811=\"\",\"\",U811<0.01,1,AND(U811>=0.01,U811<=0.02),2,U811>0.02,3)","v":""},null,{"$f":"IF(T811=\"\",\"\",T811/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ811)+(0.0062454442*$Y811)+(-0.0005191748*($AQ811*$Y811))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ811)+(0.0062454442*$Y811)+(-0.0005191748*($AQ811*$Y811))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ811)+(0.0062454442*$Y811)+(-0.0005191748*($AQ811*$Y811))),\"\")","v":""},{"$f":"_xlfn.IFS(Z811=\"\",\"\",Z811<1.5,\"Weak\",AND(Z811>=1.5,Z811<=2.5),\"Mid-Range\",Z811>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z811=\"\",\"\",Z811<1.5,1,AND(Z811>=1.5,Z811<=2.5),2,Z811>2.5,3)","v":""},null,{"$f":"IF(OR(W811=\"\",AB811=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB811,W811))","v":""},{"$f":"_xlfn.IFS(AD811=\"\",\"\",AD811=\"Impact Not Likely to be Substantial\",1,AD811=\"Impact Unclear\",2,AD811=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D811=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D811,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG811=\"\",\"\",IF(AG811>National_B_tables[Column3]*1.25,3,IF(AG811<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D811=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D811,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D811,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI811=\"\",\"\",IF(AI811>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI811<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D811=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D811,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D811,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK811=\"\",\"\",IF(AK811>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK811<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D811=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D811,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D811,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM811=\"\",\"\",IF(AM811>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM811<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D811=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D811,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D811,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D811,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D811=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D811,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ811=\"\",\"\",IF(AQ811<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ811>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS811=\"\",\"\",AS811<1.5,\"High impact\",AS811>2.5,\"Low impact\",AND(AS811>=1.5,AS811<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS811=\"\",\"\",AS811>2.5,1,AND(AS811>=1.5,AS811<=2.5),2,AS811<1.5,3)","v":""},null,{"$f":"IF(B811=\"\",\"\",IF(OR(AE811=\"\",AT811=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE811,AU811)))","v":""}]
[{"$f":"IF('Census match'!A811=\"\",\"\",'Census match'!A811)","v":""},{"$f":"IF('Census match'!B811=\"\",\"\",'Census match'!B811)","v":""},{"$f":"IF(AND(NOT(A812=\"\"),'Census match'!E811=\"\"),\"No Census match\",'Census match'!E811)","v":""},{"$f":"'Census match'!J811","v":""},{"$f":"IF($D812=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D812,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D812=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D812,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C811=\"\",D812=\"\"),\"\",'Facility data'!C811)","v":""},{"$f":"IF(ISNUMBER($G812),IF($G812<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G812)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G812)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),('Cost models'!$F$4+'Cost models'!$E$4*$G812)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),IF($G812<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G812)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G812)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),IF($G812<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G812)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G812)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),_xlfn.IFS(AND($G812<='Cost models'!$C$7,$G812>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G812)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G812<='Cost models'!$C$7,$G812<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G812)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G812>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G812)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),IF($G812<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G812)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G812)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),_xlfn.IFS($G812<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G812)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G812>'Cost models'!$C$9,$G812<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G812)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G812>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G812)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G812),IF($G812<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G812)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G812)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B812=\"\",\"\",IF(ISNUMBER('Facility data'!D811),'Facility data'!D811,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D812)*ISNUMBER('Facility data'!$C811))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D812,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D812,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D812,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W812=\"\",\"\",W812=1,\"Low impact\",W812=2,\"Mid-range impact\",W812=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U812=\"\",\"\",U812<0.01,1,AND(U812>=0.01,U812<=0.02),2,U812>0.02,3)","v":""},null,{"$f":"IF(T812=\"\",\"\",T812/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ812)+(0.0062454442*$Y812)+(-0.0005191748*($AQ812*$Y812))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ812)+(0.0062454442*$Y812)+(-0.0005191748*($AQ812*$Y812))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ812)+(0.0062454442*$Y812)+(-0.0005191748*($AQ812*$Y812))),\"\")","v":""},{"$f":"_xlfn.IFS(Z812=\"\",\"\",Z812<1.5,\"Weak\",AND(Z812>=1.5,Z812<=2.5),\"Mid-Range\",Z812>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z812=\"\",\"\",Z812<1.5,1,AND(Z812>=1.5,Z812<=2.5),2,Z812>2.5,3)","v":""},null,{"$f":"IF(OR(W812=\"\",AB812=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB812,W812))","v":""},{"$f":"_xlfn.IFS(AD812=\"\",\"\",AD812=\"Impact Not Likely to be Substantial\",1,AD812=\"Impact Unclear\",2,AD812=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D812=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D812,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG812=\"\",\"\",IF(AG812>National_B_tables[Column3]*1.25,3,IF(AG812<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D812=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D812,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D812,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI812=\"\",\"\",IF(AI812>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI812<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D812=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D812,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D812,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK812=\"\",\"\",IF(AK812>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK812<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D812=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D812,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D812,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM812=\"\",\"\",IF(AM812>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM812<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D812=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D812,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D812,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D812,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D812=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D812,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ812=\"\",\"\",IF(AQ812<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ812>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS812=\"\",\"\",AS812<1.5,\"High impact\",AS812>2.5,\"Low impact\",AND(AS812>=1.5,AS812<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS812=\"\",\"\",AS812>2.5,1,AND(AS812>=1.5,AS812<=2.5),2,AS812<1.5,3)","v":""},null,{"$f":"IF(B812=\"\",\"\",IF(OR(AE812=\"\",AT812=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE812,AU812)))","v":""}]
[{"$f":"IF('Census match'!A812=\"\",\"\",'Census match'!A812)","v":""},{"$f":"IF('Census match'!B812=\"\",\"\",'Census match'!B812)","v":""},{"$f":"IF(AND(NOT(A813=\"\"),'Census match'!E812=\"\"),\"No Census match\",'Census match'!E812)","v":""},{"$f":"'Census match'!J812","v":""},{"$f":"IF($D813=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D813,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D813=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D813,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C812=\"\",D813=\"\"),\"\",'Facility data'!C812)","v":""},{"$f":"IF(ISNUMBER($G813),IF($G813<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G813)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G813)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),('Cost models'!$F$4+'Cost models'!$E$4*$G813)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),IF($G813<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G813)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G813)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),IF($G813<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G813)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G813)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),_xlfn.IFS(AND($G813<='Cost models'!$C$7,$G813>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G813)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G813<='Cost models'!$C$7,$G813<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G813)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G813>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G813)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),IF($G813<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G813)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G813)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),_xlfn.IFS($G813<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G813)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G813>'Cost models'!$C$9,$G813<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G813)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G813>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G813)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G813),IF($G813<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G813)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G813)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B813=\"\",\"\",IF(ISNUMBER('Facility data'!D812),'Facility data'!D812,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D813)*ISNUMBER('Facility data'!$C812))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D813,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D813,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D813,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W813=\"\",\"\",W813=1,\"Low impact\",W813=2,\"Mid-range impact\",W813=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U813=\"\",\"\",U813<0.01,1,AND(U813>=0.01,U813<=0.02),2,U813>0.02,3)","v":""},null,{"$f":"IF(T813=\"\",\"\",T813/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ813)+(0.0062454442*$Y813)+(-0.0005191748*($AQ813*$Y813))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ813)+(0.0062454442*$Y813)+(-0.0005191748*($AQ813*$Y813))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ813)+(0.0062454442*$Y813)+(-0.0005191748*($AQ813*$Y813))),\"\")","v":""},{"$f":"_xlfn.IFS(Z813=\"\",\"\",Z813<1.5,\"Weak\",AND(Z813>=1.5,Z813<=2.5),\"Mid-Range\",Z813>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z813=\"\",\"\",Z813<1.5,1,AND(Z813>=1.5,Z813<=2.5),2,Z813>2.5,3)","v":""},null,{"$f":"IF(OR(W813=\"\",AB813=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB813,W813))","v":""},{"$f":"_xlfn.IFS(AD813=\"\",\"\",AD813=\"Impact Not Likely to be Substantial\",1,AD813=\"Impact Unclear\",2,AD813=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D813=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D813,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG813=\"\",\"\",IF(AG813>National_B_tables[Column3]*1.25,3,IF(AG813<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D813=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D813,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D813,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI813=\"\",\"\",IF(AI813>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI813<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D813=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D813,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D813,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK813=\"\",\"\",IF(AK813>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK813<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D813=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D813,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D813,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM813=\"\",\"\",IF(AM813>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM813<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D813=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D813,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D813,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D813,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D813=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D813,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ813=\"\",\"\",IF(AQ813<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ813>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS813=\"\",\"\",AS813<1.5,\"High impact\",AS813>2.5,\"Low impact\",AND(AS813>=1.5,AS813<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS813=\"\",\"\",AS813>2.5,1,AND(AS813>=1.5,AS813<=2.5),2,AS813<1.5,3)","v":""},null,{"$f":"IF(B813=\"\",\"\",IF(OR(AE813=\"\",AT813=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE813,AU813)))","v":""}]
[{"$f":"IF('Census match'!A813=\"\",\"\",'Census match'!A813)","v":""},{"$f":"IF('Census match'!B813=\"\",\"\",'Census match'!B813)","v":""},{"$f":"IF(AND(NOT(A814=\"\"),'Census match'!E813=\"\"),\"No Census match\",'Census match'!E813)","v":""},{"$f":"'Census match'!J813","v":""},{"$f":"IF($D814=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D814,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D814=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D814,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C813=\"\",D814=\"\"),\"\",'Facility data'!C813)","v":""},{"$f":"IF(ISNUMBER($G814),IF($G814<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G814)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G814)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),('Cost models'!$F$4+'Cost models'!$E$4*$G814)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),IF($G814<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G814)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G814)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),IF($G814<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G814)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G814)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),_xlfn.IFS(AND($G814<='Cost models'!$C$7,$G814>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G814)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G814<='Cost models'!$C$7,$G814<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G814)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G814>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G814)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),IF($G814<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G814)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G814)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),_xlfn.IFS($G814<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G814)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G814>'Cost models'!$C$9,$G814<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G814)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G814>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G814)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G814),IF($G814<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G814)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G814)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B814=\"\",\"\",IF(ISNUMBER('Facility data'!D813),'Facility data'!D813,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D814)*ISNUMBER('Facility data'!$C813))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D814,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D814,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D814,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W814=\"\",\"\",W814=1,\"Low impact\",W814=2,\"Mid-range impact\",W814=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U814=\"\",\"\",U814<0.01,1,AND(U814>=0.01,U814<=0.02),2,U814>0.02,3)","v":""},null,{"$f":"IF(T814=\"\",\"\",T814/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ814)+(0.0062454442*$Y814)+(-0.0005191748*($AQ814*$Y814))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ814)+(0.0062454442*$Y814)+(-0.0005191748*($AQ814*$Y814))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ814)+(0.0062454442*$Y814)+(-0.0005191748*($AQ814*$Y814))),\"\")","v":""},{"$f":"_xlfn.IFS(Z814=\"\",\"\",Z814<1.5,\"Weak\",AND(Z814>=1.5,Z814<=2.5),\"Mid-Range\",Z814>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z814=\"\",\"\",Z814<1.5,1,AND(Z814>=1.5,Z814<=2.5),2,Z814>2.5,3)","v":""},null,{"$f":"IF(OR(W814=\"\",AB814=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB814,W814))","v":""},{"$f":"_xlfn.IFS(AD814=\"\",\"\",AD814=\"Impact Not Likely to be Substantial\",1,AD814=\"Impact Unclear\",2,AD814=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D814=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D814,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG814=\"\",\"\",IF(AG814>National_B_tables[Column3]*1.25,3,IF(AG814<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D814=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D814,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D814,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI814=\"\",\"\",IF(AI814>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI814<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D814=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D814,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D814,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK814=\"\",\"\",IF(AK814>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK814<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D814=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D814,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D814,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM814=\"\",\"\",IF(AM814>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM814<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D814=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D814,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D814,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D814,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D814=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D814,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ814=\"\",\"\",IF(AQ814<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ814>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS814=\"\",\"\",AS814<1.5,\"High impact\",AS814>2.5,\"Low impact\",AND(AS814>=1.5,AS814<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS814=\"\",\"\",AS814>2.5,1,AND(AS814>=1.5,AS814<=2.5),2,AS814<1.5,3)","v":""},null,{"$f":"IF(B814=\"\",\"\",IF(OR(AE814=\"\",AT814=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE814,AU814)))","v":""}]
[{"$f":"IF('Census match'!A814=\"\",\"\",'Census match'!A814)","v":""},{"$f":"IF('Census match'!B814=\"\",\"\",'Census match'!B814)","v":""},{"$f":"IF(AND(NOT(A815=\"\"),'Census match'!E814=\"\"),\"No Census match\",'Census match'!E814)","v":""},{"$f":"'Census match'!J814","v":""},{"$f":"IF($D815=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D815,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D815=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D815,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C814=\"\",D815=\"\"),\"\",'Facility data'!C814)","v":""},{"$f":"IF(ISNUMBER($G815),IF($G815<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G815)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G815)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),('Cost models'!$F$4+'Cost models'!$E$4*$G815)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),IF($G815<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G815)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G815)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),IF($G815<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G815)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G815)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),_xlfn.IFS(AND($G815<='Cost models'!$C$7,$G815>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G815)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G815<='Cost models'!$C$7,$G815<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G815)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G815>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G815)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),IF($G815<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G815)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G815)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),_xlfn.IFS($G815<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G815)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G815>'Cost models'!$C$9,$G815<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G815)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G815>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G815)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G815),IF($G815<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G815)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G815)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B815=\"\",\"\",IF(ISNUMBER('Facility data'!D814),'Facility data'!D814,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D815)*ISNUMBER('Facility data'!$C814))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D815,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D815,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D815,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W815=\"\",\"\",W815=1,\"Low impact\",W815=2,\"Mid-range impact\",W815=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U815=\"\",\"\",U815<0.01,1,AND(U815>=0.01,U815<=0.02),2,U815>0.02,3)","v":""},null,{"$f":"IF(T815=\"\",\"\",T815/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ815)+(0.0062454442*$Y815)+(-0.0005191748*($AQ815*$Y815))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ815)+(0.0062454442*$Y815)+(-0.0005191748*($AQ815*$Y815))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ815)+(0.0062454442*$Y815)+(-0.0005191748*($AQ815*$Y815))),\"\")","v":""},{"$f":"_xlfn.IFS(Z815=\"\",\"\",Z815<1.5,\"Weak\",AND(Z815>=1.5,Z815<=2.5),\"Mid-Range\",Z815>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z815=\"\",\"\",Z815<1.5,1,AND(Z815>=1.5,Z815<=2.5),2,Z815>2.5,3)","v":""},null,{"$f":"IF(OR(W815=\"\",AB815=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB815,W815))","v":""},{"$f":"_xlfn.IFS(AD815=\"\",\"\",AD815=\"Impact Not Likely to be Substantial\",1,AD815=\"Impact Unclear\",2,AD815=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D815=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D815,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG815=\"\",\"\",IF(AG815>National_B_tables[Column3]*1.25,3,IF(AG815<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D815=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D815,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D815,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI815=\"\",\"\",IF(AI815>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI815<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D815=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D815,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D815,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK815=\"\",\"\",IF(AK815>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK815<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D815=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D815,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D815,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM815=\"\",\"\",IF(AM815>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM815<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D815=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D815,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D815,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D815,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D815=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D815,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ815=\"\",\"\",IF(AQ815<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ815>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS815=\"\",\"\",AS815<1.5,\"High impact\",AS815>2.5,\"Low impact\",AND(AS815>=1.5,AS815<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS815=\"\",\"\",AS815>2.5,1,AND(AS815>=1.5,AS815<=2.5),2,AS815<1.5,3)","v":""},null,{"$f":"IF(B815=\"\",\"\",IF(OR(AE815=\"\",AT815=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE815,AU815)))","v":""}]
[{"$f":"IF('Census match'!A815=\"\",\"\",'Census match'!A815)","v":""},{"$f":"IF('Census match'!B815=\"\",\"\",'Census match'!B815)","v":""},{"$f":"IF(AND(NOT(A816=\"\"),'Census match'!E815=\"\"),\"No Census match\",'Census match'!E815)","v":""},{"$f":"'Census match'!J815","v":""},{"$f":"IF($D816=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D816,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D816=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D816,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C815=\"\",D816=\"\"),\"\",'Facility data'!C815)","v":""},{"$f":"IF(ISNUMBER($G816),IF($G816<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G816)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G816)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),('Cost models'!$F$4+'Cost models'!$E$4*$G816)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),IF($G816<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G816)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G816)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),IF($G816<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G816)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G816)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),_xlfn.IFS(AND($G816<='Cost models'!$C$7,$G816>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G816)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G816<='Cost models'!$C$7,$G816<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G816)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G816>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G816)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),IF($G816<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G816)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G816)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),_xlfn.IFS($G816<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G816)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G816>'Cost models'!$C$9,$G816<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G816)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G816>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G816)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G816),IF($G816<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G816)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G816)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B816=\"\",\"\",IF(ISNUMBER('Facility data'!D815),'Facility data'!D815,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D816)*ISNUMBER('Facility data'!$C815))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D816,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D816,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D816,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W816=\"\",\"\",W816=1,\"Low impact\",W816=2,\"Mid-range impact\",W816=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U816=\"\",\"\",U816<0.01,1,AND(U816>=0.01,U816<=0.02),2,U816>0.02,3)","v":""},null,{"$f":"IF(T816=\"\",\"\",T816/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ816)+(0.0062454442*$Y816)+(-0.0005191748*($AQ816*$Y816))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ816)+(0.0062454442*$Y816)+(-0.0005191748*($AQ816*$Y816))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ816)+(0.0062454442*$Y816)+(-0.0005191748*($AQ816*$Y816))),\"\")","v":""},{"$f":"_xlfn.IFS(Z816=\"\",\"\",Z816<1.5,\"Weak\",AND(Z816>=1.5,Z816<=2.5),\"Mid-Range\",Z816>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z816=\"\",\"\",Z816<1.5,1,AND(Z816>=1.5,Z816<=2.5),2,Z816>2.5,3)","v":""},null,{"$f":"IF(OR(W816=\"\",AB816=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB816,W816))","v":""},{"$f":"_xlfn.IFS(AD816=\"\",\"\",AD816=\"Impact Not Likely to be Substantial\",1,AD816=\"Impact Unclear\",2,AD816=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D816=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D816,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG816=\"\",\"\",IF(AG816>National_B_tables[Column3]*1.25,3,IF(AG816<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D816=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D816,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D816,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI816=\"\",\"\",IF(AI816>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI816<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D816=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D816,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D816,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK816=\"\",\"\",IF(AK816>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK816<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D816=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D816,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D816,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM816=\"\",\"\",IF(AM816>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM816<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D816=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D816,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D816,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D816,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D816=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D816,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ816=\"\",\"\",IF(AQ816<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ816>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS816=\"\",\"\",AS816<1.5,\"High impact\",AS816>2.5,\"Low impact\",AND(AS816>=1.5,AS816<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS816=\"\",\"\",AS816>2.5,1,AND(AS816>=1.5,AS816<=2.5),2,AS816<1.5,3)","v":""},null,{"$f":"IF(B816=\"\",\"\",IF(OR(AE816=\"\",AT816=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE816,AU816)))","v":""}]
[{"$f":"IF('Census match'!A816=\"\",\"\",'Census match'!A816)","v":""},{"$f":"IF('Census match'!B816=\"\",\"\",'Census match'!B816)","v":""},{"$f":"IF(AND(NOT(A817=\"\"),'Census match'!E816=\"\"),\"No Census match\",'Census match'!E816)","v":""},{"$f":"'Census match'!J816","v":""},{"$f":"IF($D817=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D817,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D817=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D817,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C816=\"\",D817=\"\"),\"\",'Facility data'!C816)","v":""},{"$f":"IF(ISNUMBER($G817),IF($G817<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G817)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G817)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),('Cost models'!$F$4+'Cost models'!$E$4*$G817)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),IF($G817<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G817)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G817)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),IF($G817<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G817)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G817)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),_xlfn.IFS(AND($G817<='Cost models'!$C$7,$G817>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G817)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G817<='Cost models'!$C$7,$G817<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G817)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G817>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G817)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),IF($G817<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G817)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G817)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),_xlfn.IFS($G817<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G817)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G817>'Cost models'!$C$9,$G817<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G817)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G817>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G817)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G817),IF($G817<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G817)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G817)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B817=\"\",\"\",IF(ISNUMBER('Facility data'!D816),'Facility data'!D816,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D817)*ISNUMBER('Facility data'!$C816))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D817,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D817,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D817,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W817=\"\",\"\",W817=1,\"Low impact\",W817=2,\"Mid-range impact\",W817=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U817=\"\",\"\",U817<0.01,1,AND(U817>=0.01,U817<=0.02),2,U817>0.02,3)","v":""},null,{"$f":"IF(T817=\"\",\"\",T817/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ817)+(0.0062454442*$Y817)+(-0.0005191748*($AQ817*$Y817))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ817)+(0.0062454442*$Y817)+(-0.0005191748*($AQ817*$Y817))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ817)+(0.0062454442*$Y817)+(-0.0005191748*($AQ817*$Y817))),\"\")","v":""},{"$f":"_xlfn.IFS(Z817=\"\",\"\",Z817<1.5,\"Weak\",AND(Z817>=1.5,Z817<=2.5),\"Mid-Range\",Z817>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z817=\"\",\"\",Z817<1.5,1,AND(Z817>=1.5,Z817<=2.5),2,Z817>2.5,3)","v":""},null,{"$f":"IF(OR(W817=\"\",AB817=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB817,W817))","v":""},{"$f":"_xlfn.IFS(AD817=\"\",\"\",AD817=\"Impact Not Likely to be Substantial\",1,AD817=\"Impact Unclear\",2,AD817=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D817=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D817,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG817=\"\",\"\",IF(AG817>National_B_tables[Column3]*1.25,3,IF(AG817<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D817=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D817,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D817,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI817=\"\",\"\",IF(AI817>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI817<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D817=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D817,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D817,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK817=\"\",\"\",IF(AK817>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK817<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D817=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D817,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D817,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM817=\"\",\"\",IF(AM817>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM817<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D817=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D817,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D817,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D817,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D817=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D817,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ817=\"\",\"\",IF(AQ817<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ817>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS817=\"\",\"\",AS817<1.5,\"High impact\",AS817>2.5,\"Low impact\",AND(AS817>=1.5,AS817<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS817=\"\",\"\",AS817>2.5,1,AND(AS817>=1.5,AS817<=2.5),2,AS817<1.5,3)","v":""},null,{"$f":"IF(B817=\"\",\"\",IF(OR(AE817=\"\",AT817=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE817,AU817)))","v":""}]
[{"$f":"IF('Census match'!A817=\"\",\"\",'Census match'!A817)","v":""},{"$f":"IF('Census match'!B817=\"\",\"\",'Census match'!B817)","v":""},{"$f":"IF(AND(NOT(A818=\"\"),'Census match'!E817=\"\"),\"No Census match\",'Census match'!E817)","v":""},{"$f":"'Census match'!J817","v":""},{"$f":"IF($D818=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D818,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D818=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D818,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C817=\"\",D818=\"\"),\"\",'Facility data'!C817)","v":""},{"$f":"IF(ISNUMBER($G818),IF($G818<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G818)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G818)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),('Cost models'!$F$4+'Cost models'!$E$4*$G818)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),IF($G818<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G818)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G818)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),IF($G818<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G818)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G818)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),_xlfn.IFS(AND($G818<='Cost models'!$C$7,$G818>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G818)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G818<='Cost models'!$C$7,$G818<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G818)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G818>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G818)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),IF($G818<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G818)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G818)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),_xlfn.IFS($G818<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G818)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G818>'Cost models'!$C$9,$G818<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G818)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G818>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G818)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G818),IF($G818<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G818)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G818)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B818=\"\",\"\",IF(ISNUMBER('Facility data'!D817),'Facility data'!D817,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D818)*ISNUMBER('Facility data'!$C817))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D818,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D818,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D818,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W818=\"\",\"\",W818=1,\"Low impact\",W818=2,\"Mid-range impact\",W818=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U818=\"\",\"\",U818<0.01,1,AND(U818>=0.01,U818<=0.02),2,U818>0.02,3)","v":""},null,{"$f":"IF(T818=\"\",\"\",T818/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ818)+(0.0062454442*$Y818)+(-0.0005191748*($AQ818*$Y818))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ818)+(0.0062454442*$Y818)+(-0.0005191748*($AQ818*$Y818))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ818)+(0.0062454442*$Y818)+(-0.0005191748*($AQ818*$Y818))),\"\")","v":""},{"$f":"_xlfn.IFS(Z818=\"\",\"\",Z818<1.5,\"Weak\",AND(Z818>=1.5,Z818<=2.5),\"Mid-Range\",Z818>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z818=\"\",\"\",Z818<1.5,1,AND(Z818>=1.5,Z818<=2.5),2,Z818>2.5,3)","v":""},null,{"$f":"IF(OR(W818=\"\",AB818=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB818,W818))","v":""},{"$f":"_xlfn.IFS(AD818=\"\",\"\",AD818=\"Impact Not Likely to be Substantial\",1,AD818=\"Impact Unclear\",2,AD818=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D818=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D818,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG818=\"\",\"\",IF(AG818>National_B_tables[Column3]*1.25,3,IF(AG818<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D818=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D818,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D818,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI818=\"\",\"\",IF(AI818>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI818<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D818=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D818,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D818,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK818=\"\",\"\",IF(AK818>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK818<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D818=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D818,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D818,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM818=\"\",\"\",IF(AM818>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM818<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D818=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D818,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D818,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D818,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D818=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D818,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ818=\"\",\"\",IF(AQ818<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ818>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS818=\"\",\"\",AS818<1.5,\"High impact\",AS818>2.5,\"Low impact\",AND(AS818>=1.5,AS818<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS818=\"\",\"\",AS818>2.5,1,AND(AS818>=1.5,AS818<=2.5),2,AS818<1.5,3)","v":""},null,{"$f":"IF(B818=\"\",\"\",IF(OR(AE818=\"\",AT818=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE818,AU818)))","v":""}]
[{"$f":"IF('Census match'!A818=\"\",\"\",'Census match'!A818)","v":""},{"$f":"IF('Census match'!B818=\"\",\"\",'Census match'!B818)","v":""},{"$f":"IF(AND(NOT(A819=\"\"),'Census match'!E818=\"\"),\"No Census match\",'Census match'!E818)","v":""},{"$f":"'Census match'!J818","v":""},{"$f":"IF($D819=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D819,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D819=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D819,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C818=\"\",D819=\"\"),\"\",'Facility data'!C818)","v":""},{"$f":"IF(ISNUMBER($G819),IF($G819<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G819)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G819)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),('Cost models'!$F$4+'Cost models'!$E$4*$G819)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),IF($G819<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G819)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G819)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),IF($G819<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G819)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G819)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),_xlfn.IFS(AND($G819<='Cost models'!$C$7,$G819>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G819)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G819<='Cost models'!$C$7,$G819<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G819)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G819>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G819)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),IF($G819<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G819)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G819)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),_xlfn.IFS($G819<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G819)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G819>'Cost models'!$C$9,$G819<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G819)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G819>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G819)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G819),IF($G819<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G819)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G819)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B819=\"\",\"\",IF(ISNUMBER('Facility data'!D818),'Facility data'!D818,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D819)*ISNUMBER('Facility data'!$C818))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D819,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D819,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D819,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W819=\"\",\"\",W819=1,\"Low impact\",W819=2,\"Mid-range impact\",W819=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U819=\"\",\"\",U819<0.01,1,AND(U819>=0.01,U819<=0.02),2,U819>0.02,3)","v":""},null,{"$f":"IF(T819=\"\",\"\",T819/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ819)+(0.0062454442*$Y819)+(-0.0005191748*($AQ819*$Y819))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ819)+(0.0062454442*$Y819)+(-0.0005191748*($AQ819*$Y819))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ819)+(0.0062454442*$Y819)+(-0.0005191748*($AQ819*$Y819))),\"\")","v":""},{"$f":"_xlfn.IFS(Z819=\"\",\"\",Z819<1.5,\"Weak\",AND(Z819>=1.5,Z819<=2.5),\"Mid-Range\",Z819>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z819=\"\",\"\",Z819<1.5,1,AND(Z819>=1.5,Z819<=2.5),2,Z819>2.5,3)","v":""},null,{"$f":"IF(OR(W819=\"\",AB819=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB819,W819))","v":""},{"$f":"_xlfn.IFS(AD819=\"\",\"\",AD819=\"Impact Not Likely to be Substantial\",1,AD819=\"Impact Unclear\",2,AD819=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D819=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D819,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG819=\"\",\"\",IF(AG819>National_B_tables[Column3]*1.25,3,IF(AG819<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D819=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D819,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D819,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI819=\"\",\"\",IF(AI819>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI819<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D819=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D819,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D819,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK819=\"\",\"\",IF(AK819>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK819<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D819=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D819,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D819,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM819=\"\",\"\",IF(AM819>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM819<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D819=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D819,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D819,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D819,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D819=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D819,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ819=\"\",\"\",IF(AQ819<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ819>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS819=\"\",\"\",AS819<1.5,\"High impact\",AS819>2.5,\"Low impact\",AND(AS819>=1.5,AS819<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS819=\"\",\"\",AS819>2.5,1,AND(AS819>=1.5,AS819<=2.5),2,AS819<1.5,3)","v":""},null,{"$f":"IF(B819=\"\",\"\",IF(OR(AE819=\"\",AT819=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE819,AU819)))","v":""}]
[{"$f":"IF('Census match'!A819=\"\",\"\",'Census match'!A819)","v":""},{"$f":"IF('Census match'!B819=\"\",\"\",'Census match'!B819)","v":""},{"$f":"IF(AND(NOT(A820=\"\"),'Census match'!E819=\"\"),\"No Census match\",'Census match'!E819)","v":""},{"$f":"'Census match'!J819","v":""},{"$f":"IF($D820=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D820,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D820=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D820,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C819=\"\",D820=\"\"),\"\",'Facility data'!C819)","v":""},{"$f":"IF(ISNUMBER($G820),IF($G820<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G820)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G820)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),('Cost models'!$F$4+'Cost models'!$E$4*$G820)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),IF($G820<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G820)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G820)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),IF($G820<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G820)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G820)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),_xlfn.IFS(AND($G820<='Cost models'!$C$7,$G820>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G820)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G820<='Cost models'!$C$7,$G820<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G820)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G820>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G820)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),IF($G820<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G820)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G820)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),_xlfn.IFS($G820<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G820)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G820>'Cost models'!$C$9,$G820<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G820)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G820>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G820)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G820),IF($G820<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G820)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G820)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B820=\"\",\"\",IF(ISNUMBER('Facility data'!D819),'Facility data'!D819,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D820)*ISNUMBER('Facility data'!$C819))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D820,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D820,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D820,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W820=\"\",\"\",W820=1,\"Low impact\",W820=2,\"Mid-range impact\",W820=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U820=\"\",\"\",U820<0.01,1,AND(U820>=0.01,U820<=0.02),2,U820>0.02,3)","v":""},null,{"$f":"IF(T820=\"\",\"\",T820/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ820)+(0.0062454442*$Y820)+(-0.0005191748*($AQ820*$Y820))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ820)+(0.0062454442*$Y820)+(-0.0005191748*($AQ820*$Y820))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ820)+(0.0062454442*$Y820)+(-0.0005191748*($AQ820*$Y820))),\"\")","v":""},{"$f":"_xlfn.IFS(Z820=\"\",\"\",Z820<1.5,\"Weak\",AND(Z820>=1.5,Z820<=2.5),\"Mid-Range\",Z820>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z820=\"\",\"\",Z820<1.5,1,AND(Z820>=1.5,Z820<=2.5),2,Z820>2.5,3)","v":""},null,{"$f":"IF(OR(W820=\"\",AB820=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB820,W820))","v":""},{"$f":"_xlfn.IFS(AD820=\"\",\"\",AD820=\"Impact Not Likely to be Substantial\",1,AD820=\"Impact Unclear\",2,AD820=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D820=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D820,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG820=\"\",\"\",IF(AG820>National_B_tables[Column3]*1.25,3,IF(AG820<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D820=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D820,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D820,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI820=\"\",\"\",IF(AI820>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI820<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D820=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D820,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D820,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK820=\"\",\"\",IF(AK820>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK820<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D820=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D820,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D820,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM820=\"\",\"\",IF(AM820>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM820<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D820=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D820,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D820,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D820,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D820=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D820,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ820=\"\",\"\",IF(AQ820<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ820>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS820=\"\",\"\",AS820<1.5,\"High impact\",AS820>2.5,\"Low impact\",AND(AS820>=1.5,AS820<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS820=\"\",\"\",AS820>2.5,1,AND(AS820>=1.5,AS820<=2.5),2,AS820<1.5,3)","v":""},null,{"$f":"IF(B820=\"\",\"\",IF(OR(AE820=\"\",AT820=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE820,AU820)))","v":""}]
[{"$f":"IF('Census match'!A820=\"\",\"\",'Census match'!A820)","v":""},{"$f":"IF('Census match'!B820=\"\",\"\",'Census match'!B820)","v":""},{"$f":"IF(AND(NOT(A821=\"\"),'Census match'!E820=\"\"),\"No Census match\",'Census match'!E820)","v":""},{"$f":"'Census match'!J820","v":""},{"$f":"IF($D821=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D821,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D821=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D821,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C820=\"\",D821=\"\"),\"\",'Facility data'!C820)","v":""},{"$f":"IF(ISNUMBER($G821),IF($G821<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G821)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G821)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),('Cost models'!$F$4+'Cost models'!$E$4*$G821)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),IF($G821<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G821)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G821)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),IF($G821<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G821)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G821)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),_xlfn.IFS(AND($G821<='Cost models'!$C$7,$G821>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G821)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G821<='Cost models'!$C$7,$G821<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G821)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G821>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G821)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),IF($G821<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G821)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G821)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),_xlfn.IFS($G821<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G821)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G821>'Cost models'!$C$9,$G821<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G821)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G821>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G821)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G821),IF($G821<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G821)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G821)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B821=\"\",\"\",IF(ISNUMBER('Facility data'!D820),'Facility data'!D820,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D821)*ISNUMBER('Facility data'!$C820))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D821,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D821,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D821,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W821=\"\",\"\",W821=1,\"Low impact\",W821=2,\"Mid-range impact\",W821=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U821=\"\",\"\",U821<0.01,1,AND(U821>=0.01,U821<=0.02),2,U821>0.02,3)","v":""},null,{"$f":"IF(T821=\"\",\"\",T821/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ821)+(0.0062454442*$Y821)+(-0.0005191748*($AQ821*$Y821))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ821)+(0.0062454442*$Y821)+(-0.0005191748*($AQ821*$Y821))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ821)+(0.0062454442*$Y821)+(-0.0005191748*($AQ821*$Y821))),\"\")","v":""},{"$f":"_xlfn.IFS(Z821=\"\",\"\",Z821<1.5,\"Weak\",AND(Z821>=1.5,Z821<=2.5),\"Mid-Range\",Z821>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z821=\"\",\"\",Z821<1.5,1,AND(Z821>=1.5,Z821<=2.5),2,Z821>2.5,3)","v":""},null,{"$f":"IF(OR(W821=\"\",AB821=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB821,W821))","v":""},{"$f":"_xlfn.IFS(AD821=\"\",\"\",AD821=\"Impact Not Likely to be Substantial\",1,AD821=\"Impact Unclear\",2,AD821=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D821=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D821,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG821=\"\",\"\",IF(AG821>National_B_tables[Column3]*1.25,3,IF(AG821<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D821=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D821,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D821,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI821=\"\",\"\",IF(AI821>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI821<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D821=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D821,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D821,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK821=\"\",\"\",IF(AK821>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK821<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D821=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D821,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D821,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM821=\"\",\"\",IF(AM821>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM821<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D821=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D821,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D821,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D821,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D821=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D821,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ821=\"\",\"\",IF(AQ821<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ821>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS821=\"\",\"\",AS821<1.5,\"High impact\",AS821>2.5,\"Low impact\",AND(AS821>=1.5,AS821<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS821=\"\",\"\",AS821>2.5,1,AND(AS821>=1.5,AS821<=2.5),2,AS821<1.5,3)","v":""},null,{"$f":"IF(B821=\"\",\"\",IF(OR(AE821=\"\",AT821=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE821,AU821)))","v":""}]
[{"$f":"IF('Census match'!A821=\"\",\"\",'Census match'!A821)","v":""},{"$f":"IF('Census match'!B821=\"\",\"\",'Census match'!B821)","v":""},{"$f":"IF(AND(NOT(A822=\"\"),'Census match'!E821=\"\"),\"No Census match\",'Census match'!E821)","v":""},{"$f":"'Census match'!J821","v":""},{"$f":"IF($D822=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D822,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D822=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D822,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C821=\"\",D822=\"\"),\"\",'Facility data'!C821)","v":""},{"$f":"IF(ISNUMBER($G822),IF($G822<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G822)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G822)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),('Cost models'!$F$4+'Cost models'!$E$4*$G822)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),IF($G822<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G822)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G822)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),IF($G822<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G822)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G822)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),_xlfn.IFS(AND($G822<='Cost models'!$C$7,$G822>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G822)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G822<='Cost models'!$C$7,$G822<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G822)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G822>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G822)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),IF($G822<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G822)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G822)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),_xlfn.IFS($G822<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G822)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G822>'Cost models'!$C$9,$G822<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G822)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G822>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G822)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G822),IF($G822<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G822)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G822)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B822=\"\",\"\",IF(ISNUMBER('Facility data'!D821),'Facility data'!D821,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D822)*ISNUMBER('Facility data'!$C821))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D822,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D822,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D822,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W822=\"\",\"\",W822=1,\"Low impact\",W822=2,\"Mid-range impact\",W822=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U822=\"\",\"\",U822<0.01,1,AND(U822>=0.01,U822<=0.02),2,U822>0.02,3)","v":""},null,{"$f":"IF(T822=\"\",\"\",T822/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ822)+(0.0062454442*$Y822)+(-0.0005191748*($AQ822*$Y822))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ822)+(0.0062454442*$Y822)+(-0.0005191748*($AQ822*$Y822))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ822)+(0.0062454442*$Y822)+(-0.0005191748*($AQ822*$Y822))),\"\")","v":""},{"$f":"_xlfn.IFS(Z822=\"\",\"\",Z822<1.5,\"Weak\",AND(Z822>=1.5,Z822<=2.5),\"Mid-Range\",Z822>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z822=\"\",\"\",Z822<1.5,1,AND(Z822>=1.5,Z822<=2.5),2,Z822>2.5,3)","v":""},null,{"$f":"IF(OR(W822=\"\",AB822=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB822,W822))","v":""},{"$f":"_xlfn.IFS(AD822=\"\",\"\",AD822=\"Impact Not Likely to be Substantial\",1,AD822=\"Impact Unclear\",2,AD822=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D822=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D822,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG822=\"\",\"\",IF(AG822>National_B_tables[Column3]*1.25,3,IF(AG822<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D822=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D822,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D822,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI822=\"\",\"\",IF(AI822>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI822<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D822=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D822,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D822,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK822=\"\",\"\",IF(AK822>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK822<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D822=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D822,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D822,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM822=\"\",\"\",IF(AM822>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM822<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D822=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D822,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D822,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D822,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D822=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D822,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ822=\"\",\"\",IF(AQ822<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ822>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS822=\"\",\"\",AS822<1.5,\"High impact\",AS822>2.5,\"Low impact\",AND(AS822>=1.5,AS822<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS822=\"\",\"\",AS822>2.5,1,AND(AS822>=1.5,AS822<=2.5),2,AS822<1.5,3)","v":""},null,{"$f":"IF(B822=\"\",\"\",IF(OR(AE822=\"\",AT822=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE822,AU822)))","v":""}]
[{"$f":"IF('Census match'!A822=\"\",\"\",'Census match'!A822)","v":""},{"$f":"IF('Census match'!B822=\"\",\"\",'Census match'!B822)","v":""},{"$f":"IF(AND(NOT(A823=\"\"),'Census match'!E822=\"\"),\"No Census match\",'Census match'!E822)","v":""},{"$f":"'Census match'!J822","v":""},{"$f":"IF($D823=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D823,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D823=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D823,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C822=\"\",D823=\"\"),\"\",'Facility data'!C822)","v":""},{"$f":"IF(ISNUMBER($G823),IF($G823<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G823)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G823)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),('Cost models'!$F$4+'Cost models'!$E$4*$G823)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),IF($G823<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G823)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G823)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),IF($G823<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G823)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G823)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),_xlfn.IFS(AND($G823<='Cost models'!$C$7,$G823>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G823)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G823<='Cost models'!$C$7,$G823<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G823)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G823>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G823)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),IF($G823<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G823)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G823)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),_xlfn.IFS($G823<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G823)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G823>'Cost models'!$C$9,$G823<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G823)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G823>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G823)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G823),IF($G823<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G823)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G823)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B823=\"\",\"\",IF(ISNUMBER('Facility data'!D822),'Facility data'!D822,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D823)*ISNUMBER('Facility data'!$C822))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D823,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D823,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D823,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W823=\"\",\"\",W823=1,\"Low impact\",W823=2,\"Mid-range impact\",W823=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U823=\"\",\"\",U823<0.01,1,AND(U823>=0.01,U823<=0.02),2,U823>0.02,3)","v":""},null,{"$f":"IF(T823=\"\",\"\",T823/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ823)+(0.0062454442*$Y823)+(-0.0005191748*($AQ823*$Y823))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ823)+(0.0062454442*$Y823)+(-0.0005191748*($AQ823*$Y823))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ823)+(0.0062454442*$Y823)+(-0.0005191748*($AQ823*$Y823))),\"\")","v":""},{"$f":"_xlfn.IFS(Z823=\"\",\"\",Z823<1.5,\"Weak\",AND(Z823>=1.5,Z823<=2.5),\"Mid-Range\",Z823>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z823=\"\",\"\",Z823<1.5,1,AND(Z823>=1.5,Z823<=2.5),2,Z823>2.5,3)","v":""},null,{"$f":"IF(OR(W823=\"\",AB823=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB823,W823))","v":""},{"$f":"_xlfn.IFS(AD823=\"\",\"\",AD823=\"Impact Not Likely to be Substantial\",1,AD823=\"Impact Unclear\",2,AD823=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D823=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D823,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG823=\"\",\"\",IF(AG823>National_B_tables[Column3]*1.25,3,IF(AG823<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D823=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D823,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D823,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI823=\"\",\"\",IF(AI823>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI823<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D823=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D823,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D823,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK823=\"\",\"\",IF(AK823>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK823<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D823=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D823,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D823,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM823=\"\",\"\",IF(AM823>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM823<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D823=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D823,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D823,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D823,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D823=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D823,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ823=\"\",\"\",IF(AQ823<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ823>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS823=\"\",\"\",AS823<1.5,\"High impact\",AS823>2.5,\"Low impact\",AND(AS823>=1.5,AS823<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS823=\"\",\"\",AS823>2.5,1,AND(AS823>=1.5,AS823<=2.5),2,AS823<1.5,3)","v":""},null,{"$f":"IF(B823=\"\",\"\",IF(OR(AE823=\"\",AT823=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE823,AU823)))","v":""}]
[{"$f":"IF('Census match'!A823=\"\",\"\",'Census match'!A823)","v":""},{"$f":"IF('Census match'!B823=\"\",\"\",'Census match'!B823)","v":""},{"$f":"IF(AND(NOT(A824=\"\"),'Census match'!E823=\"\"),\"No Census match\",'Census match'!E823)","v":""},{"$f":"'Census match'!J823","v":""},{"$f":"IF($D824=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D824,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D824=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D824,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C823=\"\",D824=\"\"),\"\",'Facility data'!C823)","v":""},{"$f":"IF(ISNUMBER($G824),IF($G824<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G824)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G824)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),('Cost models'!$F$4+'Cost models'!$E$4*$G824)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),IF($G824<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G824)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G824)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),IF($G824<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G824)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G824)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),_xlfn.IFS(AND($G824<='Cost models'!$C$7,$G824>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G824)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G824<='Cost models'!$C$7,$G824<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G824)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G824>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G824)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),IF($G824<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G824)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G824)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),_xlfn.IFS($G824<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G824)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G824>'Cost models'!$C$9,$G824<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G824)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G824>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G824)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G824),IF($G824<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G824)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G824)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B824=\"\",\"\",IF(ISNUMBER('Facility data'!D823),'Facility data'!D823,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D824)*ISNUMBER('Facility data'!$C823))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D824,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D824,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D824,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W824=\"\",\"\",W824=1,\"Low impact\",W824=2,\"Mid-range impact\",W824=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U824=\"\",\"\",U824<0.01,1,AND(U824>=0.01,U824<=0.02),2,U824>0.02,3)","v":""},null,{"$f":"IF(T824=\"\",\"\",T824/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ824)+(0.0062454442*$Y824)+(-0.0005191748*($AQ824*$Y824))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ824)+(0.0062454442*$Y824)+(-0.0005191748*($AQ824*$Y824))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ824)+(0.0062454442*$Y824)+(-0.0005191748*($AQ824*$Y824))),\"\")","v":""},{"$f":"_xlfn.IFS(Z824=\"\",\"\",Z824<1.5,\"Weak\",AND(Z824>=1.5,Z824<=2.5),\"Mid-Range\",Z824>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z824=\"\",\"\",Z824<1.5,1,AND(Z824>=1.5,Z824<=2.5),2,Z824>2.5,3)","v":""},null,{"$f":"IF(OR(W824=\"\",AB824=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB824,W824))","v":""},{"$f":"_xlfn.IFS(AD824=\"\",\"\",AD824=\"Impact Not Likely to be Substantial\",1,AD824=\"Impact Unclear\",2,AD824=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D824=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D824,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG824=\"\",\"\",IF(AG824>National_B_tables[Column3]*1.25,3,IF(AG824<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D824=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D824,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D824,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI824=\"\",\"\",IF(AI824>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI824<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D824=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D824,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D824,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK824=\"\",\"\",IF(AK824>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK824<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D824=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D824,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D824,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM824=\"\",\"\",IF(AM824>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM824<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D824=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D824,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D824,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D824,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D824=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D824,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ824=\"\",\"\",IF(AQ824<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ824>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS824=\"\",\"\",AS824<1.5,\"High impact\",AS824>2.5,\"Low impact\",AND(AS824>=1.5,AS824<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS824=\"\",\"\",AS824>2.5,1,AND(AS824>=1.5,AS824<=2.5),2,AS824<1.5,3)","v":""},null,{"$f":"IF(B824=\"\",\"\",IF(OR(AE824=\"\",AT824=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE824,AU824)))","v":""}]
[{"$f":"IF('Census match'!A824=\"\",\"\",'Census match'!A824)","v":""},{"$f":"IF('Census match'!B824=\"\",\"\",'Census match'!B824)","v":""},{"$f":"IF(AND(NOT(A825=\"\"),'Census match'!E824=\"\"),\"No Census match\",'Census match'!E824)","v":""},{"$f":"'Census match'!J824","v":""},{"$f":"IF($D825=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D825,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D825=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D825,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C824=\"\",D825=\"\"),\"\",'Facility data'!C824)","v":""},{"$f":"IF(ISNUMBER($G825),IF($G825<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G825)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G825)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),('Cost models'!$F$4+'Cost models'!$E$4*$G825)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),IF($G825<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G825)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G825)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),IF($G825<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G825)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G825)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),_xlfn.IFS(AND($G825<='Cost models'!$C$7,$G825>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G825)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G825<='Cost models'!$C$7,$G825<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G825)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G825>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G825)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),IF($G825<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G825)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G825)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),_xlfn.IFS($G825<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G825)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G825>'Cost models'!$C$9,$G825<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G825)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G825>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G825)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G825),IF($G825<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G825)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G825)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B825=\"\",\"\",IF(ISNUMBER('Facility data'!D824),'Facility data'!D824,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D825)*ISNUMBER('Facility data'!$C824))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D825,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D825,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D825,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W825=\"\",\"\",W825=1,\"Low impact\",W825=2,\"Mid-range impact\",W825=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U825=\"\",\"\",U825<0.01,1,AND(U825>=0.01,U825<=0.02),2,U825>0.02,3)","v":""},null,{"$f":"IF(T825=\"\",\"\",T825/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ825)+(0.0062454442*$Y825)+(-0.0005191748*($AQ825*$Y825))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ825)+(0.0062454442*$Y825)+(-0.0005191748*($AQ825*$Y825))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ825)+(0.0062454442*$Y825)+(-0.0005191748*($AQ825*$Y825))),\"\")","v":""},{"$f":"_xlfn.IFS(Z825=\"\",\"\",Z825<1.5,\"Weak\",AND(Z825>=1.5,Z825<=2.5),\"Mid-Range\",Z825>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z825=\"\",\"\",Z825<1.5,1,AND(Z825>=1.5,Z825<=2.5),2,Z825>2.5,3)","v":""},null,{"$f":"IF(OR(W825=\"\",AB825=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB825,W825))","v":""},{"$f":"_xlfn.IFS(AD825=\"\",\"\",AD825=\"Impact Not Likely to be Substantial\",1,AD825=\"Impact Unclear\",2,AD825=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D825=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D825,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG825=\"\",\"\",IF(AG825>National_B_tables[Column3]*1.25,3,IF(AG825<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D825=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D825,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D825,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI825=\"\",\"\",IF(AI825>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI825<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D825=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D825,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D825,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK825=\"\",\"\",IF(AK825>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK825<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D825=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D825,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D825,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM825=\"\",\"\",IF(AM825>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM825<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D825=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D825,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D825,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D825,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D825=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D825,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ825=\"\",\"\",IF(AQ825<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ825>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS825=\"\",\"\",AS825<1.5,\"High impact\",AS825>2.5,\"Low impact\",AND(AS825>=1.5,AS825<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS825=\"\",\"\",AS825>2.5,1,AND(AS825>=1.5,AS825<=2.5),2,AS825<1.5,3)","v":""},null,{"$f":"IF(B825=\"\",\"\",IF(OR(AE825=\"\",AT825=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE825,AU825)))","v":""}]
[{"$f":"IF('Census match'!A825=\"\",\"\",'Census match'!A825)","v":""},{"$f":"IF('Census match'!B825=\"\",\"\",'Census match'!B825)","v":""},{"$f":"IF(AND(NOT(A826=\"\"),'Census match'!E825=\"\"),\"No Census match\",'Census match'!E825)","v":""},{"$f":"'Census match'!J825","v":""},{"$f":"IF($D826=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D826,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D826=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D826,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C825=\"\",D826=\"\"),\"\",'Facility data'!C825)","v":""},{"$f":"IF(ISNUMBER($G826),IF($G826<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G826)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G826)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),('Cost models'!$F$4+'Cost models'!$E$4*$G826)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),IF($G826<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G826)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G826)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),IF($G826<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G826)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G826)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),_xlfn.IFS(AND($G826<='Cost models'!$C$7,$G826>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G826)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G826<='Cost models'!$C$7,$G826<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G826)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G826>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G826)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),IF($G826<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G826)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G826)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),_xlfn.IFS($G826<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G826)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G826>'Cost models'!$C$9,$G826<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G826)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G826>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G826)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G826),IF($G826<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G826)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G826)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B826=\"\",\"\",IF(ISNUMBER('Facility data'!D825),'Facility data'!D825,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D826)*ISNUMBER('Facility data'!$C825))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D826,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D826,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D826,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W826=\"\",\"\",W826=1,\"Low impact\",W826=2,\"Mid-range impact\",W826=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U826=\"\",\"\",U826<0.01,1,AND(U826>=0.01,U826<=0.02),2,U826>0.02,3)","v":""},null,{"$f":"IF(T826=\"\",\"\",T826/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ826)+(0.0062454442*$Y826)+(-0.0005191748*($AQ826*$Y826))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ826)+(0.0062454442*$Y826)+(-0.0005191748*($AQ826*$Y826))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ826)+(0.0062454442*$Y826)+(-0.0005191748*($AQ826*$Y826))),\"\")","v":""},{"$f":"_xlfn.IFS(Z826=\"\",\"\",Z826<1.5,\"Weak\",AND(Z826>=1.5,Z826<=2.5),\"Mid-Range\",Z826>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z826=\"\",\"\",Z826<1.5,1,AND(Z826>=1.5,Z826<=2.5),2,Z826>2.5,3)","v":""},null,{"$f":"IF(OR(W826=\"\",AB826=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB826,W826))","v":""},{"$f":"_xlfn.IFS(AD826=\"\",\"\",AD826=\"Impact Not Likely to be Substantial\",1,AD826=\"Impact Unclear\",2,AD826=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D826=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D826,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG826=\"\",\"\",IF(AG826>National_B_tables[Column3]*1.25,3,IF(AG826<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D826=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D826,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D826,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI826=\"\",\"\",IF(AI826>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI826<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D826=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D826,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D826,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK826=\"\",\"\",IF(AK826>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK826<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D826=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D826,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D826,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM826=\"\",\"\",IF(AM826>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM826<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D826=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D826,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D826,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D826,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D826=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D826,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ826=\"\",\"\",IF(AQ826<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ826>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS826=\"\",\"\",AS826<1.5,\"High impact\",AS826>2.5,\"Low impact\",AND(AS826>=1.5,AS826<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS826=\"\",\"\",AS826>2.5,1,AND(AS826>=1.5,AS826<=2.5),2,AS826<1.5,3)","v":""},null,{"$f":"IF(B826=\"\",\"\",IF(OR(AE826=\"\",AT826=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE826,AU826)))","v":""}]
[{"$f":"IF('Census match'!A826=\"\",\"\",'Census match'!A826)","v":""},{"$f":"IF('Census match'!B826=\"\",\"\",'Census match'!B826)","v":""},{"$f":"IF(AND(NOT(A827=\"\"),'Census match'!E826=\"\"),\"No Census match\",'Census match'!E826)","v":""},{"$f":"'Census match'!J826","v":""},{"$f":"IF($D827=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D827,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D827=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D827,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C826=\"\",D827=\"\"),\"\",'Facility data'!C826)","v":""},{"$f":"IF(ISNUMBER($G827),IF($G827<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G827)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G827)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),('Cost models'!$F$4+'Cost models'!$E$4*$G827)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),IF($G827<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G827)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G827)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),IF($G827<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G827)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G827)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),_xlfn.IFS(AND($G827<='Cost models'!$C$7,$G827>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G827)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G827<='Cost models'!$C$7,$G827<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G827)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G827>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G827)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),IF($G827<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G827)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G827)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),_xlfn.IFS($G827<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G827)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G827>'Cost models'!$C$9,$G827<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G827)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G827>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G827)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G827),IF($G827<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G827)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G827)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B827=\"\",\"\",IF(ISNUMBER('Facility data'!D826),'Facility data'!D826,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D827)*ISNUMBER('Facility data'!$C826))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D827,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D827,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D827,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W827=\"\",\"\",W827=1,\"Low impact\",W827=2,\"Mid-range impact\",W827=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U827=\"\",\"\",U827<0.01,1,AND(U827>=0.01,U827<=0.02),2,U827>0.02,3)","v":""},null,{"$f":"IF(T827=\"\",\"\",T827/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ827)+(0.0062454442*$Y827)+(-0.0005191748*($AQ827*$Y827))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ827)+(0.0062454442*$Y827)+(-0.0005191748*($AQ827*$Y827))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ827)+(0.0062454442*$Y827)+(-0.0005191748*($AQ827*$Y827))),\"\")","v":""},{"$f":"_xlfn.IFS(Z827=\"\",\"\",Z827<1.5,\"Weak\",AND(Z827>=1.5,Z827<=2.5),\"Mid-Range\",Z827>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z827=\"\",\"\",Z827<1.5,1,AND(Z827>=1.5,Z827<=2.5),2,Z827>2.5,3)","v":""},null,{"$f":"IF(OR(W827=\"\",AB827=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB827,W827))","v":""},{"$f":"_xlfn.IFS(AD827=\"\",\"\",AD827=\"Impact Not Likely to be Substantial\",1,AD827=\"Impact Unclear\",2,AD827=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D827=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D827,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG827=\"\",\"\",IF(AG827>National_B_tables[Column3]*1.25,3,IF(AG827<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D827=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D827,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D827,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI827=\"\",\"\",IF(AI827>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI827<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D827=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D827,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D827,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK827=\"\",\"\",IF(AK827>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK827<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D827=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D827,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D827,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM827=\"\",\"\",IF(AM827>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM827<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D827=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D827,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D827,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D827,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D827=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D827,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ827=\"\",\"\",IF(AQ827<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ827>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS827=\"\",\"\",AS827<1.5,\"High impact\",AS827>2.5,\"Low impact\",AND(AS827>=1.5,AS827<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS827=\"\",\"\",AS827>2.5,1,AND(AS827>=1.5,AS827<=2.5),2,AS827<1.5,3)","v":""},null,{"$f":"IF(B827=\"\",\"\",IF(OR(AE827=\"\",AT827=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE827,AU827)))","v":""}]
[{"$f":"IF('Census match'!A827=\"\",\"\",'Census match'!A827)","v":""},{"$f":"IF('Census match'!B827=\"\",\"\",'Census match'!B827)","v":""},{"$f":"IF(AND(NOT(A828=\"\"),'Census match'!E827=\"\"),\"No Census match\",'Census match'!E827)","v":""},{"$f":"'Census match'!J827","v":""},{"$f":"IF($D828=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D828,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D828=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D828,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C827=\"\",D828=\"\"),\"\",'Facility data'!C827)","v":""},{"$f":"IF(ISNUMBER($G828),IF($G828<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G828)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G828)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),('Cost models'!$F$4+'Cost models'!$E$4*$G828)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),IF($G828<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G828)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G828)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),IF($G828<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G828)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G828)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),_xlfn.IFS(AND($G828<='Cost models'!$C$7,$G828>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G828)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G828<='Cost models'!$C$7,$G828<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G828)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G828>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G828)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),IF($G828<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G828)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G828)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),_xlfn.IFS($G828<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G828)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G828>'Cost models'!$C$9,$G828<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G828)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G828>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G828)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G828),IF($G828<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G828)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G828)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B828=\"\",\"\",IF(ISNUMBER('Facility data'!D827),'Facility data'!D827,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D828)*ISNUMBER('Facility data'!$C827))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D828,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D828,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D828,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W828=\"\",\"\",W828=1,\"Low impact\",W828=2,\"Mid-range impact\",W828=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U828=\"\",\"\",U828<0.01,1,AND(U828>=0.01,U828<=0.02),2,U828>0.02,3)","v":""},null,{"$f":"IF(T828=\"\",\"\",T828/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ828)+(0.0062454442*$Y828)+(-0.0005191748*($AQ828*$Y828))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ828)+(0.0062454442*$Y828)+(-0.0005191748*($AQ828*$Y828))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ828)+(0.0062454442*$Y828)+(-0.0005191748*($AQ828*$Y828))),\"\")","v":""},{"$f":"_xlfn.IFS(Z828=\"\",\"\",Z828<1.5,\"Weak\",AND(Z828>=1.5,Z828<=2.5),\"Mid-Range\",Z828>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z828=\"\",\"\",Z828<1.5,1,AND(Z828>=1.5,Z828<=2.5),2,Z828>2.5,3)","v":""},null,{"$f":"IF(OR(W828=\"\",AB828=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB828,W828))","v":""},{"$f":"_xlfn.IFS(AD828=\"\",\"\",AD828=\"Impact Not Likely to be Substantial\",1,AD828=\"Impact Unclear\",2,AD828=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D828=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D828,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG828=\"\",\"\",IF(AG828>National_B_tables[Column3]*1.25,3,IF(AG828<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D828=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D828,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D828,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI828=\"\",\"\",IF(AI828>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI828<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D828=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D828,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D828,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK828=\"\",\"\",IF(AK828>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK828<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D828=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D828,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D828,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM828=\"\",\"\",IF(AM828>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM828<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D828=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D828,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D828,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D828,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D828=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D828,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ828=\"\",\"\",IF(AQ828<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ828>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS828=\"\",\"\",AS828<1.5,\"High impact\",AS828>2.5,\"Low impact\",AND(AS828>=1.5,AS828<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS828=\"\",\"\",AS828>2.5,1,AND(AS828>=1.5,AS828<=2.5),2,AS828<1.5,3)","v":""},null,{"$f":"IF(B828=\"\",\"\",IF(OR(AE828=\"\",AT828=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE828,AU828)))","v":""}]
[{"$f":"IF('Census match'!A828=\"\",\"\",'Census match'!A828)","v":""},{"$f":"IF('Census match'!B828=\"\",\"\",'Census match'!B828)","v":""},{"$f":"IF(AND(NOT(A829=\"\"),'Census match'!E828=\"\"),\"No Census match\",'Census match'!E828)","v":""},{"$f":"'Census match'!J828","v":""},{"$f":"IF($D829=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D829,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D829=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D829,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C828=\"\",D829=\"\"),\"\",'Facility data'!C828)","v":""},{"$f":"IF(ISNUMBER($G829),IF($G829<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G829)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G829)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),('Cost models'!$F$4+'Cost models'!$E$4*$G829)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),IF($G829<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G829)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G829)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),IF($G829<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G829)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G829)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),_xlfn.IFS(AND($G829<='Cost models'!$C$7,$G829>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G829)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G829<='Cost models'!$C$7,$G829<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G829)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G829>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G829)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),IF($G829<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G829)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G829)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),_xlfn.IFS($G829<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G829)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G829>'Cost models'!$C$9,$G829<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G829)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G829>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G829)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G829),IF($G829<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G829)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G829)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B829=\"\",\"\",IF(ISNUMBER('Facility data'!D828),'Facility data'!D828,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D829)*ISNUMBER('Facility data'!$C828))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D829,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D829,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D829,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W829=\"\",\"\",W829=1,\"Low impact\",W829=2,\"Mid-range impact\",W829=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U829=\"\",\"\",U829<0.01,1,AND(U829>=0.01,U829<=0.02),2,U829>0.02,3)","v":""},null,{"$f":"IF(T829=\"\",\"\",T829/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ829)+(0.0062454442*$Y829)+(-0.0005191748*($AQ829*$Y829))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ829)+(0.0062454442*$Y829)+(-0.0005191748*($AQ829*$Y829))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ829)+(0.0062454442*$Y829)+(-0.0005191748*($AQ829*$Y829))),\"\")","v":""},{"$f":"_xlfn.IFS(Z829=\"\",\"\",Z829<1.5,\"Weak\",AND(Z829>=1.5,Z829<=2.5),\"Mid-Range\",Z829>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z829=\"\",\"\",Z829<1.5,1,AND(Z829>=1.5,Z829<=2.5),2,Z829>2.5,3)","v":""},null,{"$f":"IF(OR(W829=\"\",AB829=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB829,W829))","v":""},{"$f":"_xlfn.IFS(AD829=\"\",\"\",AD829=\"Impact Not Likely to be Substantial\",1,AD829=\"Impact Unclear\",2,AD829=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D829=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D829,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG829=\"\",\"\",IF(AG829>National_B_tables[Column3]*1.25,3,IF(AG829<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D829=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D829,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D829,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI829=\"\",\"\",IF(AI829>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI829<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D829=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D829,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D829,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK829=\"\",\"\",IF(AK829>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK829<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D829=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D829,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D829,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM829=\"\",\"\",IF(AM829>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM829<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D829=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D829,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D829,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D829,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D829=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D829,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ829=\"\",\"\",IF(AQ829<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ829>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS829=\"\",\"\",AS829<1.5,\"High impact\",AS829>2.5,\"Low impact\",AND(AS829>=1.5,AS829<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS829=\"\",\"\",AS829>2.5,1,AND(AS829>=1.5,AS829<=2.5),2,AS829<1.5,3)","v":""},null,{"$f":"IF(B829=\"\",\"\",IF(OR(AE829=\"\",AT829=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE829,AU829)))","v":""}]
[{"$f":"IF('Census match'!A829=\"\",\"\",'Census match'!A829)","v":""},{"$f":"IF('Census match'!B829=\"\",\"\",'Census match'!B829)","v":""},{"$f":"IF(AND(NOT(A830=\"\"),'Census match'!E829=\"\"),\"No Census match\",'Census match'!E829)","v":""},{"$f":"'Census match'!J829","v":""},{"$f":"IF($D830=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D830,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D830=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D830,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C829=\"\",D830=\"\"),\"\",'Facility data'!C829)","v":""},{"$f":"IF(ISNUMBER($G830),IF($G830<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G830)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G830)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),('Cost models'!$F$4+'Cost models'!$E$4*$G830)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),IF($G830<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G830)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G830)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),IF($G830<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G830)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G830)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),_xlfn.IFS(AND($G830<='Cost models'!$C$7,$G830>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G830)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G830<='Cost models'!$C$7,$G830<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G830)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G830>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G830)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),IF($G830<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G830)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G830)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),_xlfn.IFS($G830<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G830)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G830>'Cost models'!$C$9,$G830<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G830)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G830>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G830)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G830),IF($G830<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G830)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G830)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B830=\"\",\"\",IF(ISNUMBER('Facility data'!D829),'Facility data'!D829,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D830)*ISNUMBER('Facility data'!$C829))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D830,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D830,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D830,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W830=\"\",\"\",W830=1,\"Low impact\",W830=2,\"Mid-range impact\",W830=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U830=\"\",\"\",U830<0.01,1,AND(U830>=0.01,U830<=0.02),2,U830>0.02,3)","v":""},null,{"$f":"IF(T830=\"\",\"\",T830/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ830)+(0.0062454442*$Y830)+(-0.0005191748*($AQ830*$Y830))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ830)+(0.0062454442*$Y830)+(-0.0005191748*($AQ830*$Y830))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ830)+(0.0062454442*$Y830)+(-0.0005191748*($AQ830*$Y830))),\"\")","v":""},{"$f":"_xlfn.IFS(Z830=\"\",\"\",Z830<1.5,\"Weak\",AND(Z830>=1.5,Z830<=2.5),\"Mid-Range\",Z830>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z830=\"\",\"\",Z830<1.5,1,AND(Z830>=1.5,Z830<=2.5),2,Z830>2.5,3)","v":""},null,{"$f":"IF(OR(W830=\"\",AB830=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB830,W830))","v":""},{"$f":"_xlfn.IFS(AD830=\"\",\"\",AD830=\"Impact Not Likely to be Substantial\",1,AD830=\"Impact Unclear\",2,AD830=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D830=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D830,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG830=\"\",\"\",IF(AG830>National_B_tables[Column3]*1.25,3,IF(AG830<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D830=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D830,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D830,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI830=\"\",\"\",IF(AI830>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI830<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D830=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D830,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D830,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK830=\"\",\"\",IF(AK830>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK830<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D830=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D830,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D830,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM830=\"\",\"\",IF(AM830>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM830<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D830=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D830,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D830,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D830,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D830=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D830,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ830=\"\",\"\",IF(AQ830<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ830>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS830=\"\",\"\",AS830<1.5,\"High impact\",AS830>2.5,\"Low impact\",AND(AS830>=1.5,AS830<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS830=\"\",\"\",AS830>2.5,1,AND(AS830>=1.5,AS830<=2.5),2,AS830<1.5,3)","v":""},null,{"$f":"IF(B830=\"\",\"\",IF(OR(AE830=\"\",AT830=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE830,AU830)))","v":""}]
[{"$f":"IF('Census match'!A830=\"\",\"\",'Census match'!A830)","v":""},{"$f":"IF('Census match'!B830=\"\",\"\",'Census match'!B830)","v":""},{"$f":"IF(AND(NOT(A831=\"\"),'Census match'!E830=\"\"),\"No Census match\",'Census match'!E830)","v":""},{"$f":"'Census match'!J830","v":""},{"$f":"IF($D831=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D831,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D831=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D831,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C830=\"\",D831=\"\"),\"\",'Facility data'!C830)","v":""},{"$f":"IF(ISNUMBER($G831),IF($G831<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G831)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G831)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),('Cost models'!$F$4+'Cost models'!$E$4*$G831)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),IF($G831<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G831)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G831)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),IF($G831<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G831)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G831)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),_xlfn.IFS(AND($G831<='Cost models'!$C$7,$G831>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G831)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G831<='Cost models'!$C$7,$G831<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G831)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G831>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G831)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),IF($G831<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G831)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G831)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),_xlfn.IFS($G831<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G831)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G831>'Cost models'!$C$9,$G831<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G831)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G831>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G831)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G831),IF($G831<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G831)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G831)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B831=\"\",\"\",IF(ISNUMBER('Facility data'!D830),'Facility data'!D830,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D831)*ISNUMBER('Facility data'!$C830))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D831,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D831,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D831,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W831=\"\",\"\",W831=1,\"Low impact\",W831=2,\"Mid-range impact\",W831=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U831=\"\",\"\",U831<0.01,1,AND(U831>=0.01,U831<=0.02),2,U831>0.02,3)","v":""},null,{"$f":"IF(T831=\"\",\"\",T831/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ831)+(0.0062454442*$Y831)+(-0.0005191748*($AQ831*$Y831))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ831)+(0.0062454442*$Y831)+(-0.0005191748*($AQ831*$Y831))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ831)+(0.0062454442*$Y831)+(-0.0005191748*($AQ831*$Y831))),\"\")","v":""},{"$f":"_xlfn.IFS(Z831=\"\",\"\",Z831<1.5,\"Weak\",AND(Z831>=1.5,Z831<=2.5),\"Mid-Range\",Z831>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z831=\"\",\"\",Z831<1.5,1,AND(Z831>=1.5,Z831<=2.5),2,Z831>2.5,3)","v":""},null,{"$f":"IF(OR(W831=\"\",AB831=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB831,W831))","v":""},{"$f":"_xlfn.IFS(AD831=\"\",\"\",AD831=\"Impact Not Likely to be Substantial\",1,AD831=\"Impact Unclear\",2,AD831=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D831=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D831,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG831=\"\",\"\",IF(AG831>National_B_tables[Column3]*1.25,3,IF(AG831<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D831=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D831,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D831,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI831=\"\",\"\",IF(AI831>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI831<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D831=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D831,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D831,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK831=\"\",\"\",IF(AK831>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK831<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D831=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D831,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D831,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM831=\"\",\"\",IF(AM831>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM831<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D831=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D831,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D831,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D831,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D831=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D831,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ831=\"\",\"\",IF(AQ831<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ831>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS831=\"\",\"\",AS831<1.5,\"High impact\",AS831>2.5,\"Low impact\",AND(AS831>=1.5,AS831<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS831=\"\",\"\",AS831>2.5,1,AND(AS831>=1.5,AS831<=2.5),2,AS831<1.5,3)","v":""},null,{"$f":"IF(B831=\"\",\"\",IF(OR(AE831=\"\",AT831=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE831,AU831)))","v":""}]
[{"$f":"IF('Census match'!A831=\"\",\"\",'Census match'!A831)","v":""},{"$f":"IF('Census match'!B831=\"\",\"\",'Census match'!B831)","v":""},{"$f":"IF(AND(NOT(A832=\"\"),'Census match'!E831=\"\"),\"No Census match\",'Census match'!E831)","v":""},{"$f":"'Census match'!J831","v":""},{"$f":"IF($D832=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D832,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D832=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D832,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C831=\"\",D832=\"\"),\"\",'Facility data'!C831)","v":""},{"$f":"IF(ISNUMBER($G832),IF($G832<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G832)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G832)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),('Cost models'!$F$4+'Cost models'!$E$4*$G832)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),IF($G832<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G832)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G832)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),IF($G832<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G832)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G832)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),_xlfn.IFS(AND($G832<='Cost models'!$C$7,$G832>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G832)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G832<='Cost models'!$C$7,$G832<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G832)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G832>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G832)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),IF($G832<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G832)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G832)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),_xlfn.IFS($G832<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G832)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G832>'Cost models'!$C$9,$G832<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G832)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G832>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G832)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G832),IF($G832<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G832)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G832)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B832=\"\",\"\",IF(ISNUMBER('Facility data'!D831),'Facility data'!D831,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D832)*ISNUMBER('Facility data'!$C831))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D832,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D832,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D832,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W832=\"\",\"\",W832=1,\"Low impact\",W832=2,\"Mid-range impact\",W832=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U832=\"\",\"\",U832<0.01,1,AND(U832>=0.01,U832<=0.02),2,U832>0.02,3)","v":""},null,{"$f":"IF(T832=\"\",\"\",T832/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ832)+(0.0062454442*$Y832)+(-0.0005191748*($AQ832*$Y832))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ832)+(0.0062454442*$Y832)+(-0.0005191748*($AQ832*$Y832))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ832)+(0.0062454442*$Y832)+(-0.0005191748*($AQ832*$Y832))),\"\")","v":""},{"$f":"_xlfn.IFS(Z832=\"\",\"\",Z832<1.5,\"Weak\",AND(Z832>=1.5,Z832<=2.5),\"Mid-Range\",Z832>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z832=\"\",\"\",Z832<1.5,1,AND(Z832>=1.5,Z832<=2.5),2,Z832>2.5,3)","v":""},null,{"$f":"IF(OR(W832=\"\",AB832=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB832,W832))","v":""},{"$f":"_xlfn.IFS(AD832=\"\",\"\",AD832=\"Impact Not Likely to be Substantial\",1,AD832=\"Impact Unclear\",2,AD832=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D832=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D832,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG832=\"\",\"\",IF(AG832>National_B_tables[Column3]*1.25,3,IF(AG832<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D832=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D832,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D832,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI832=\"\",\"\",IF(AI832>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI832<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D832=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D832,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D832,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK832=\"\",\"\",IF(AK832>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK832<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D832=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D832,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D832,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM832=\"\",\"\",IF(AM832>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM832<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D832=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D832,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D832,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D832,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D832=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D832,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ832=\"\",\"\",IF(AQ832<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ832>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS832=\"\",\"\",AS832<1.5,\"High impact\",AS832>2.5,\"Low impact\",AND(AS832>=1.5,AS832<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS832=\"\",\"\",AS832>2.5,1,AND(AS832>=1.5,AS832<=2.5),2,AS832<1.5,3)","v":""},null,{"$f":"IF(B832=\"\",\"\",IF(OR(AE832=\"\",AT832=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE832,AU832)))","v":""}]
[{"$f":"IF('Census match'!A832=\"\",\"\",'Census match'!A832)","v":""},{"$f":"IF('Census match'!B832=\"\",\"\",'Census match'!B832)","v":""},{"$f":"IF(AND(NOT(A833=\"\"),'Census match'!E832=\"\"),\"No Census match\",'Census match'!E832)","v":""},{"$f":"'Census match'!J832","v":""},{"$f":"IF($D833=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D833,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D833=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D833,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C832=\"\",D833=\"\"),\"\",'Facility data'!C832)","v":""},{"$f":"IF(ISNUMBER($G833),IF($G833<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G833)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G833)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),('Cost models'!$F$4+'Cost models'!$E$4*$G833)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),IF($G833<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G833)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G833)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),IF($G833<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G833)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G833)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),_xlfn.IFS(AND($G833<='Cost models'!$C$7,$G833>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G833)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G833<='Cost models'!$C$7,$G833<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G833)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G833>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G833)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),IF($G833<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G833)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G833)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),_xlfn.IFS($G833<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G833)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G833>'Cost models'!$C$9,$G833<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G833)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G833>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G833)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G833),IF($G833<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G833)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G833)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B833=\"\",\"\",IF(ISNUMBER('Facility data'!D832),'Facility data'!D832,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D833)*ISNUMBER('Facility data'!$C832))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D833,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D833,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D833,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W833=\"\",\"\",W833=1,\"Low impact\",W833=2,\"Mid-range impact\",W833=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U833=\"\",\"\",U833<0.01,1,AND(U833>=0.01,U833<=0.02),2,U833>0.02,3)","v":""},null,{"$f":"IF(T833=\"\",\"\",T833/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ833)+(0.0062454442*$Y833)+(-0.0005191748*($AQ833*$Y833))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ833)+(0.0062454442*$Y833)+(-0.0005191748*($AQ833*$Y833))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ833)+(0.0062454442*$Y833)+(-0.0005191748*($AQ833*$Y833))),\"\")","v":""},{"$f":"_xlfn.IFS(Z833=\"\",\"\",Z833<1.5,\"Weak\",AND(Z833>=1.5,Z833<=2.5),\"Mid-Range\",Z833>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z833=\"\",\"\",Z833<1.5,1,AND(Z833>=1.5,Z833<=2.5),2,Z833>2.5,3)","v":""},null,{"$f":"IF(OR(W833=\"\",AB833=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB833,W833))","v":""},{"$f":"_xlfn.IFS(AD833=\"\",\"\",AD833=\"Impact Not Likely to be Substantial\",1,AD833=\"Impact Unclear\",2,AD833=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D833=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D833,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG833=\"\",\"\",IF(AG833>National_B_tables[Column3]*1.25,3,IF(AG833<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D833=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D833,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D833,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI833=\"\",\"\",IF(AI833>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI833<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D833=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D833,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D833,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK833=\"\",\"\",IF(AK833>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK833<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D833=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D833,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D833,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM833=\"\",\"\",IF(AM833>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM833<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D833=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D833,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D833,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D833,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D833=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D833,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ833=\"\",\"\",IF(AQ833<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ833>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS833=\"\",\"\",AS833<1.5,\"High impact\",AS833>2.5,\"Low impact\",AND(AS833>=1.5,AS833<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS833=\"\",\"\",AS833>2.5,1,AND(AS833>=1.5,AS833<=2.5),2,AS833<1.5,3)","v":""},null,{"$f":"IF(B833=\"\",\"\",IF(OR(AE833=\"\",AT833=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE833,AU833)))","v":""}]
[{"$f":"IF('Census match'!A833=\"\",\"\",'Census match'!A833)","v":""},{"$f":"IF('Census match'!B833=\"\",\"\",'Census match'!B833)","v":""},{"$f":"IF(AND(NOT(A834=\"\"),'Census match'!E833=\"\"),\"No Census match\",'Census match'!E833)","v":""},{"$f":"'Census match'!J833","v":""},{"$f":"IF($D834=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D834,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D834=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D834,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C833=\"\",D834=\"\"),\"\",'Facility data'!C833)","v":""},{"$f":"IF(ISNUMBER($G834),IF($G834<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G834)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G834)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),('Cost models'!$F$4+'Cost models'!$E$4*$G834)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),IF($G834<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G834)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G834)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),IF($G834<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G834)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G834)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),_xlfn.IFS(AND($G834<='Cost models'!$C$7,$G834>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G834)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G834<='Cost models'!$C$7,$G834<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G834)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G834>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G834)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),IF($G834<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G834)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G834)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),_xlfn.IFS($G834<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G834)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G834>'Cost models'!$C$9,$G834<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G834)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G834>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G834)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G834),IF($G834<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G834)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G834)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B834=\"\",\"\",IF(ISNUMBER('Facility data'!D833),'Facility data'!D833,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D834)*ISNUMBER('Facility data'!$C833))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D834,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D834,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D834,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W834=\"\",\"\",W834=1,\"Low impact\",W834=2,\"Mid-range impact\",W834=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U834=\"\",\"\",U834<0.01,1,AND(U834>=0.01,U834<=0.02),2,U834>0.02,3)","v":""},null,{"$f":"IF(T834=\"\",\"\",T834/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ834)+(0.0062454442*$Y834)+(-0.0005191748*($AQ834*$Y834))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ834)+(0.0062454442*$Y834)+(-0.0005191748*($AQ834*$Y834))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ834)+(0.0062454442*$Y834)+(-0.0005191748*($AQ834*$Y834))),\"\")","v":""},{"$f":"_xlfn.IFS(Z834=\"\",\"\",Z834<1.5,\"Weak\",AND(Z834>=1.5,Z834<=2.5),\"Mid-Range\",Z834>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z834=\"\",\"\",Z834<1.5,1,AND(Z834>=1.5,Z834<=2.5),2,Z834>2.5,3)","v":""},null,{"$f":"IF(OR(W834=\"\",AB834=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB834,W834))","v":""},{"$f":"_xlfn.IFS(AD834=\"\",\"\",AD834=\"Impact Not Likely to be Substantial\",1,AD834=\"Impact Unclear\",2,AD834=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D834=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D834,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG834=\"\",\"\",IF(AG834>National_B_tables[Column3]*1.25,3,IF(AG834<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D834=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D834,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D834,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI834=\"\",\"\",IF(AI834>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI834<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D834=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D834,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D834,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK834=\"\",\"\",IF(AK834>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK834<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D834=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D834,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D834,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM834=\"\",\"\",IF(AM834>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM834<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D834=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D834,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D834,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D834,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D834=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D834,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ834=\"\",\"\",IF(AQ834<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ834>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS834=\"\",\"\",AS834<1.5,\"High impact\",AS834>2.5,\"Low impact\",AND(AS834>=1.5,AS834<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS834=\"\",\"\",AS834>2.5,1,AND(AS834>=1.5,AS834<=2.5),2,AS834<1.5,3)","v":""},null,{"$f":"IF(B834=\"\",\"\",IF(OR(AE834=\"\",AT834=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE834,AU834)))","v":""}]
[{"$f":"IF('Census match'!A834=\"\",\"\",'Census match'!A834)","v":""},{"$f":"IF('Census match'!B834=\"\",\"\",'Census match'!B834)","v":""},{"$f":"IF(AND(NOT(A835=\"\"),'Census match'!E834=\"\"),\"No Census match\",'Census match'!E834)","v":""},{"$f":"'Census match'!J834","v":""},{"$f":"IF($D835=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D835,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D835=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D835,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C834=\"\",D835=\"\"),\"\",'Facility data'!C834)","v":""},{"$f":"IF(ISNUMBER($G835),IF($G835<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G835)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G835)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),('Cost models'!$F$4+'Cost models'!$E$4*$G835)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),IF($G835<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G835)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G835)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),IF($G835<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G835)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G835)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),_xlfn.IFS(AND($G835<='Cost models'!$C$7,$G835>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G835)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G835<='Cost models'!$C$7,$G835<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G835)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G835>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G835)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),IF($G835<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G835)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G835)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),_xlfn.IFS($G835<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G835)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G835>'Cost models'!$C$9,$G835<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G835)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G835>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G835)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G835),IF($G835<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G835)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G835)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B835=\"\",\"\",IF(ISNUMBER('Facility data'!D834),'Facility data'!D834,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D835)*ISNUMBER('Facility data'!$C834))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D835,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D835,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D835,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q835),ISNUMBER($T835),$T835>0),(Q835+$S835)/$T835,\"\")","v":""},{"$f":"_xlfn.IFS(W835=\"\",\"\",W835=1,\"Low impact\",W835=2,\"Mid-range impact\",W835=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U835=\"\",\"\",U835<0.01,1,AND(U835>=0.01,U835<=0.02),2,U835>0.02,3)","v":""},null,{"$f":"IF(T835=\"\",\"\",T835/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ835)+(0.0062454442*$Y835)+(-0.0005191748*($AQ835*$Y835))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ835)+(0.0062454442*$Y835)+(-0.0005191748*($AQ835*$Y835))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ835)+(0.0062454442*$Y835)+(-0.0005191748*($AQ835*$Y835))),\"\")","v":""},{"$f":"_xlfn.IFS(Z835=\"\",\"\",Z835<1.5,\"Weak\",AND(Z835>=1.5,Z835<=2.5),\"Mid-Range\",Z835>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z835=\"\",\"\",Z835<1.5,1,AND(Z835>=1.5,Z835<=2.5),2,Z835>2.5,3)","v":""},null,{"$f":"IF(OR(W835=\"\",AB835=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB835,W835))","v":""},{"$f":"_xlfn.IFS(AD835=\"\",\"\",AD835=\"Impact Not Likely to be Substantial\",1,AD835=\"Impact Unclear\",2,AD835=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D835=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D835,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG835=\"\",\"\",IF(AG835>National_B_tables[Column3]*1.25,3,IF(AG835<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D835=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D835,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D835,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI835=\"\",\"\",IF(AI835>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI835<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D835=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D835,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D835,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK835=\"\",\"\",IF(AK835>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK835<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D835=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D835,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D835,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM835=\"\",\"\",IF(AM835>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM835<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D835=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D835,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D835,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D835,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D835=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D835,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ835=\"\",\"\",IF(AQ835<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ835>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS835=\"\",\"\",AS835<1.5,\"High impact\",AS835>2.5,\"Low impact\",AND(AS835>=1.5,AS835<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS835=\"\",\"\",AS835>2.5,1,AND(AS835>=1.5,AS835<=2.5),2,AS835<1.5,3)","v":""},null,{"$f":"IF(B835=\"\",\"\",IF(OR(AE835=\"\",AT835=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE835,AU835)))","v":""}]
[{"$f":"IF('Census match'!A835=\"\",\"\",'Census match'!A835)","v":""},{"$f":"IF('Census match'!B835=\"\",\"\",'Census match'!B835)","v":""},{"$f":"IF(AND(NOT(A836=\"\"),'Census match'!E835=\"\"),\"No Census match\",'Census match'!E835)","v":""},{"$f":"'Census match'!J835","v":""},{"$f":"IF($D836=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D836,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D836=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D836,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C835=\"\",D836=\"\"),\"\",'Facility data'!C835)","v":""},{"$f":"IF(ISNUMBER($G836),IF($G836<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G836)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G836)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),('Cost models'!$F$4+'Cost models'!$E$4*$G836)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),IF($G836<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G836)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G836)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),IF($G836<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G836)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G836)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),_xlfn.IFS(AND($G836<='Cost models'!$C$7,$G836>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G836)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G836<='Cost models'!$C$7,$G836<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G836)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G836>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G836)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),IF($G836<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G836)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G836)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),_xlfn.IFS($G836<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G836)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G836>'Cost models'!$C$9,$G836<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G836)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G836>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G836)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G836),IF($G836<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G836)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G836)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F836),$F836>0,ISNUMBER(P836)),P836/$F836,\"\")","v":""},null,{"$f":"IF(B836=\"\",\"\",IF(ISNUMBER('Facility data'!D835),'Facility data'!D835,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D836)*ISNUMBER('Facility data'!$C835))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D836,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D836,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D836,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W836=\"\",\"\",W836=1,\"Low impact\",W836=2,\"Mid-range impact\",W836=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U836=\"\",\"\",U836<0.01,1,AND(U836>=0.01,U836<=0.02),2,U836>0.02,3)","v":""},null,{"$f":"IF(T836=\"\",\"\",T836/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ836)+(0.0062454442*$Y836)+(-0.0005191748*($AQ836*$Y836))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ836)+(0.0062454442*$Y836)+(-0.0005191748*($AQ836*$Y836))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ836)+(0.0062454442*$Y836)+(-0.0005191748*($AQ836*$Y836))),\"\")","v":""},{"$f":"_xlfn.IFS(Z836=\"\",\"\",Z836<1.5,\"Weak\",AND(Z836>=1.5,Z836<=2.5),\"Mid-Range\",Z836>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z836=\"\",\"\",Z836<1.5,1,AND(Z836>=1.5,Z836<=2.5),2,Z836>2.5,3)","v":""},null,{"$f":"IF(OR(W836=\"\",AB836=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB836,W836))","v":""},{"$f":"_xlfn.IFS(AD836=\"\",\"\",AD836=\"Impact Not Likely to be Substantial\",1,AD836=\"Impact Unclear\",2,AD836=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D836=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D836,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG836=\"\",\"\",IF(AG836>National_B_tables[Column3]*1.25,3,IF(AG836<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D836=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D836,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D836,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI836=\"\",\"\",IF(AI836>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI836<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D836=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D836,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D836,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK836=\"\",\"\",IF(AK836>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK836<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D836=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D836,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D836,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM836=\"\",\"\",IF(AM836>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM836<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D836=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D836,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D836,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D836,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO836=\"\",\"\",IF(AO836<0.01,1,IF(AO836>0.01,3,2)))","v":""},{"$f":"IF(D836=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D836,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ836=\"\",\"\",IF(AQ836<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ836>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH836*0.5+AJ836*0.1+AL836*0.1+AN836*0.1+AP836*0.1+AR836*0.1),AH836*0.5+AJ836*0.1+AL836*0.1+AN836*0.1+AP836*0.1+AR836*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS836=\"\",\"\",AS836<1.5,\"High impact\",AS836>2.5,\"Low impact\",AND(AS836>=1.5,AS836<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS836=\"\",\"\",AS836>2.5,1,AND(AS836>=1.5,AS836<=2.5),2,AS836<1.5,3)","v":""},null,{"$f":"IF(B836=\"\",\"\",IF(OR(AE836=\"\",AT836=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE836,AU836)))","v":""}]
[{"$f":"IF('Census match'!A836=\"\",\"\",'Census match'!A836)","v":""},{"$f":"IF('Census match'!B836=\"\",\"\",'Census match'!B836)","v":""},{"$f":"IF(AND(NOT(A837=\"\"),'Census match'!E836=\"\"),\"No Census match\",'Census match'!E836)","v":""},{"$f":"'Census match'!J836","v":""},{"$f":"IF($D837=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D837,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D837=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D837,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C836=\"\",D837=\"\"),\"\",'Facility data'!C836)","v":""},{"$f":"IF(ISNUMBER($G837),IF($G837<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G837)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G837)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),('Cost models'!$F$4+'Cost models'!$E$4*$G837)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),IF($G837<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G837)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G837)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),IF($G837<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G837)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G837)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),_xlfn.IFS(AND($G837<='Cost models'!$C$7,$G837>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G837)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G837<='Cost models'!$C$7,$G837<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G837)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G837>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G837)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),IF($G837<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G837)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G837)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),_xlfn.IFS($G837<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G837)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G837>'Cost models'!$C$9,$G837<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G837)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G837>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G837)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G837),IF($G837<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G837)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G837)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B837=\"\",\"\",IF(ISNUMBER('Facility data'!D836),'Facility data'!D836,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D837)*ISNUMBER('Facility data'!$C836))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D837,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D837,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D837,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W837=\"\",\"\",W837=1,\"Low impact\",W837=2,\"Mid-range impact\",W837=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U837=\"\",\"\",U837<0.01,1,AND(U837>=0.01,U837<=0.02),2,U837>0.02,3)","v":""},null,{"$f":"IF(T837=\"\",\"\",T837/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ837)+(0.0062454442*$Y837)+(-0.0005191748*($AQ837*$Y837))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ837)+(0.0062454442*$Y837)+(-0.0005191748*($AQ837*$Y837))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ837)+(0.0062454442*$Y837)+(-0.0005191748*($AQ837*$Y837))),\"\")","v":""},{"$f":"_xlfn.IFS(Z837=\"\",\"\",Z837<1.5,\"Weak\",AND(Z837>=1.5,Z837<=2.5),\"Mid-Range\",Z837>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z837=\"\",\"\",Z837<1.5,1,AND(Z837>=1.5,Z837<=2.5),2,Z837>2.5,3)","v":""},null,{"$f":"IF(OR(W837=\"\",AB837=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB837,W837))","v":""},{"$f":"_xlfn.IFS(AD837=\"\",\"\",AD837=\"Impact Not Likely to be Substantial\",1,AD837=\"Impact Unclear\",2,AD837=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D837=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D837,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG837=\"\",\"\",IF(AG837>National_B_tables[Column3]*1.25,3,IF(AG837<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D837=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D837,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D837,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI837=\"\",\"\",IF(AI837>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI837<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D837=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D837,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D837,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK837=\"\",\"\",IF(AK837>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK837<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D837=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D837,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D837,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM837=\"\",\"\",IF(AM837>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM837<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D837=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D837,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D837,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D837,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D837=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D837,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ837=\"\",\"\",IF(AQ837<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ837>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS837=\"\",\"\",AS837<1.5,\"High impact\",AS837>2.5,\"Low impact\",AND(AS837>=1.5,AS837<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS837=\"\",\"\",AS837>2.5,1,AND(AS837>=1.5,AS837<=2.5),2,AS837<1.5,3)","v":""},null,{"$f":"IF(B837=\"\",\"\",IF(OR(AE837=\"\",AT837=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE837,AU837)))","v":""}]
[{"$f":"IF('Census match'!A837=\"\",\"\",'Census match'!A837)","v":""},{"$f":"IF('Census match'!B837=\"\",\"\",'Census match'!B837)","v":""},{"$f":"IF(AND(NOT(A838=\"\"),'Census match'!E837=\"\"),\"No Census match\",'Census match'!E837)","v":""},{"$f":"'Census match'!J837","v":""},{"$f":"IF($D838=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D838,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D838=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D838,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C837=\"\",D838=\"\"),\"\",'Facility data'!C837)","v":""},{"$f":"IF(ISNUMBER($G838),IF($G838<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G838)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G838)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),('Cost models'!$F$4+'Cost models'!$E$4*$G838)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),IF($G838<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G838)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G838)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),IF($G838<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G838)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G838)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),_xlfn.IFS(AND($G838<='Cost models'!$C$7,$G838>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G838)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G838<='Cost models'!$C$7,$G838<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G838)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G838>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G838)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),IF($G838<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G838)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G838)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),_xlfn.IFS($G838<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G838)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G838>'Cost models'!$C$9,$G838<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G838)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G838>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G838)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G838),IF($G838<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G838)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G838)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B838=\"\",\"\",IF(ISNUMBER('Facility data'!D837),'Facility data'!D837,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D838)*ISNUMBER('Facility data'!$C837))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D838,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D838,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D838,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W838=\"\",\"\",W838=1,\"Low impact\",W838=2,\"Mid-range impact\",W838=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U838=\"\",\"\",U838<0.01,1,AND(U838>=0.01,U838<=0.02),2,U838>0.02,3)","v":""},null,{"$f":"IF(T838=\"\",\"\",T838/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ838)+(0.0062454442*$Y838)+(-0.0005191748*($AQ838*$Y838))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ838)+(0.0062454442*$Y838)+(-0.0005191748*($AQ838*$Y838))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ838)+(0.0062454442*$Y838)+(-0.0005191748*($AQ838*$Y838))),\"\")","v":""},{"$f":"_xlfn.IFS(Z838=\"\",\"\",Z838<1.5,\"Weak\",AND(Z838>=1.5,Z838<=2.5),\"Mid-Range\",Z838>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z838=\"\",\"\",Z838<1.5,1,AND(Z838>=1.5,Z838<=2.5),2,Z838>2.5,3)","v":""},null,{"$f":"IF(OR(W838=\"\",AB838=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB838,W838))","v":""},{"$f":"_xlfn.IFS(AD838=\"\",\"\",AD838=\"Impact Not Likely to be Substantial\",1,AD838=\"Impact Unclear\",2,AD838=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D838=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D838,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG838=\"\",\"\",IF(AG838>National_B_tables[Column3]*1.25,3,IF(AG838<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D838=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D838,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D838,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI838=\"\",\"\",IF(AI838>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI838<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D838=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D838,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D838,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK838=\"\",\"\",IF(AK838>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK838<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D838=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D838,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D838,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM838=\"\",\"\",IF(AM838>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM838<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D838=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D838,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D838,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D838,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D838=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D838,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ838=\"\",\"\",IF(AQ838<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ838>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS838=\"\",\"\",AS838<1.5,\"High impact\",AS838>2.5,\"Low impact\",AND(AS838>=1.5,AS838<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS838=\"\",\"\",AS838>2.5,1,AND(AS838>=1.5,AS838<=2.5),2,AS838<1.5,3)","v":""},null,{"$f":"IF(B838=\"\",\"\",IF(OR(AE838=\"\",AT838=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE838,AU838)))","v":""}]
[{"$f":"IF('Census match'!A838=\"\",\"\",'Census match'!A838)","v":""},{"$f":"IF('Census match'!B838=\"\",\"\",'Census match'!B838)","v":""},{"$f":"IF(AND(NOT(A839=\"\"),'Census match'!E838=\"\"),\"No Census match\",'Census match'!E838)","v":""},{"$f":"'Census match'!J838","v":""},{"$f":"IF($D839=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D839,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D839=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D839,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C838=\"\",D839=\"\"),\"\",'Facility data'!C838)","v":""},{"$f":"IF(ISNUMBER($G839),IF($G839<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G839)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G839)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),('Cost models'!$F$4+'Cost models'!$E$4*$G839)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),IF($G839<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G839)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G839)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),IF($G839<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G839)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G839)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),_xlfn.IFS(AND($G839<='Cost models'!$C$7,$G839>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G839)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G839<='Cost models'!$C$7,$G839<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G839)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G839>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G839)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),IF($G839<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G839)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G839)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),_xlfn.IFS($G839<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G839)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G839>'Cost models'!$C$9,$G839<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G839)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G839>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G839)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G839),IF($G839<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G839)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G839)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B839=\"\",\"\",IF(ISNUMBER('Facility data'!D838),'Facility data'!D838,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D839)*ISNUMBER('Facility data'!$C838))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D839,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D839,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D839,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W839=\"\",\"\",W839=1,\"Low impact\",W839=2,\"Mid-range impact\",W839=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U839=\"\",\"\",U839<0.01,1,AND(U839>=0.01,U839<=0.02),2,U839>0.02,3)","v":""},null,{"$f":"IF(T839=\"\",\"\",T839/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ839)+(0.0062454442*$Y839)+(-0.0005191748*($AQ839*$Y839))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ839)+(0.0062454442*$Y839)+(-0.0005191748*($AQ839*$Y839))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ839)+(0.0062454442*$Y839)+(-0.0005191748*($AQ839*$Y839))),\"\")","v":""},{"$f":"_xlfn.IFS(Z839=\"\",\"\",Z839<1.5,\"Weak\",AND(Z839>=1.5,Z839<=2.5),\"Mid-Range\",Z839>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z839=\"\",\"\",Z839<1.5,1,AND(Z839>=1.5,Z839<=2.5),2,Z839>2.5,3)","v":""},null,{"$f":"IF(OR(W839=\"\",AB839=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB839,W839))","v":""},{"$f":"_xlfn.IFS(AD839=\"\",\"\",AD839=\"Impact Not Likely to be Substantial\",1,AD839=\"Impact Unclear\",2,AD839=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D839=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D839,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG839=\"\",\"\",IF(AG839>National_B_tables[Column3]*1.25,3,IF(AG839<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D839=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D839,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D839,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI839=\"\",\"\",IF(AI839>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI839<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D839=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D839,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D839,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK839=\"\",\"\",IF(AK839>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK839<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D839=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D839,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D839,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM839=\"\",\"\",IF(AM839>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM839<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D839=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D839,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D839,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D839,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D839=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D839,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ839=\"\",\"\",IF(AQ839<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ839>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS839=\"\",\"\",AS839<1.5,\"High impact\",AS839>2.5,\"Low impact\",AND(AS839>=1.5,AS839<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS839=\"\",\"\",AS839>2.5,1,AND(AS839>=1.5,AS839<=2.5),2,AS839<1.5,3)","v":""},null,{"$f":"IF(B839=\"\",\"\",IF(OR(AE839=\"\",AT839=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE839,AU839)))","v":""}]
[{"$f":"IF('Census match'!A839=\"\",\"\",'Census match'!A839)","v":""},{"$f":"IF('Census match'!B839=\"\",\"\",'Census match'!B839)","v":""},{"$f":"IF(AND(NOT(A840=\"\"),'Census match'!E839=\"\"),\"No Census match\",'Census match'!E839)","v":""},{"$f":"'Census match'!J839","v":""},{"$f":"IF($D840=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D840,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D840=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D840,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C839=\"\",D840=\"\"),\"\",'Facility data'!C839)","v":""},{"$f":"IF(ISNUMBER($G840),IF($G840<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G840)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G840)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),('Cost models'!$F$4+'Cost models'!$E$4*$G840)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),IF($G840<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G840)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G840)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),IF($G840<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G840)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G840)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),_xlfn.IFS(AND($G840<='Cost models'!$C$7,$G840>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G840)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G840<='Cost models'!$C$7,$G840<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G840)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G840>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G840)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),IF($G840<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G840)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G840)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),_xlfn.IFS($G840<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G840)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G840>'Cost models'!$C$9,$G840<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G840)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G840>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G840)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G840),IF($G840<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G840)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G840)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B840=\"\",\"\",IF(ISNUMBER('Facility data'!D839),'Facility data'!D839,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D840)*ISNUMBER('Facility data'!$C839))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D840,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D840,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D840,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W840=\"\",\"\",W840=1,\"Low impact\",W840=2,\"Mid-range impact\",W840=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U840=\"\",\"\",U840<0.01,1,AND(U840>=0.01,U840<=0.02),2,U840>0.02,3)","v":""},null,{"$f":"IF(T840=\"\",\"\",T840/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ840)+(0.0062454442*$Y840)+(-0.0005191748*($AQ840*$Y840))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ840)+(0.0062454442*$Y840)+(-0.0005191748*($AQ840*$Y840))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ840)+(0.0062454442*$Y840)+(-0.0005191748*($AQ840*$Y840))),\"\")","v":""},{"$f":"_xlfn.IFS(Z840=\"\",\"\",Z840<1.5,\"Weak\",AND(Z840>=1.5,Z840<=2.5),\"Mid-Range\",Z840>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z840=\"\",\"\",Z840<1.5,1,AND(Z840>=1.5,Z840<=2.5),2,Z840>2.5,3)","v":""},null,{"$f":"IF(OR(W840=\"\",AB840=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB840,W840))","v":""},{"$f":"_xlfn.IFS(AD840=\"\",\"\",AD840=\"Impact Not Likely to be Substantial\",1,AD840=\"Impact Unclear\",2,AD840=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D840=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D840,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG840=\"\",\"\",IF(AG840>National_B_tables[Column3]*1.25,3,IF(AG840<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D840=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D840,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D840,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI840=\"\",\"\",IF(AI840>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI840<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D840=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D840,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D840,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK840=\"\",\"\",IF(AK840>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK840<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D840=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D840,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D840,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM840=\"\",\"\",IF(AM840>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM840<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D840=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D840,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D840,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D840,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D840=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D840,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ840=\"\",\"\",IF(AQ840<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ840>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS840=\"\",\"\",AS840<1.5,\"High impact\",AS840>2.5,\"Low impact\",AND(AS840>=1.5,AS840<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS840=\"\",\"\",AS840>2.5,1,AND(AS840>=1.5,AS840<=2.5),2,AS840<1.5,3)","v":""},null,{"$f":"IF(B840=\"\",\"\",IF(OR(AE840=\"\",AT840=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE840,AU840)))","v":""}]
[{"$f":"IF('Census match'!A840=\"\",\"\",'Census match'!A840)","v":""},{"$f":"IF('Census match'!B840=\"\",\"\",'Census match'!B840)","v":""},{"$f":"IF(AND(NOT(A841=\"\"),'Census match'!E840=\"\"),\"No Census match\",'Census match'!E840)","v":""},{"$f":"'Census match'!J840","v":""},{"$f":"IF($D841=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D841,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D841=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D841,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C840=\"\",D841=\"\"),\"\",'Facility data'!C840)","v":""},{"$f":"IF(ISNUMBER($G841),IF($G841<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G841)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G841)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),('Cost models'!$F$4+'Cost models'!$E$4*$G841)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),IF($G841<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G841)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G841)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),IF($G841<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G841)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G841)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),_xlfn.IFS(AND($G841<='Cost models'!$C$7,$G841>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G841)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G841<='Cost models'!$C$7,$G841<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G841)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G841>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G841)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),IF($G841<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G841)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G841)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),_xlfn.IFS($G841<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G841)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G841>'Cost models'!$C$9,$G841<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G841)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G841>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G841)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G841),IF($G841<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G841)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G841)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B841=\"\",\"\",IF(ISNUMBER('Facility data'!D840),'Facility data'!D840,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D841)*ISNUMBER('Facility data'!$C840))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D841,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D841,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D841,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W841=\"\",\"\",W841=1,\"Low impact\",W841=2,\"Mid-range impact\",W841=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U841=\"\",\"\",U841<0.01,1,AND(U841>=0.01,U841<=0.02),2,U841>0.02,3)","v":""},null,{"$f":"IF(T841=\"\",\"\",T841/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ841)+(0.0062454442*$Y841)+(-0.0005191748*($AQ841*$Y841))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ841)+(0.0062454442*$Y841)+(-0.0005191748*($AQ841*$Y841))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ841)+(0.0062454442*$Y841)+(-0.0005191748*($AQ841*$Y841))),\"\")","v":""},{"$f":"_xlfn.IFS(Z841=\"\",\"\",Z841<1.5,\"Weak\",AND(Z841>=1.5,Z841<=2.5),\"Mid-Range\",Z841>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z841=\"\",\"\",Z841<1.5,1,AND(Z841>=1.5,Z841<=2.5),2,Z841>2.5,3)","v":""},null,{"$f":"IF(OR(W841=\"\",AB841=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB841,W841))","v":""},{"$f":"_xlfn.IFS(AD841=\"\",\"\",AD841=\"Impact Not Likely to be Substantial\",1,AD841=\"Impact Unclear\",2,AD841=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D841=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D841,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG841=\"\",\"\",IF(AG841>National_B_tables[Column3]*1.25,3,IF(AG841<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D841=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D841,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D841,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI841=\"\",\"\",IF(AI841>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI841<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D841=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D841,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D841,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK841=\"\",\"\",IF(AK841>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK841<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D841=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D841,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D841,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM841=\"\",\"\",IF(AM841>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM841<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D841=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D841,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D841,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D841,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D841=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D841,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ841=\"\",\"\",IF(AQ841<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ841>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS841=\"\",\"\",AS841<1.5,\"High impact\",AS841>2.5,\"Low impact\",AND(AS841>=1.5,AS841<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS841=\"\",\"\",AS841>2.5,1,AND(AS841>=1.5,AS841<=2.5),2,AS841<1.5,3)","v":""},null,{"$f":"IF(B841=\"\",\"\",IF(OR(AE841=\"\",AT841=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE841,AU841)))","v":""}]
[{"$f":"IF('Census match'!A841=\"\",\"\",'Census match'!A841)","v":""},{"$f":"IF('Census match'!B841=\"\",\"\",'Census match'!B841)","v":""},{"$f":"IF(AND(NOT(A842=\"\"),'Census match'!E841=\"\"),\"No Census match\",'Census match'!E841)","v":""},{"$f":"'Census match'!J841","v":""},{"$f":"IF($D842=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D842,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D842=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D842,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C841=\"\",D842=\"\"),\"\",'Facility data'!C841)","v":""},{"$f":"IF(ISNUMBER($G842),IF($G842<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G842)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G842)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),('Cost models'!$F$4+'Cost models'!$E$4*$G842)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),IF($G842<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G842)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G842)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),IF($G842<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G842)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G842)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),_xlfn.IFS(AND($G842<='Cost models'!$C$7,$G842>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G842)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G842<='Cost models'!$C$7,$G842<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G842)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G842>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G842)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),IF($G842<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G842)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G842)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),_xlfn.IFS($G842<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G842)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G842>'Cost models'!$C$9,$G842<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G842)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G842>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G842)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G842),IF($G842<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G842)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G842)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B842=\"\",\"\",IF(ISNUMBER('Facility data'!D841),'Facility data'!D841,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D842)*ISNUMBER('Facility data'!$C841))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D842,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D842,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D842,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W842=\"\",\"\",W842=1,\"Low impact\",W842=2,\"Mid-range impact\",W842=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U842=\"\",\"\",U842<0.01,1,AND(U842>=0.01,U842<=0.02),2,U842>0.02,3)","v":""},null,{"$f":"IF(T842=\"\",\"\",T842/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ842)+(0.0062454442*$Y842)+(-0.0005191748*($AQ842*$Y842))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ842)+(0.0062454442*$Y842)+(-0.0005191748*($AQ842*$Y842))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ842)+(0.0062454442*$Y842)+(-0.0005191748*($AQ842*$Y842))),\"\")","v":""},{"$f":"_xlfn.IFS(Z842=\"\",\"\",Z842<1.5,\"Weak\",AND(Z842>=1.5,Z842<=2.5),\"Mid-Range\",Z842>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z842=\"\",\"\",Z842<1.5,1,AND(Z842>=1.5,Z842<=2.5),2,Z842>2.5,3)","v":""},null,{"$f":"IF(OR(W842=\"\",AB842=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB842,W842))","v":""},{"$f":"_xlfn.IFS(AD842=\"\",\"\",AD842=\"Impact Not Likely to be Substantial\",1,AD842=\"Impact Unclear\",2,AD842=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D842=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D842,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG842=\"\",\"\",IF(AG842>National_B_tables[Column3]*1.25,3,IF(AG842<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D842=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D842,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D842,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI842=\"\",\"\",IF(AI842>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI842<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D842=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D842,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D842,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK842=\"\",\"\",IF(AK842>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK842<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D842=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D842,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D842,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM842=\"\",\"\",IF(AM842>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM842<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D842=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D842,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D842,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D842,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D842=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D842,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ842=\"\",\"\",IF(AQ842<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ842>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS842=\"\",\"\",AS842<1.5,\"High impact\",AS842>2.5,\"Low impact\",AND(AS842>=1.5,AS842<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS842=\"\",\"\",AS842>2.5,1,AND(AS842>=1.5,AS842<=2.5),2,AS842<1.5,3)","v":""},null,{"$f":"IF(B842=\"\",\"\",IF(OR(AE842=\"\",AT842=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE842,AU842)))","v":""}]
[{"$f":"IF('Census match'!A842=\"\",\"\",'Census match'!A842)","v":""},{"$f":"IF('Census match'!B842=\"\",\"\",'Census match'!B842)","v":""},{"$f":"IF(AND(NOT(A843=\"\"),'Census match'!E842=\"\"),\"No Census match\",'Census match'!E842)","v":""},{"$f":"'Census match'!J842","v":""},{"$f":"IF($D843=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D843,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D843=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D843,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C842=\"\",D843=\"\"),\"\",'Facility data'!C842)","v":""},{"$f":"IF(ISNUMBER($G843),IF($G843<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G843)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G843)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),('Cost models'!$F$4+'Cost models'!$E$4*$G843)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),IF($G843<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G843)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G843)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),IF($G843<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G843)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G843)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),_xlfn.IFS(AND($G843<='Cost models'!$C$7,$G843>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G843)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G843<='Cost models'!$C$7,$G843<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G843)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G843>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G843)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),IF($G843<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G843)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G843)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),_xlfn.IFS($G843<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G843)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G843>'Cost models'!$C$9,$G843<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G843)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G843>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G843)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G843),IF($G843<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G843)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G843)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B843=\"\",\"\",IF(ISNUMBER('Facility data'!D842),'Facility data'!D842,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D843)*ISNUMBER('Facility data'!$C842))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D843,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D843,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D843,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W843=\"\",\"\",W843=1,\"Low impact\",W843=2,\"Mid-range impact\",W843=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U843=\"\",\"\",U843<0.01,1,AND(U843>=0.01,U843<=0.02),2,U843>0.02,3)","v":""},null,{"$f":"IF(T843=\"\",\"\",T843/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ843)+(0.0062454442*$Y843)+(-0.0005191748*($AQ843*$Y843))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ843)+(0.0062454442*$Y843)+(-0.0005191748*($AQ843*$Y843))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ843)+(0.0062454442*$Y843)+(-0.0005191748*($AQ843*$Y843))),\"\")","v":""},{"$f":"_xlfn.IFS(Z843=\"\",\"\",Z843<1.5,\"Weak\",AND(Z843>=1.5,Z843<=2.5),\"Mid-Range\",Z843>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z843=\"\",\"\",Z843<1.5,1,AND(Z843>=1.5,Z843<=2.5),2,Z843>2.5,3)","v":""},null,{"$f":"IF(OR(W843=\"\",AB843=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB843,W843))","v":""},{"$f":"_xlfn.IFS(AD843=\"\",\"\",AD843=\"Impact Not Likely to be Substantial\",1,AD843=\"Impact Unclear\",2,AD843=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D843=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D843,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG843=\"\",\"\",IF(AG843>National_B_tables[Column3]*1.25,3,IF(AG843<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D843=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D843,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D843,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI843=\"\",\"\",IF(AI843>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI843<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D843=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D843,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D843,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK843=\"\",\"\",IF(AK843>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK843<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D843=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D843,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D843,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM843=\"\",\"\",IF(AM843>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM843<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D843=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D843,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D843,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D843,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D843=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D843,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ843=\"\",\"\",IF(AQ843<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ843>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS843=\"\",\"\",AS843<1.5,\"High impact\",AS843>2.5,\"Low impact\",AND(AS843>=1.5,AS843<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS843=\"\",\"\",AS843>2.5,1,AND(AS843>=1.5,AS843<=2.5),2,AS843<1.5,3)","v":""},null,{"$f":"IF(B843=\"\",\"\",IF(OR(AE843=\"\",AT843=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE843,AU843)))","v":""}]
[{"$f":"IF('Census match'!A843=\"\",\"\",'Census match'!A843)","v":""},{"$f":"IF('Census match'!B843=\"\",\"\",'Census match'!B843)","v":""},{"$f":"IF(AND(NOT(A844=\"\"),'Census match'!E843=\"\"),\"No Census match\",'Census match'!E843)","v":""},{"$f":"'Census match'!J843","v":""},{"$f":"IF($D844=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D844,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D844=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D844,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C843=\"\",D844=\"\"),\"\",'Facility data'!C843)","v":""},{"$f":"IF(ISNUMBER($G844),IF($G844<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G844)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G844)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),('Cost models'!$F$4+'Cost models'!$E$4*$G844)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),IF($G844<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G844)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G844)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),IF($G844<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G844)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G844)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),_xlfn.IFS(AND($G844<='Cost models'!$C$7,$G844>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G844)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G844<='Cost models'!$C$7,$G844<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G844)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G844>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G844)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),IF($G844<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G844)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G844)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),_xlfn.IFS($G844<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G844)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G844>'Cost models'!$C$9,$G844<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G844)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G844>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G844)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G844),IF($G844<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G844)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G844)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B844=\"\",\"\",IF(ISNUMBER('Facility data'!D843),'Facility data'!D843,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D844)*ISNUMBER('Facility data'!$C843))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D844,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D844,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D844,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W844=\"\",\"\",W844=1,\"Low impact\",W844=2,\"Mid-range impact\",W844=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U844=\"\",\"\",U844<0.01,1,AND(U844>=0.01,U844<=0.02),2,U844>0.02,3)","v":""},null,{"$f":"IF(T844=\"\",\"\",T844/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ844)+(0.0062454442*$Y844)+(-0.0005191748*($AQ844*$Y844))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ844)+(0.0062454442*$Y844)+(-0.0005191748*($AQ844*$Y844))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ844)+(0.0062454442*$Y844)+(-0.0005191748*($AQ844*$Y844))),\"\")","v":""},{"$f":"_xlfn.IFS(Z844=\"\",\"\",Z844<1.5,\"Weak\",AND(Z844>=1.5,Z844<=2.5),\"Mid-Range\",Z844>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z844=\"\",\"\",Z844<1.5,1,AND(Z844>=1.5,Z844<=2.5),2,Z844>2.5,3)","v":""},null,{"$f":"IF(OR(W844=\"\",AB844=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB844,W844))","v":""},{"$f":"_xlfn.IFS(AD844=\"\",\"\",AD844=\"Impact Not Likely to be Substantial\",1,AD844=\"Impact Unclear\",2,AD844=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D844=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D844,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG844=\"\",\"\",IF(AG844>National_B_tables[Column3]*1.25,3,IF(AG844<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D844=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D844,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D844,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI844=\"\",\"\",IF(AI844>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI844<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D844=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D844,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D844,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK844=\"\",\"\",IF(AK844>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK844<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D844=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D844,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D844,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM844=\"\",\"\",IF(AM844>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM844<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D844=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D844,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D844,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D844,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D844=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D844,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ844=\"\",\"\",IF(AQ844<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ844>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS844=\"\",\"\",AS844<1.5,\"High impact\",AS844>2.5,\"Low impact\",AND(AS844>=1.5,AS844<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS844=\"\",\"\",AS844>2.5,1,AND(AS844>=1.5,AS844<=2.5),2,AS844<1.5,3)","v":""},null,{"$f":"IF(B844=\"\",\"\",IF(OR(AE844=\"\",AT844=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE844,AU844)))","v":""}]
[{"$f":"IF('Census match'!A844=\"\",\"\",'Census match'!A844)","v":""},{"$f":"IF('Census match'!B844=\"\",\"\",'Census match'!B844)","v":""},{"$f":"IF(AND(NOT(A845=\"\"),'Census match'!E844=\"\"),\"No Census match\",'Census match'!E844)","v":""},{"$f":"'Census match'!J844","v":""},{"$f":"IF($D845=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D845,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D845=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D845,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C844=\"\",D845=\"\"),\"\",'Facility data'!C844)","v":""},{"$f":"IF(ISNUMBER($G845),IF($G845<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G845)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G845)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),('Cost models'!$F$4+'Cost models'!$E$4*$G845)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),IF($G845<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G845)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G845)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),IF($G845<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G845)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G845)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),_xlfn.IFS(AND($G845<='Cost models'!$C$7,$G845>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G845)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G845<='Cost models'!$C$7,$G845<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G845)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G845>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G845)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),IF($G845<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G845)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G845)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),_xlfn.IFS($G845<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G845)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G845>'Cost models'!$C$9,$G845<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G845)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G845>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G845)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G845),IF($G845<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G845)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G845)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B845=\"\",\"\",IF(ISNUMBER('Facility data'!D844),'Facility data'!D844,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D845)*ISNUMBER('Facility data'!$C844))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D845,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D845,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D845,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W845=\"\",\"\",W845=1,\"Low impact\",W845=2,\"Mid-range impact\",W845=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U845=\"\",\"\",U845<0.01,1,AND(U845>=0.01,U845<=0.02),2,U845>0.02,3)","v":""},null,{"$f":"IF(T845=\"\",\"\",T845/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ845)+(0.0062454442*$Y845)+(-0.0005191748*($AQ845*$Y845))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ845)+(0.0062454442*$Y845)+(-0.0005191748*($AQ845*$Y845))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ845)+(0.0062454442*$Y845)+(-0.0005191748*($AQ845*$Y845))),\"\")","v":""},{"$f":"_xlfn.IFS(Z845=\"\",\"\",Z845<1.5,\"Weak\",AND(Z845>=1.5,Z845<=2.5),\"Mid-Range\",Z845>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z845=\"\",\"\",Z845<1.5,1,AND(Z845>=1.5,Z845<=2.5),2,Z845>2.5,3)","v":""},null,{"$f":"IF(OR(W845=\"\",AB845=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB845,W845))","v":""},{"$f":"_xlfn.IFS(AD845=\"\",\"\",AD845=\"Impact Not Likely to be Substantial\",1,AD845=\"Impact Unclear\",2,AD845=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D845=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D845,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG845=\"\",\"\",IF(AG845>National_B_tables[Column3]*1.25,3,IF(AG845<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D845=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D845,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D845,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI845=\"\",\"\",IF(AI845>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI845<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D845=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D845,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D845,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK845=\"\",\"\",IF(AK845>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK845<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D845=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D845,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D845,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM845=\"\",\"\",IF(AM845>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM845<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D845=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D845,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D845,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D845,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D845=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D845,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ845=\"\",\"\",IF(AQ845<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ845>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS845=\"\",\"\",AS845<1.5,\"High impact\",AS845>2.5,\"Low impact\",AND(AS845>=1.5,AS845<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS845=\"\",\"\",AS845>2.5,1,AND(AS845>=1.5,AS845<=2.5),2,AS845<1.5,3)","v":""},null,{"$f":"IF(B845=\"\",\"\",IF(OR(AE845=\"\",AT845=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE845,AU845)))","v":""}]
[{"$f":"IF('Census match'!A845=\"\",\"\",'Census match'!A845)","v":""},{"$f":"IF('Census match'!B845=\"\",\"\",'Census match'!B845)","v":""},{"$f":"IF(AND(NOT(A846=\"\"),'Census match'!E845=\"\"),\"No Census match\",'Census match'!E845)","v":""},{"$f":"'Census match'!J845","v":""},{"$f":"IF($D846=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D846,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D846=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D846,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C845=\"\",D846=\"\"),\"\",'Facility data'!C845)","v":""},{"$f":"IF(ISNUMBER($G846),IF($G846<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G846)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G846)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),('Cost models'!$F$4+'Cost models'!$E$4*$G846)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),IF($G846<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G846)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G846)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),IF($G846<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G846)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G846)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),_xlfn.IFS(AND($G846<='Cost models'!$C$7,$G846>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G846)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G846<='Cost models'!$C$7,$G846<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G846)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G846>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G846)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),IF($G846<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G846)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G846)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),_xlfn.IFS($G846<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G846)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G846>'Cost models'!$C$9,$G846<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G846)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G846>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G846)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G846),IF($G846<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G846)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G846)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B846=\"\",\"\",IF(ISNUMBER('Facility data'!D845),'Facility data'!D845,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D846)*ISNUMBER('Facility data'!$C845))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D846,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D846,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D846,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W846=\"\",\"\",W846=1,\"Low impact\",W846=2,\"Mid-range impact\",W846=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U846=\"\",\"\",U846<0.01,1,AND(U846>=0.01,U846<=0.02),2,U846>0.02,3)","v":""},null,{"$f":"IF(T846=\"\",\"\",T846/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ846)+(0.0062454442*$Y846)+(-0.0005191748*($AQ846*$Y846))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ846)+(0.0062454442*$Y846)+(-0.0005191748*($AQ846*$Y846))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ846)+(0.0062454442*$Y846)+(-0.0005191748*($AQ846*$Y846))),\"\")","v":""},{"$f":"_xlfn.IFS(Z846=\"\",\"\",Z846<1.5,\"Weak\",AND(Z846>=1.5,Z846<=2.5),\"Mid-Range\",Z846>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z846=\"\",\"\",Z846<1.5,1,AND(Z846>=1.5,Z846<=2.5),2,Z846>2.5,3)","v":""},null,{"$f":"IF(OR(W846=\"\",AB846=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB846,W846))","v":""},{"$f":"_xlfn.IFS(AD846=\"\",\"\",AD846=\"Impact Not Likely to be Substantial\",1,AD846=\"Impact Unclear\",2,AD846=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D846=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D846,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG846=\"\",\"\",IF(AG846>National_B_tables[Column3]*1.25,3,IF(AG846<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D846=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D846,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D846,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI846=\"\",\"\",IF(AI846>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI846<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D846=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D846,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D846,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK846=\"\",\"\",IF(AK846>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK846<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D846=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D846,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D846,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM846=\"\",\"\",IF(AM846>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM846<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D846=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D846,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D846,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D846,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D846=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D846,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ846=\"\",\"\",IF(AQ846<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ846>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS846=\"\",\"\",AS846<1.5,\"High impact\",AS846>2.5,\"Low impact\",AND(AS846>=1.5,AS846<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS846=\"\",\"\",AS846>2.5,1,AND(AS846>=1.5,AS846<=2.5),2,AS846<1.5,3)","v":""},null,{"$f":"IF(B846=\"\",\"\",IF(OR(AE846=\"\",AT846=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE846,AU846)))","v":""}]
[{"$f":"IF('Census match'!A846=\"\",\"\",'Census match'!A846)","v":""},{"$f":"IF('Census match'!B846=\"\",\"\",'Census match'!B846)","v":""},{"$f":"IF(AND(NOT(A847=\"\"),'Census match'!E846=\"\"),\"No Census match\",'Census match'!E846)","v":""},{"$f":"'Census match'!J846","v":""},{"$f":"IF($D847=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D847,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D847=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D847,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C846=\"\",D847=\"\"),\"\",'Facility data'!C846)","v":""},{"$f":"IF(ISNUMBER($G847),IF($G847<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G847)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G847)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),('Cost models'!$F$4+'Cost models'!$E$4*$G847)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),IF($G847<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G847)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G847)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),IF($G847<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G847)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G847)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),_xlfn.IFS(AND($G847<='Cost models'!$C$7,$G847>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G847)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G847<='Cost models'!$C$7,$G847<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G847)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G847>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G847)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),IF($G847<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G847)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G847)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),_xlfn.IFS($G847<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G847)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G847>'Cost models'!$C$9,$G847<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G847)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G847>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G847)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G847),IF($G847<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G847)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G847)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B847=\"\",\"\",IF(ISNUMBER('Facility data'!D846),'Facility data'!D846,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D847)*ISNUMBER('Facility data'!$C846))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D847,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D847,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D847,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W847=\"\",\"\",W847=1,\"Low impact\",W847=2,\"Mid-range impact\",W847=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U847=\"\",\"\",U847<0.01,1,AND(U847>=0.01,U847<=0.02),2,U847>0.02,3)","v":""},null,{"$f":"IF(T847=\"\",\"\",T847/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ847)+(0.0062454442*$Y847)+(-0.0005191748*($AQ847*$Y847))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ847)+(0.0062454442*$Y847)+(-0.0005191748*($AQ847*$Y847))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ847)+(0.0062454442*$Y847)+(-0.0005191748*($AQ847*$Y847))),\"\")","v":""},{"$f":"_xlfn.IFS(Z847=\"\",\"\",Z847<1.5,\"Weak\",AND(Z847>=1.5,Z847<=2.5),\"Mid-Range\",Z847>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z847=\"\",\"\",Z847<1.5,1,AND(Z847>=1.5,Z847<=2.5),2,Z847>2.5,3)","v":""},null,{"$f":"IF(OR(W847=\"\",AB847=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB847,W847))","v":""},{"$f":"_xlfn.IFS(AD847=\"\",\"\",AD847=\"Impact Not Likely to be Substantial\",1,AD847=\"Impact Unclear\",2,AD847=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D847=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D847,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG847=\"\",\"\",IF(AG847>National_B_tables[Column3]*1.25,3,IF(AG847<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D847=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D847,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D847,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI847=\"\",\"\",IF(AI847>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI847<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D847=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D847,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D847,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK847=\"\",\"\",IF(AK847>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK847<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D847=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D847,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D847,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM847=\"\",\"\",IF(AM847>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM847<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D847=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D847,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D847,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D847,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D847=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D847,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ847=\"\",\"\",IF(AQ847<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ847>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS847=\"\",\"\",AS847<1.5,\"High impact\",AS847>2.5,\"Low impact\",AND(AS847>=1.5,AS847<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS847=\"\",\"\",AS847>2.5,1,AND(AS847>=1.5,AS847<=2.5),2,AS847<1.5,3)","v":""},null,{"$f":"IF(B847=\"\",\"\",IF(OR(AE847=\"\",AT847=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE847,AU847)))","v":""}]
[{"$f":"IF('Census match'!A847=\"\",\"\",'Census match'!A847)","v":""},{"$f":"IF('Census match'!B847=\"\",\"\",'Census match'!B847)","v":""},{"$f":"IF(AND(NOT(A848=\"\"),'Census match'!E847=\"\"),\"No Census match\",'Census match'!E847)","v":""},{"$f":"'Census match'!J847","v":""},{"$f":"IF($D848=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D848,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D848=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D848,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C847=\"\",D848=\"\"),\"\",'Facility data'!C847)","v":""},{"$f":"IF(ISNUMBER($G848),IF($G848<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G848)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G848)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),('Cost models'!$F$4+'Cost models'!$E$4*$G848)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),IF($G848<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G848)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G848)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),IF($G848<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G848)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G848)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),_xlfn.IFS(AND($G848<='Cost models'!$C$7,$G848>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G848)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G848<='Cost models'!$C$7,$G848<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G848)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G848>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G848)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),IF($G848<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G848)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G848)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),_xlfn.IFS($G848<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G848)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G848>'Cost models'!$C$9,$G848<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G848)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G848>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G848)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G848),IF($G848<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G848)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G848)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B848=\"\",\"\",IF(ISNUMBER('Facility data'!D847),'Facility data'!D847,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D848)*ISNUMBER('Facility data'!$C847))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D848,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D848,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D848,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W848=\"\",\"\",W848=1,\"Low impact\",W848=2,\"Mid-range impact\",W848=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U848=\"\",\"\",U848<0.01,1,AND(U848>=0.01,U848<=0.02),2,U848>0.02,3)","v":""},null,{"$f":"IF(T848=\"\",\"\",T848/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ848)+(0.0062454442*$Y848)+(-0.0005191748*($AQ848*$Y848))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ848)+(0.0062454442*$Y848)+(-0.0005191748*($AQ848*$Y848))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ848)+(0.0062454442*$Y848)+(-0.0005191748*($AQ848*$Y848))),\"\")","v":""},{"$f":"_xlfn.IFS(Z848=\"\",\"\",Z848<1.5,\"Weak\",AND(Z848>=1.5,Z848<=2.5),\"Mid-Range\",Z848>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z848=\"\",\"\",Z848<1.5,1,AND(Z848>=1.5,Z848<=2.5),2,Z848>2.5,3)","v":""},null,{"$f":"IF(OR(W848=\"\",AB848=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB848,W848))","v":""},{"$f":"_xlfn.IFS(AD848=\"\",\"\",AD848=\"Impact Not Likely to be Substantial\",1,AD848=\"Impact Unclear\",2,AD848=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D848=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D848,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG848=\"\",\"\",IF(AG848>National_B_tables[Column3]*1.25,3,IF(AG848<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D848=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D848,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D848,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI848=\"\",\"\",IF(AI848>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI848<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D848=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D848,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D848,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK848=\"\",\"\",IF(AK848>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK848<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D848=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D848,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D848,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM848=\"\",\"\",IF(AM848>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM848<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D848=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D848,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D848,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D848,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D848=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D848,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ848=\"\",\"\",IF(AQ848<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ848>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS848=\"\",\"\",AS848<1.5,\"High impact\",AS848>2.5,\"Low impact\",AND(AS848>=1.5,AS848<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS848=\"\",\"\",AS848>2.5,1,AND(AS848>=1.5,AS848<=2.5),2,AS848<1.5,3)","v":""},null,{"$f":"IF(B848=\"\",\"\",IF(OR(AE848=\"\",AT848=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE848,AU848)))","v":""}]
[{"$f":"IF('Census match'!A848=\"\",\"\",'Census match'!A848)","v":""},{"$f":"IF('Census match'!B848=\"\",\"\",'Census match'!B848)","v":""},{"$f":"IF(AND(NOT(A849=\"\"),'Census match'!E848=\"\"),\"No Census match\",'Census match'!E848)","v":""},{"$f":"'Census match'!J848","v":""},{"$f":"IF($D849=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D849,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D849=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D849,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C848=\"\",D849=\"\"),\"\",'Facility data'!C848)","v":""},{"$f":"IF(ISNUMBER($G849),IF($G849<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G849)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G849)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),('Cost models'!$F$4+'Cost models'!$E$4*$G849)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),IF($G849<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G849)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G849)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),IF($G849<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G849)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G849)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),_xlfn.IFS(AND($G849<='Cost models'!$C$7,$G849>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G849)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G849<='Cost models'!$C$7,$G849<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G849)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G849>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G849)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),IF($G849<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G849)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G849)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),_xlfn.IFS($G849<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G849)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G849>'Cost models'!$C$9,$G849<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G849)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G849>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G849)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G849),IF($G849<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G849)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G849)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B849=\"\",\"\",IF(ISNUMBER('Facility data'!D848),'Facility data'!D848,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D849)*ISNUMBER('Facility data'!$C848))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D849,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D849,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D849,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W849=\"\",\"\",W849=1,\"Low impact\",W849=2,\"Mid-range impact\",W849=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U849=\"\",\"\",U849<0.01,1,AND(U849>=0.01,U849<=0.02),2,U849>0.02,3)","v":""},null,{"$f":"IF(T849=\"\",\"\",T849/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ849)+(0.0062454442*$Y849)+(-0.0005191748*($AQ849*$Y849))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ849)+(0.0062454442*$Y849)+(-0.0005191748*($AQ849*$Y849))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ849)+(0.0062454442*$Y849)+(-0.0005191748*($AQ849*$Y849))),\"\")","v":""},{"$f":"_xlfn.IFS(Z849=\"\",\"\",Z849<1.5,\"Weak\",AND(Z849>=1.5,Z849<=2.5),\"Mid-Range\",Z849>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z849=\"\",\"\",Z849<1.5,1,AND(Z849>=1.5,Z849<=2.5),2,Z849>2.5,3)","v":""},null,{"$f":"IF(OR(W849=\"\",AB849=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB849,W849))","v":""},{"$f":"_xlfn.IFS(AD849=\"\",\"\",AD849=\"Impact Not Likely to be Substantial\",1,AD849=\"Impact Unclear\",2,AD849=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D849=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D849,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG849=\"\",\"\",IF(AG849>National_B_tables[Column3]*1.25,3,IF(AG849<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D849=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D849,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D849,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI849=\"\",\"\",IF(AI849>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI849<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D849=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D849,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D849,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK849=\"\",\"\",IF(AK849>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK849<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D849=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D849,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D849,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM849=\"\",\"\",IF(AM849>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM849<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D849=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D849,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D849,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D849,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D849=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D849,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ849=\"\",\"\",IF(AQ849<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ849>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS849=\"\",\"\",AS849<1.5,\"High impact\",AS849>2.5,\"Low impact\",AND(AS849>=1.5,AS849<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS849=\"\",\"\",AS849>2.5,1,AND(AS849>=1.5,AS849<=2.5),2,AS849<1.5,3)","v":""},null,{"$f":"IF(B849=\"\",\"\",IF(OR(AE849=\"\",AT849=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE849,AU849)))","v":""}]
[{"$f":"IF('Census match'!A849=\"\",\"\",'Census match'!A849)","v":""},{"$f":"IF('Census match'!B849=\"\",\"\",'Census match'!B849)","v":""},{"$f":"IF(AND(NOT(A850=\"\"),'Census match'!E849=\"\"),\"No Census match\",'Census match'!E849)","v":""},{"$f":"'Census match'!J849","v":""},{"$f":"IF($D850=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D850,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D850=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D850,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C849=\"\",D850=\"\"),\"\",'Facility data'!C849)","v":""},{"$f":"IF(ISNUMBER($G850),IF($G850<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G850)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G850)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),('Cost models'!$F$4+'Cost models'!$E$4*$G850)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),IF($G850<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G850)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G850)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),IF($G850<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G850)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G850)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),_xlfn.IFS(AND($G850<='Cost models'!$C$7,$G850>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G850)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G850<='Cost models'!$C$7,$G850<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G850)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G850>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G850)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),IF($G850<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G850)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G850)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),_xlfn.IFS($G850<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G850)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G850>'Cost models'!$C$9,$G850<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G850)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G850>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G850)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G850),IF($G850<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G850)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G850)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B850=\"\",\"\",IF(ISNUMBER('Facility data'!D849),'Facility data'!D849,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D850)*ISNUMBER('Facility data'!$C849))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D850,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D850,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D850,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W850=\"\",\"\",W850=1,\"Low impact\",W850=2,\"Mid-range impact\",W850=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U850=\"\",\"\",U850<0.01,1,AND(U850>=0.01,U850<=0.02),2,U850>0.02,3)","v":""},null,{"$f":"IF(T850=\"\",\"\",T850/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ850)+(0.0062454442*$Y850)+(-0.0005191748*($AQ850*$Y850))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ850)+(0.0062454442*$Y850)+(-0.0005191748*($AQ850*$Y850))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ850)+(0.0062454442*$Y850)+(-0.0005191748*($AQ850*$Y850))),\"\")","v":""},{"$f":"_xlfn.IFS(Z850=\"\",\"\",Z850<1.5,\"Weak\",AND(Z850>=1.5,Z850<=2.5),\"Mid-Range\",Z850>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z850=\"\",\"\",Z850<1.5,1,AND(Z850>=1.5,Z850<=2.5),2,Z850>2.5,3)","v":""},null,{"$f":"IF(OR(W850=\"\",AB850=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB850,W850))","v":""},{"$f":"_xlfn.IFS(AD850=\"\",\"\",AD850=\"Impact Not Likely to be Substantial\",1,AD850=\"Impact Unclear\",2,AD850=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D850=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D850,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG850=\"\",\"\",IF(AG850>National_B_tables[Column3]*1.25,3,IF(AG850<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D850=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D850,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D850,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI850=\"\",\"\",IF(AI850>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI850<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D850=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D850,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D850,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK850=\"\",\"\",IF(AK850>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK850<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D850=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D850,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D850,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM850=\"\",\"\",IF(AM850>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM850<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D850=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D850,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D850,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D850,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D850=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D850,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ850=\"\",\"\",IF(AQ850<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ850>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS850=\"\",\"\",AS850<1.5,\"High impact\",AS850>2.5,\"Low impact\",AND(AS850>=1.5,AS850<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS850=\"\",\"\",AS850>2.5,1,AND(AS850>=1.5,AS850<=2.5),2,AS850<1.5,3)","v":""},null,{"$f":"IF(B850=\"\",\"\",IF(OR(AE850=\"\",AT850=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE850,AU850)))","v":""}]
[{"$f":"IF('Census match'!A850=\"\",\"\",'Census match'!A850)","v":""},{"$f":"IF('Census match'!B850=\"\",\"\",'Census match'!B850)","v":""},{"$f":"IF(AND(NOT(A851=\"\"),'Census match'!E850=\"\"),\"No Census match\",'Census match'!E850)","v":""},{"$f":"'Census match'!J850","v":""},{"$f":"IF($D851=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D851,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D851=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D851,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C850=\"\",D851=\"\"),\"\",'Facility data'!C850)","v":""},{"$f":"IF(ISNUMBER($G851),IF($G851<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G851)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G851)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),('Cost models'!$F$4+'Cost models'!$E$4*$G851)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),IF($G851<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G851)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G851)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),IF($G851<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G851)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G851)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),_xlfn.IFS(AND($G851<='Cost models'!$C$7,$G851>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G851)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G851<='Cost models'!$C$7,$G851<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G851)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G851>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G851)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),IF($G851<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G851)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G851)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),_xlfn.IFS($G851<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G851)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G851>'Cost models'!$C$9,$G851<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G851)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G851>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G851)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G851),IF($G851<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G851)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G851)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B851=\"\",\"\",IF(ISNUMBER('Facility data'!D850),'Facility data'!D850,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D851)*ISNUMBER('Facility data'!$C850))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D851,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D851,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D851,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W851=\"\",\"\",W851=1,\"Low impact\",W851=2,\"Mid-range impact\",W851=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U851=\"\",\"\",U851<0.01,1,AND(U851>=0.01,U851<=0.02),2,U851>0.02,3)","v":""},null,{"$f":"IF(T851=\"\",\"\",T851/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ851)+(0.0062454442*$Y851)+(-0.0005191748*($AQ851*$Y851))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ851)+(0.0062454442*$Y851)+(-0.0005191748*($AQ851*$Y851))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ851)+(0.0062454442*$Y851)+(-0.0005191748*($AQ851*$Y851))),\"\")","v":""},{"$f":"_xlfn.IFS(Z851=\"\",\"\",Z851<1.5,\"Weak\",AND(Z851>=1.5,Z851<=2.5),\"Mid-Range\",Z851>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z851=\"\",\"\",Z851<1.5,1,AND(Z851>=1.5,Z851<=2.5),2,Z851>2.5,3)","v":""},null,{"$f":"IF(OR(W851=\"\",AB851=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB851,W851))","v":""},{"$f":"_xlfn.IFS(AD851=\"\",\"\",AD851=\"Impact Not Likely to be Substantial\",1,AD851=\"Impact Unclear\",2,AD851=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D851=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D851,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG851=\"\",\"\",IF(AG851>National_B_tables[Column3]*1.25,3,IF(AG851<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D851=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D851,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D851,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI851=\"\",\"\",IF(AI851>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI851<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D851=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D851,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D851,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK851=\"\",\"\",IF(AK851>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK851<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D851=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D851,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D851,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM851=\"\",\"\",IF(AM851>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM851<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D851=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D851,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D851,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D851,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D851=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D851,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ851=\"\",\"\",IF(AQ851<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ851>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS851=\"\",\"\",AS851<1.5,\"High impact\",AS851>2.5,\"Low impact\",AND(AS851>=1.5,AS851<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS851=\"\",\"\",AS851>2.5,1,AND(AS851>=1.5,AS851<=2.5),2,AS851<1.5,3)","v":""},null,{"$f":"IF(B851=\"\",\"\",IF(OR(AE851=\"\",AT851=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE851,AU851)))","v":""}]
[{"$f":"IF('Census match'!A851=\"\",\"\",'Census match'!A851)","v":""},{"$f":"IF('Census match'!B851=\"\",\"\",'Census match'!B851)","v":""},{"$f":"IF(AND(NOT(A852=\"\"),'Census match'!E851=\"\"),\"No Census match\",'Census match'!E851)","v":""},{"$f":"'Census match'!J851","v":""},{"$f":"IF($D852=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D852,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D852=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D852,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C851=\"\",D852=\"\"),\"\",'Facility data'!C851)","v":""},{"$f":"IF(ISNUMBER($G852),IF($G852<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G852)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G852)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),('Cost models'!$F$4+'Cost models'!$E$4*$G852)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),IF($G852<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G852)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G852)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),IF($G852<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G852)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G852)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),_xlfn.IFS(AND($G852<='Cost models'!$C$7,$G852>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G852)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G852<='Cost models'!$C$7,$G852<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G852)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G852>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G852)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),IF($G852<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G852)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G852)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),_xlfn.IFS($G852<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G852)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G852>'Cost models'!$C$9,$G852<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G852)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G852>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G852)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G852),IF($G852<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G852)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G852)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B852=\"\",\"\",IF(ISNUMBER('Facility data'!D851),'Facility data'!D851,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D852)*ISNUMBER('Facility data'!$C851))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D852,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D852,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D852,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W852=\"\",\"\",W852=1,\"Low impact\",W852=2,\"Mid-range impact\",W852=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U852=\"\",\"\",U852<0.01,1,AND(U852>=0.01,U852<=0.02),2,U852>0.02,3)","v":""},null,{"$f":"IF(T852=\"\",\"\",T852/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ852)+(0.0062454442*$Y852)+(-0.0005191748*($AQ852*$Y852))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ852)+(0.0062454442*$Y852)+(-0.0005191748*($AQ852*$Y852))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ852)+(0.0062454442*$Y852)+(-0.0005191748*($AQ852*$Y852))),\"\")","v":""},{"$f":"_xlfn.IFS(Z852=\"\",\"\",Z852<1.5,\"Weak\",AND(Z852>=1.5,Z852<=2.5),\"Mid-Range\",Z852>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z852=\"\",\"\",Z852<1.5,1,AND(Z852>=1.5,Z852<=2.5),2,Z852>2.5,3)","v":""},null,{"$f":"IF(OR(W852=\"\",AB852=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB852,W852))","v":""},{"$f":"_xlfn.IFS(AD852=\"\",\"\",AD852=\"Impact Not Likely to be Substantial\",1,AD852=\"Impact Unclear\",2,AD852=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D852=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D852,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG852=\"\",\"\",IF(AG852>National_B_tables[Column3]*1.25,3,IF(AG852<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D852=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D852,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D852,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI852=\"\",\"\",IF(AI852>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI852<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D852=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D852,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D852,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK852=\"\",\"\",IF(AK852>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK852<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D852=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D852,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D852,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM852=\"\",\"\",IF(AM852>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM852<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D852=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D852,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D852,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D852,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D852=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D852,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ852=\"\",\"\",IF(AQ852<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ852>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS852=\"\",\"\",AS852<1.5,\"High impact\",AS852>2.5,\"Low impact\",AND(AS852>=1.5,AS852<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS852=\"\",\"\",AS852>2.5,1,AND(AS852>=1.5,AS852<=2.5),2,AS852<1.5,3)","v":""},null,{"$f":"IF(B852=\"\",\"\",IF(OR(AE852=\"\",AT852=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE852,AU852)))","v":""}]
[{"$f":"IF('Census match'!A852=\"\",\"\",'Census match'!A852)","v":""},{"$f":"IF('Census match'!B852=\"\",\"\",'Census match'!B852)","v":""},{"$f":"IF(AND(NOT(A853=\"\"),'Census match'!E852=\"\"),\"No Census match\",'Census match'!E852)","v":""},{"$f":"'Census match'!J852","v":""},{"$f":"IF($D853=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D853,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D853=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D853,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C852=\"\",D853=\"\"),\"\",'Facility data'!C852)","v":""},{"$f":"IF(ISNUMBER($G853),IF($G853<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G853)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G853)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),('Cost models'!$F$4+'Cost models'!$E$4*$G853)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),IF($G853<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G853)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G853)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),IF($G853<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G853)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G853)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),_xlfn.IFS(AND($G853<='Cost models'!$C$7,$G853>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G853)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G853<='Cost models'!$C$7,$G853<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G853)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G853>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G853)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),IF($G853<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G853)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G853)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),_xlfn.IFS($G853<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G853)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G853>'Cost models'!$C$9,$G853<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G853)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G853>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G853)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G853),IF($G853<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G853)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G853)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B853=\"\",\"\",IF(ISNUMBER('Facility data'!D852),'Facility data'!D852,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D853)*ISNUMBER('Facility data'!$C852))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D853,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D853,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D853,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W853=\"\",\"\",W853=1,\"Low impact\",W853=2,\"Mid-range impact\",W853=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U853=\"\",\"\",U853<0.01,1,AND(U853>=0.01,U853<=0.02),2,U853>0.02,3)","v":""},null,{"$f":"IF(T853=\"\",\"\",T853/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ853)+(0.0062454442*$Y853)+(-0.0005191748*($AQ853*$Y853))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ853)+(0.0062454442*$Y853)+(-0.0005191748*($AQ853*$Y853))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ853)+(0.0062454442*$Y853)+(-0.0005191748*($AQ853*$Y853))),\"\")","v":""},{"$f":"_xlfn.IFS(Z853=\"\",\"\",Z853<1.5,\"Weak\",AND(Z853>=1.5,Z853<=2.5),\"Mid-Range\",Z853>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z853=\"\",\"\",Z853<1.5,1,AND(Z853>=1.5,Z853<=2.5),2,Z853>2.5,3)","v":""},null,{"$f":"IF(OR(W853=\"\",AB853=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB853,W853))","v":""},{"$f":"_xlfn.IFS(AD853=\"\",\"\",AD853=\"Impact Not Likely to be Substantial\",1,AD853=\"Impact Unclear\",2,AD853=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D853=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D853,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG853=\"\",\"\",IF(AG853>National_B_tables[Column3]*1.25,3,IF(AG853<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D853=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D853,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D853,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI853=\"\",\"\",IF(AI853>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI853<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D853=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D853,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D853,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK853=\"\",\"\",IF(AK853>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK853<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D853=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D853,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D853,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM853=\"\",\"\",IF(AM853>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM853<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D853=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D853,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D853,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D853,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D853=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D853,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ853=\"\",\"\",IF(AQ853<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ853>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS853=\"\",\"\",AS853<1.5,\"High impact\",AS853>2.5,\"Low impact\",AND(AS853>=1.5,AS853<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS853=\"\",\"\",AS853>2.5,1,AND(AS853>=1.5,AS853<=2.5),2,AS853<1.5,3)","v":""},null,{"$f":"IF(B853=\"\",\"\",IF(OR(AE853=\"\",AT853=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE853,AU853)))","v":""}]
[{"$f":"IF('Census match'!A853=\"\",\"\",'Census match'!A853)","v":""},{"$f":"IF('Census match'!B853=\"\",\"\",'Census match'!B853)","v":""},{"$f":"IF(AND(NOT(A854=\"\"),'Census match'!E853=\"\"),\"No Census match\",'Census match'!E853)","v":""},{"$f":"'Census match'!J853","v":""},{"$f":"IF($D854=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D854,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D854=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D854,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C853=\"\",D854=\"\"),\"\",'Facility data'!C853)","v":""},{"$f":"IF(ISNUMBER($G854),IF($G854<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G854)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G854)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),('Cost models'!$F$4+'Cost models'!$E$4*$G854)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),IF($G854<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G854)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G854)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),IF($G854<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G854)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G854)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),_xlfn.IFS(AND($G854<='Cost models'!$C$7,$G854>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G854)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G854<='Cost models'!$C$7,$G854<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G854)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G854>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G854)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),IF($G854<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G854)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G854)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),_xlfn.IFS($G854<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G854)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G854>'Cost models'!$C$9,$G854<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G854)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G854>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G854)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G854),IF($G854<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G854)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G854)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B854=\"\",\"\",IF(ISNUMBER('Facility data'!D853),'Facility data'!D853,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D854)*ISNUMBER('Facility data'!$C853))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D854,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D854,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D854,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W854=\"\",\"\",W854=1,\"Low impact\",W854=2,\"Mid-range impact\",W854=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U854=\"\",\"\",U854<0.01,1,AND(U854>=0.01,U854<=0.02),2,U854>0.02,3)","v":""},null,{"$f":"IF(T854=\"\",\"\",T854/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ854)+(0.0062454442*$Y854)+(-0.0005191748*($AQ854*$Y854))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ854)+(0.0062454442*$Y854)+(-0.0005191748*($AQ854*$Y854))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ854)+(0.0062454442*$Y854)+(-0.0005191748*($AQ854*$Y854))),\"\")","v":""},{"$f":"_xlfn.IFS(Z854=\"\",\"\",Z854<1.5,\"Weak\",AND(Z854>=1.5,Z854<=2.5),\"Mid-Range\",Z854>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z854=\"\",\"\",Z854<1.5,1,AND(Z854>=1.5,Z854<=2.5),2,Z854>2.5,3)","v":""},null,{"$f":"IF(OR(W854=\"\",AB854=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB854,W854))","v":""},{"$f":"_xlfn.IFS(AD854=\"\",\"\",AD854=\"Impact Not Likely to be Substantial\",1,AD854=\"Impact Unclear\",2,AD854=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D854=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D854,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG854=\"\",\"\",IF(AG854>National_B_tables[Column3]*1.25,3,IF(AG854<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D854=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D854,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D854,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI854=\"\",\"\",IF(AI854>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI854<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D854=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D854,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D854,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK854=\"\",\"\",IF(AK854>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK854<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D854=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D854,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D854,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM854=\"\",\"\",IF(AM854>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM854<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D854=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D854,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D854,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D854,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D854=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D854,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ854=\"\",\"\",IF(AQ854<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ854>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS854=\"\",\"\",AS854<1.5,\"High impact\",AS854>2.5,\"Low impact\",AND(AS854>=1.5,AS854<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS854=\"\",\"\",AS854>2.5,1,AND(AS854>=1.5,AS854<=2.5),2,AS854<1.5,3)","v":""},null,{"$f":"IF(B854=\"\",\"\",IF(OR(AE854=\"\",AT854=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE854,AU854)))","v":""}]
[{"$f":"IF('Census match'!A854=\"\",\"\",'Census match'!A854)","v":""},{"$f":"IF('Census match'!B854=\"\",\"\",'Census match'!B854)","v":""},{"$f":"IF(AND(NOT(A855=\"\"),'Census match'!E854=\"\"),\"No Census match\",'Census match'!E854)","v":""},{"$f":"'Census match'!J854","v":""},{"$f":"IF($D855=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D855,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D855=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D855,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C854=\"\",D855=\"\"),\"\",'Facility data'!C854)","v":""},{"$f":"IF(ISNUMBER($G855),IF($G855<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G855)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G855)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),('Cost models'!$F$4+'Cost models'!$E$4*$G855)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),IF($G855<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G855)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G855)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),IF($G855<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G855)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G855)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),_xlfn.IFS(AND($G855<='Cost models'!$C$7,$G855>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G855)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G855<='Cost models'!$C$7,$G855<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G855)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G855>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G855)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),IF($G855<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G855)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G855)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),_xlfn.IFS($G855<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G855)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G855>'Cost models'!$C$9,$G855<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G855)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G855>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G855)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G855),IF($G855<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G855)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G855)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B855=\"\",\"\",IF(ISNUMBER('Facility data'!D854),'Facility data'!D854,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D855)*ISNUMBER('Facility data'!$C854))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D855,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D855,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D855,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W855=\"\",\"\",W855=1,\"Low impact\",W855=2,\"Mid-range impact\",W855=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U855=\"\",\"\",U855<0.01,1,AND(U855>=0.01,U855<=0.02),2,U855>0.02,3)","v":""},null,{"$f":"IF(T855=\"\",\"\",T855/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ855)+(0.0062454442*$Y855)+(-0.0005191748*($AQ855*$Y855))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ855)+(0.0062454442*$Y855)+(-0.0005191748*($AQ855*$Y855))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ855)+(0.0062454442*$Y855)+(-0.0005191748*($AQ855*$Y855))),\"\")","v":""},{"$f":"_xlfn.IFS(Z855=\"\",\"\",Z855<1.5,\"Weak\",AND(Z855>=1.5,Z855<=2.5),\"Mid-Range\",Z855>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z855=\"\",\"\",Z855<1.5,1,AND(Z855>=1.5,Z855<=2.5),2,Z855>2.5,3)","v":""},null,{"$f":"IF(OR(W855=\"\",AB855=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB855,W855))","v":""},{"$f":"_xlfn.IFS(AD855=\"\",\"\",AD855=\"Impact Not Likely to be Substantial\",1,AD855=\"Impact Unclear\",2,AD855=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D855=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D855,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG855=\"\",\"\",IF(AG855>National_B_tables[Column3]*1.25,3,IF(AG855<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D855=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D855,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D855,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI855=\"\",\"\",IF(AI855>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI855<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D855=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D855,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D855,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK855=\"\",\"\",IF(AK855>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK855<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D855=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D855,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D855,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM855=\"\",\"\",IF(AM855>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM855<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D855=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D855,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D855,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D855,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D855=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D855,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ855=\"\",\"\",IF(AQ855<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ855>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS855=\"\",\"\",AS855<1.5,\"High impact\",AS855>2.5,\"Low impact\",AND(AS855>=1.5,AS855<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS855=\"\",\"\",AS855>2.5,1,AND(AS855>=1.5,AS855<=2.5),2,AS855<1.5,3)","v":""},null,{"$f":"IF(B855=\"\",\"\",IF(OR(AE855=\"\",AT855=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE855,AU855)))","v":""}]
[{"$f":"IF('Census match'!A855=\"\",\"\",'Census match'!A855)","v":""},{"$f":"IF('Census match'!B855=\"\",\"\",'Census match'!B855)","v":""},{"$f":"IF(AND(NOT(A856=\"\"),'Census match'!E855=\"\"),\"No Census match\",'Census match'!E855)","v":""},{"$f":"'Census match'!J855","v":""},{"$f":"IF($D856=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D856,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D856=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D856,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C855=\"\",D856=\"\"),\"\",'Facility data'!C855)","v":""},{"$f":"IF(ISNUMBER($G856),IF($G856<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G856)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G856)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),('Cost models'!$F$4+'Cost models'!$E$4*$G856)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),IF($G856<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G856)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G856)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),IF($G856<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G856)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G856)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),_xlfn.IFS(AND($G856<='Cost models'!$C$7,$G856>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G856)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G856<='Cost models'!$C$7,$G856<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G856)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G856>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G856)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),IF($G856<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G856)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G856)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),_xlfn.IFS($G856<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G856)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G856>'Cost models'!$C$9,$G856<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G856)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G856>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G856)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G856),IF($G856<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G856)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G856)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B856=\"\",\"\",IF(ISNUMBER('Facility data'!D855),'Facility data'!D855,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D856)*ISNUMBER('Facility data'!$C855))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D856,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D856,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D856,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W856=\"\",\"\",W856=1,\"Low impact\",W856=2,\"Mid-range impact\",W856=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U856=\"\",\"\",U856<0.01,1,AND(U856>=0.01,U856<=0.02),2,U856>0.02,3)","v":""},null,{"$f":"IF(T856=\"\",\"\",T856/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ856)+(0.0062454442*$Y856)+(-0.0005191748*($AQ856*$Y856))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ856)+(0.0062454442*$Y856)+(-0.0005191748*($AQ856*$Y856))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ856)+(0.0062454442*$Y856)+(-0.0005191748*($AQ856*$Y856))),\"\")","v":""},{"$f":"_xlfn.IFS(Z856=\"\",\"\",Z856<1.5,\"Weak\",AND(Z856>=1.5,Z856<=2.5),\"Mid-Range\",Z856>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z856=\"\",\"\",Z856<1.5,1,AND(Z856>=1.5,Z856<=2.5),2,Z856>2.5,3)","v":""},null,{"$f":"IF(OR(W856=\"\",AB856=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB856,W856))","v":""},{"$f":"_xlfn.IFS(AD856=\"\",\"\",AD856=\"Impact Not Likely to be Substantial\",1,AD856=\"Impact Unclear\",2,AD856=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D856=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D856,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG856=\"\",\"\",IF(AG856>National_B_tables[Column3]*1.25,3,IF(AG856<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D856=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D856,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D856,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI856=\"\",\"\",IF(AI856>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI856<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D856=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D856,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D856,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK856=\"\",\"\",IF(AK856>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK856<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D856=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D856,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D856,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM856=\"\",\"\",IF(AM856>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM856<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D856=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D856,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D856,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D856,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D856=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D856,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ856=\"\",\"\",IF(AQ856<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ856>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS856=\"\",\"\",AS856<1.5,\"High impact\",AS856>2.5,\"Low impact\",AND(AS856>=1.5,AS856<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS856=\"\",\"\",AS856>2.5,1,AND(AS856>=1.5,AS856<=2.5),2,AS856<1.5,3)","v":""},null,{"$f":"IF(B856=\"\",\"\",IF(OR(AE856=\"\",AT856=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE856,AU856)))","v":""}]
[{"$f":"IF('Census match'!A856=\"\",\"\",'Census match'!A856)","v":""},{"$f":"IF('Census match'!B856=\"\",\"\",'Census match'!B856)","v":""},{"$f":"IF(AND(NOT(A857=\"\"),'Census match'!E856=\"\"),\"No Census match\",'Census match'!E856)","v":""},{"$f":"'Census match'!J856","v":""},{"$f":"IF($D857=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D857,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D857=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D857,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C856=\"\",D857=\"\"),\"\",'Facility data'!C856)","v":""},{"$f":"IF(ISNUMBER($G857),IF($G857<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G857)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G857)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),('Cost models'!$F$4+'Cost models'!$E$4*$G857)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),IF($G857<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G857)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G857)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),IF($G857<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G857)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G857)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),_xlfn.IFS(AND($G857<='Cost models'!$C$7,$G857>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G857)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G857<='Cost models'!$C$7,$G857<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G857)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G857>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G857)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),IF($G857<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G857)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G857)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),_xlfn.IFS($G857<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G857)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G857>'Cost models'!$C$9,$G857<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G857)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G857>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G857)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G857),IF($G857<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G857)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G857)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G857),SUM(H857:O857),\"\")","v":""},"",null,{"$f":"IF(B857=\"\",\"\",IF(ISNUMBER('Facility data'!D856),'Facility data'!D856,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D857)*ISNUMBER('Facility data'!$C856))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D857,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D857,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D857,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W857=\"\",\"\",W857=1,\"Low impact\",W857=2,\"Mid-range impact\",W857=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U857=\"\",\"\",U857<0.01,1,AND(U857>=0.01,U857<=0.02),2,U857>0.02,3)","v":""},null,{"$f":"IF(T857=\"\",\"\",T857/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ857)+(0.0062454442*$Y857)+(-0.0005191748*($AQ857*$Y857))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ857)+(0.0062454442*$Y857)+(-0.0005191748*($AQ857*$Y857))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ857)+(0.0062454442*$Y857)+(-0.0005191748*($AQ857*$Y857))),\"\")","v":""},{"$f":"_xlfn.IFS(Z857=\"\",\"\",Z857<1.5,\"Weak\",AND(Z857>=1.5,Z857<=2.5),\"Mid-Range\",Z857>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z857=\"\",\"\",Z857<1.5,1,AND(Z857>=1.5,Z857<=2.5),2,Z857>2.5,3)","v":""},null,{"$f":"IF(OR(W857=\"\",AB857=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB857,W857))","v":""},{"$f":"_xlfn.IFS(AD857=\"\",\"\",AD857=\"Impact Not Likely to be Substantial\",1,AD857=\"Impact Unclear\",2,AD857=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D857=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D857,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG857=\"\",\"\",IF(AG857>National_B_tables[Column3]*1.25,3,IF(AG857<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D857=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D857,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D857,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI857=\"\",\"\",IF(AI857>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI857<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D857=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D857,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D857,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK857=\"\",\"\",IF(AK857>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK857<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D857=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D857,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D857,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM857=\"\",\"\",IF(AM857>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM857<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D857=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D857,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D857,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D857,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D857=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D857,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ857=\"\",\"\",IF(AQ857<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ857>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS857=\"\",\"\",AS857<1.5,\"High impact\",AS857>2.5,\"Low impact\",AND(AS857>=1.5,AS857<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS857=\"\",\"\",AS857>2.5,1,AND(AS857>=1.5,AS857<=2.5),2,AS857<1.5,3)","v":""},null,{"$f":"IF(B857=\"\",\"\",IF(OR(AE857=\"\",AT857=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE857,AU857)))","v":""}]
[{"$f":"IF('Census match'!A857=\"\",\"\",'Census match'!A857)","v":""},{"$f":"IF('Census match'!B857=\"\",\"\",'Census match'!B857)","v":""},{"$f":"IF(AND(NOT(A858=\"\"),'Census match'!E857=\"\"),\"No Census match\",'Census match'!E857)","v":""},{"$f":"'Census match'!J857","v":""},{"$f":"IF($D858=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D858,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D858=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D858,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C857=\"\",D858=\"\"),\"\",'Facility data'!C857)","v":""},{"$f":"IF(ISNUMBER($G858),IF($G858<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G858)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G858)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),('Cost models'!$F$4+'Cost models'!$E$4*$G858)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),IF($G858<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G858)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G858)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),IF($G858<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G858)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G858)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),_xlfn.IFS(AND($G858<='Cost models'!$C$7,$G858>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G858)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G858<='Cost models'!$C$7,$G858<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G858)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G858>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G858)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),IF($G858<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G858)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G858)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),_xlfn.IFS($G858<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G858)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G858>'Cost models'!$C$9,$G858<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G858)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G858>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G858)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G858),IF($G858<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G858)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G858)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B858=\"\",\"\",IF(ISNUMBER('Facility data'!D857),'Facility data'!D857,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D858)*ISNUMBER('Facility data'!$C857))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D858,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D858,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D858,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W858=\"\",\"\",W858=1,\"Low impact\",W858=2,\"Mid-range impact\",W858=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U858=\"\",\"\",U858<0.01,1,AND(U858>=0.01,U858<=0.02),2,U858>0.02,3)","v":""},null,{"$f":"IF(T858=\"\",\"\",T858/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ858)+(0.0062454442*$Y858)+(-0.0005191748*($AQ858*$Y858))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ858)+(0.0062454442*$Y858)+(-0.0005191748*($AQ858*$Y858))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ858)+(0.0062454442*$Y858)+(-0.0005191748*($AQ858*$Y858))),\"\")","v":""},{"$f":"_xlfn.IFS(Z858=\"\",\"\",Z858<1.5,\"Weak\",AND(Z858>=1.5,Z858<=2.5),\"Mid-Range\",Z858>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z858=\"\",\"\",Z858<1.5,1,AND(Z858>=1.5,Z858<=2.5),2,Z858>2.5,3)","v":""},null,{"$f":"IF(OR(W858=\"\",AB858=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB858,W858))","v":""},{"$f":"_xlfn.IFS(AD858=\"\",\"\",AD858=\"Impact Not Likely to be Substantial\",1,AD858=\"Impact Unclear\",2,AD858=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D858=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D858,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG858=\"\",\"\",IF(AG858>National_B_tables[Column3]*1.25,3,IF(AG858<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D858=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D858,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D858,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI858=\"\",\"\",IF(AI858>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI858<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D858=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D858,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D858,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK858=\"\",\"\",IF(AK858>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK858<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D858=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D858,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D858,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM858=\"\",\"\",IF(AM858>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM858<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D858=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D858,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D858,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D858,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D858=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D858,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ858=\"\",\"\",IF(AQ858<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ858>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS858=\"\",\"\",AS858<1.5,\"High impact\",AS858>2.5,\"Low impact\",AND(AS858>=1.5,AS858<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS858=\"\",\"\",AS858>2.5,1,AND(AS858>=1.5,AS858<=2.5),2,AS858<1.5,3)","v":""},null,{"$f":"IF(B858=\"\",\"\",IF(OR(AE858=\"\",AT858=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE858,AU858)))","v":""}]
[{"$f":"IF('Census match'!A858=\"\",\"\",'Census match'!A858)","v":""},{"$f":"IF('Census match'!B858=\"\",\"\",'Census match'!B858)","v":""},{"$f":"IF(AND(NOT(A859=\"\"),'Census match'!E858=\"\"),\"No Census match\",'Census match'!E858)","v":""},{"$f":"'Census match'!J858","v":""},{"$f":"IF($D859=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D859,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D859=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D859,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C858=\"\",D859=\"\"),\"\",'Facility data'!C858)","v":""},{"$f":"IF(ISNUMBER($G859),IF($G859<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G859)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G859)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),('Cost models'!$F$4+'Cost models'!$E$4*$G859)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),IF($G859<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G859)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G859)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),IF($G859<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G859)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G859)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),_xlfn.IFS(AND($G859<='Cost models'!$C$7,$G859>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G859)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G859<='Cost models'!$C$7,$G859<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G859)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G859>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G859)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),IF($G859<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G859)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G859)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),_xlfn.IFS($G859<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G859)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G859>'Cost models'!$C$9,$G859<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G859)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G859>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G859)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G859),IF($G859<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G859)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G859)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B859=\"\",\"\",IF(ISNUMBER('Facility data'!D858),'Facility data'!D858,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D859)*ISNUMBER('Facility data'!$C858))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D859,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D859,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D859,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W859=\"\",\"\",W859=1,\"Low impact\",W859=2,\"Mid-range impact\",W859=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U859=\"\",\"\",U859<0.01,1,AND(U859>=0.01,U859<=0.02),2,U859>0.02,3)","v":""},null,{"$f":"IF(T859=\"\",\"\",T859/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ859)+(0.0062454442*$Y859)+(-0.0005191748*($AQ859*$Y859))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ859)+(0.0062454442*$Y859)+(-0.0005191748*($AQ859*$Y859))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ859)+(0.0062454442*$Y859)+(-0.0005191748*($AQ859*$Y859))),\"\")","v":""},{"$f":"_xlfn.IFS(Z859=\"\",\"\",Z859<1.5,\"Weak\",AND(Z859>=1.5,Z859<=2.5),\"Mid-Range\",Z859>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z859=\"\",\"\",Z859<1.5,1,AND(Z859>=1.5,Z859<=2.5),2,Z859>2.5,3)","v":""},null,{"$f":"IF(OR(W859=\"\",AB859=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB859,W859))","v":""},{"$f":"_xlfn.IFS(AD859=\"\",\"\",AD859=\"Impact Not Likely to be Substantial\",1,AD859=\"Impact Unclear\",2,AD859=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D859=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D859,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG859=\"\",\"\",IF(AG859>National_B_tables[Column3]*1.25,3,IF(AG859<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D859=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D859,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D859,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI859=\"\",\"\",IF(AI859>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI859<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D859=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D859,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D859,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK859=\"\",\"\",IF(AK859>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK859<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D859=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D859,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D859,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM859=\"\",\"\",IF(AM859>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM859<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D859=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D859,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D859,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D859,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D859=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D859,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ859=\"\",\"\",IF(AQ859<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ859>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS859=\"\",\"\",AS859<1.5,\"High impact\",AS859>2.5,\"Low impact\",AND(AS859>=1.5,AS859<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS859=\"\",\"\",AS859>2.5,1,AND(AS859>=1.5,AS859<=2.5),2,AS859<1.5,3)","v":""},null,{"$f":"IF(B859=\"\",\"\",IF(OR(AE859=\"\",AT859=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE859,AU859)))","v":""}]
[{"$f":"IF('Census match'!A859=\"\",\"\",'Census match'!A859)","v":""},{"$f":"IF('Census match'!B859=\"\",\"\",'Census match'!B859)","v":""},{"$f":"IF(AND(NOT(A860=\"\"),'Census match'!E859=\"\"),\"No Census match\",'Census match'!E859)","v":""},{"$f":"'Census match'!J859","v":""},{"$f":"IF($D860=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D860,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D860=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D860,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C859=\"\",D860=\"\"),\"\",'Facility data'!C859)","v":""},{"$f":"IF(ISNUMBER($G860),IF($G860<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G860)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G860)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),('Cost models'!$F$4+'Cost models'!$E$4*$G860)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),IF($G860<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G860)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G860)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),IF($G860<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G860)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G860)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),_xlfn.IFS(AND($G860<='Cost models'!$C$7,$G860>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G860)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G860<='Cost models'!$C$7,$G860<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G860)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G860>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G860)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),IF($G860<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G860)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G860)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),_xlfn.IFS($G860<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G860)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G860>'Cost models'!$C$9,$G860<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G860)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G860>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G860)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G860),IF($G860<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G860)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G860)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B860=\"\",\"\",IF(ISNUMBER('Facility data'!D859),'Facility data'!D859,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D860)*ISNUMBER('Facility data'!$C859))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D860,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D860,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D860,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W860=\"\",\"\",W860=1,\"Low impact\",W860=2,\"Mid-range impact\",W860=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U860=\"\",\"\",U860<0.01,1,AND(U860>=0.01,U860<=0.02),2,U860>0.02,3)","v":""},null,{"$f":"IF(T860=\"\",\"\",T860/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ860)+(0.0062454442*$Y860)+(-0.0005191748*($AQ860*$Y860))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ860)+(0.0062454442*$Y860)+(-0.0005191748*($AQ860*$Y860))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ860)+(0.0062454442*$Y860)+(-0.0005191748*($AQ860*$Y860))),\"\")","v":""},{"$f":"_xlfn.IFS(Z860=\"\",\"\",Z860<1.5,\"Weak\",AND(Z860>=1.5,Z860<=2.5),\"Mid-Range\",Z860>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z860=\"\",\"\",Z860<1.5,1,AND(Z860>=1.5,Z860<=2.5),2,Z860>2.5,3)","v":""},null,{"$f":"IF(OR(W860=\"\",AB860=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB860,W860))","v":""},{"$f":"_xlfn.IFS(AD860=\"\",\"\",AD860=\"Impact Not Likely to be Substantial\",1,AD860=\"Impact Unclear\",2,AD860=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D860=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D860,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG860=\"\",\"\",IF(AG860>National_B_tables[Column3]*1.25,3,IF(AG860<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D860=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D860,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D860,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI860=\"\",\"\",IF(AI860>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI860<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D860=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D860,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D860,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK860=\"\",\"\",IF(AK860>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK860<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D860=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D860,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D860,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM860=\"\",\"\",IF(AM860>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM860<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D860=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D860,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D860,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D860,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D860=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D860,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ860=\"\",\"\",IF(AQ860<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ860>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS860=\"\",\"\",AS860<1.5,\"High impact\",AS860>2.5,\"Low impact\",AND(AS860>=1.5,AS860<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS860=\"\",\"\",AS860>2.5,1,AND(AS860>=1.5,AS860<=2.5),2,AS860<1.5,3)","v":""},null,{"$f":"IF(B860=\"\",\"\",IF(OR(AE860=\"\",AT860=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE860,AU860)))","v":""}]
[{"$f":"IF('Census match'!A860=\"\",\"\",'Census match'!A860)","v":""},{"$f":"IF('Census match'!B860=\"\",\"\",'Census match'!B860)","v":""},{"$f":"IF(AND(NOT(A861=\"\"),'Census match'!E860=\"\"),\"No Census match\",'Census match'!E860)","v":""},{"$f":"'Census match'!J860","v":""},{"$f":"IF($D861=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D861,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D861=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D861,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C860=\"\",D861=\"\"),\"\",'Facility data'!C860)","v":""},{"$f":"IF(ISNUMBER($G861),IF($G861<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G861)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G861)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),('Cost models'!$F$4+'Cost models'!$E$4*$G861)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),IF($G861<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G861)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G861)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),IF($G861<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G861)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G861)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),_xlfn.IFS(AND($G861<='Cost models'!$C$7,$G861>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G861)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G861<='Cost models'!$C$7,$G861<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G861)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G861>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G861)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),IF($G861<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G861)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G861)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),_xlfn.IFS($G861<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G861)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G861>'Cost models'!$C$9,$G861<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G861)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G861>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G861)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G861),IF($G861<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G861)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G861)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B861=\"\",\"\",IF(ISNUMBER('Facility data'!D860),'Facility data'!D860,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D861)*ISNUMBER('Facility data'!$C860))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D861,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D861,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D861,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W861=\"\",\"\",W861=1,\"Low impact\",W861=2,\"Mid-range impact\",W861=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U861=\"\",\"\",U861<0.01,1,AND(U861>=0.01,U861<=0.02),2,U861>0.02,3)","v":""},null,{"$f":"IF(T861=\"\",\"\",T861/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ861)+(0.0062454442*$Y861)+(-0.0005191748*($AQ861*$Y861))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ861)+(0.0062454442*$Y861)+(-0.0005191748*($AQ861*$Y861))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ861)+(0.0062454442*$Y861)+(-0.0005191748*($AQ861*$Y861))),\"\")","v":""},{"$f":"_xlfn.IFS(Z861=\"\",\"\",Z861<1.5,\"Weak\",AND(Z861>=1.5,Z861<=2.5),\"Mid-Range\",Z861>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z861=\"\",\"\",Z861<1.5,1,AND(Z861>=1.5,Z861<=2.5),2,Z861>2.5,3)","v":""},null,{"$f":"IF(OR(W861=\"\",AB861=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB861,W861))","v":""},{"$f":"_xlfn.IFS(AD861=\"\",\"\",AD861=\"Impact Not Likely to be Substantial\",1,AD861=\"Impact Unclear\",2,AD861=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D861=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D861,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG861=\"\",\"\",IF(AG861>National_B_tables[Column3]*1.25,3,IF(AG861<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D861=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D861,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D861,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI861=\"\",\"\",IF(AI861>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI861<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D861=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D861,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D861,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK861=\"\",\"\",IF(AK861>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK861<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D861=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D861,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D861,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM861=\"\",\"\",IF(AM861>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM861<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D861=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D861,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D861,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D861,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D861=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D861,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ861=\"\",\"\",IF(AQ861<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ861>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS861=\"\",\"\",AS861<1.5,\"High impact\",AS861>2.5,\"Low impact\",AND(AS861>=1.5,AS861<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS861=\"\",\"\",AS861>2.5,1,AND(AS861>=1.5,AS861<=2.5),2,AS861<1.5,3)","v":""},null,{"$f":"IF(B861=\"\",\"\",IF(OR(AE861=\"\",AT861=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE861,AU861)))","v":""}]
[{"$f":"IF('Census match'!A861=\"\",\"\",'Census match'!A861)","v":""},{"$f":"IF('Census match'!B861=\"\",\"\",'Census match'!B861)","v":""},{"$f":"IF(AND(NOT(A862=\"\"),'Census match'!E861=\"\"),\"No Census match\",'Census match'!E861)","v":""},{"$f":"'Census match'!J861","v":""},{"$f":"IF($D862=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D862,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D862=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D862,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C861=\"\",D862=\"\"),\"\",'Facility data'!C861)","v":""},{"$f":"IF(ISNUMBER($G862),IF($G862<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G862)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G862)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),('Cost models'!$F$4+'Cost models'!$E$4*$G862)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),IF($G862<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G862)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G862)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),IF($G862<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G862)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G862)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),_xlfn.IFS(AND($G862<='Cost models'!$C$7,$G862>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G862)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G862<='Cost models'!$C$7,$G862<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G862)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G862>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G862)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),IF($G862<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G862)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G862)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),_xlfn.IFS($G862<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G862)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G862>'Cost models'!$C$9,$G862<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G862)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G862>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G862)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G862),IF($G862<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G862)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G862)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B862=\"\",\"\",IF(ISNUMBER('Facility data'!D861),'Facility data'!D861,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D862)*ISNUMBER('Facility data'!$C861))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D862,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D862,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D862,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W862=\"\",\"\",W862=1,\"Low impact\",W862=2,\"Mid-range impact\",W862=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U862=\"\",\"\",U862<0.01,1,AND(U862>=0.01,U862<=0.02),2,U862>0.02,3)","v":""},null,{"$f":"IF(T862=\"\",\"\",T862/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ862)+(0.0062454442*$Y862)+(-0.0005191748*($AQ862*$Y862))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ862)+(0.0062454442*$Y862)+(-0.0005191748*($AQ862*$Y862))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ862)+(0.0062454442*$Y862)+(-0.0005191748*($AQ862*$Y862))),\"\")","v":""},{"$f":"_xlfn.IFS(Z862=\"\",\"\",Z862<1.5,\"Weak\",AND(Z862>=1.5,Z862<=2.5),\"Mid-Range\",Z862>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z862=\"\",\"\",Z862<1.5,1,AND(Z862>=1.5,Z862<=2.5),2,Z862>2.5,3)","v":""},null,{"$f":"IF(OR(W862=\"\",AB862=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB862,W862))","v":""},{"$f":"_xlfn.IFS(AD862=\"\",\"\",AD862=\"Impact Not Likely to be Substantial\",1,AD862=\"Impact Unclear\",2,AD862=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D862=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D862,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG862=\"\",\"\",IF(AG862>National_B_tables[Column3]*1.25,3,IF(AG862<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D862=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D862,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D862,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI862=\"\",\"\",IF(AI862>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI862<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D862=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D862,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D862,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK862=\"\",\"\",IF(AK862>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK862<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D862=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D862,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D862,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM862=\"\",\"\",IF(AM862>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM862<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D862=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D862,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D862,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D862,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D862=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D862,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ862=\"\",\"\",IF(AQ862<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ862>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS862=\"\",\"\",AS862<1.5,\"High impact\",AS862>2.5,\"Low impact\",AND(AS862>=1.5,AS862<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS862=\"\",\"\",AS862>2.5,1,AND(AS862>=1.5,AS862<=2.5),2,AS862<1.5,3)","v":""},null,{"$f":"IF(B862=\"\",\"\",IF(OR(AE862=\"\",AT862=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE862,AU862)))","v":""}]
[{"$f":"IF('Census match'!A862=\"\",\"\",'Census match'!A862)","v":""},{"$f":"IF('Census match'!B862=\"\",\"\",'Census match'!B862)","v":""},{"$f":"IF(AND(NOT(A863=\"\"),'Census match'!E862=\"\"),\"No Census match\",'Census match'!E862)","v":""},{"$f":"'Census match'!J862","v":""},{"$f":"IF($D863=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D863,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D863=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D863,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C862=\"\",D863=\"\"),\"\",'Facility data'!C862)","v":""},{"$f":"IF(ISNUMBER($G863),IF($G863<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G863)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G863)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),('Cost models'!$F$4+'Cost models'!$E$4*$G863)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),IF($G863<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G863)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G863)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),IF($G863<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G863)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G863)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),_xlfn.IFS(AND($G863<='Cost models'!$C$7,$G863>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G863)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G863<='Cost models'!$C$7,$G863<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G863)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G863>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G863)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),IF($G863<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G863)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G863)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),_xlfn.IFS($G863<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G863)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G863>'Cost models'!$C$9,$G863<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G863)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G863>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G863)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G863),IF($G863<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G863)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G863)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B863=\"\",\"\",IF(ISNUMBER('Facility data'!D862),'Facility data'!D862,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D863)*ISNUMBER('Facility data'!$C862))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D863,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D863,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D863,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W863=\"\",\"\",W863=1,\"Low impact\",W863=2,\"Mid-range impact\",W863=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U863=\"\",\"\",U863<0.01,1,AND(U863>=0.01,U863<=0.02),2,U863>0.02,3)","v":""},null,{"$f":"IF(T863=\"\",\"\",T863/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ863)+(0.0062454442*$Y863)+(-0.0005191748*($AQ863*$Y863))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ863)+(0.0062454442*$Y863)+(-0.0005191748*($AQ863*$Y863))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ863)+(0.0062454442*$Y863)+(-0.0005191748*($AQ863*$Y863))),\"\")","v":""},{"$f":"_xlfn.IFS(Z863=\"\",\"\",Z863<1.5,\"Weak\",AND(Z863>=1.5,Z863<=2.5),\"Mid-Range\",Z863>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z863=\"\",\"\",Z863<1.5,1,AND(Z863>=1.5,Z863<=2.5),2,Z863>2.5,3)","v":""},null,{"$f":"IF(OR(W863=\"\",AB863=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB863,W863))","v":""},{"$f":"_xlfn.IFS(AD863=\"\",\"\",AD863=\"Impact Not Likely to be Substantial\",1,AD863=\"Impact Unclear\",2,AD863=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D863=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D863,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG863=\"\",\"\",IF(AG863>National_B_tables[Column3]*1.25,3,IF(AG863<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D863=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D863,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D863,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI863=\"\",\"\",IF(AI863>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI863<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D863=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D863,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D863,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK863=\"\",\"\",IF(AK863>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK863<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D863=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D863,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D863,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM863=\"\",\"\",IF(AM863>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM863<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D863=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D863,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D863,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D863,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D863=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D863,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ863=\"\",\"\",IF(AQ863<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ863>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS863=\"\",\"\",AS863<1.5,\"High impact\",AS863>2.5,\"Low impact\",AND(AS863>=1.5,AS863<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS863=\"\",\"\",AS863>2.5,1,AND(AS863>=1.5,AS863<=2.5),2,AS863<1.5,3)","v":""},null,{"$f":"IF(B863=\"\",\"\",IF(OR(AE863=\"\",AT863=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE863,AU863)))","v":""}]
[{"$f":"IF('Census match'!A863=\"\",\"\",'Census match'!A863)","v":""},{"$f":"IF('Census match'!B863=\"\",\"\",'Census match'!B863)","v":""},{"$f":"IF(AND(NOT(A864=\"\"),'Census match'!E863=\"\"),\"No Census match\",'Census match'!E863)","v":""},{"$f":"'Census match'!J863","v":""},{"$f":"IF($D864=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D864,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D864=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D864,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C863=\"\",D864=\"\"),\"\",'Facility data'!C863)","v":""},{"$f":"IF(ISNUMBER($G864),IF($G864<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G864)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G864)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),('Cost models'!$F$4+'Cost models'!$E$4*$G864)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),IF($G864<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G864)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G864)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),IF($G864<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G864)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G864)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),_xlfn.IFS(AND($G864<='Cost models'!$C$7,$G864>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G864)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G864<='Cost models'!$C$7,$G864<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G864)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G864>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G864)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),IF($G864<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G864)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G864)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),_xlfn.IFS($G864<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G864)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G864>'Cost models'!$C$9,$G864<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G864)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G864>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G864)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G864),IF($G864<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G864)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G864)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B864=\"\",\"\",IF(ISNUMBER('Facility data'!D863),'Facility data'!D863,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D864)*ISNUMBER('Facility data'!$C863))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D864,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D864,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D864,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W864=\"\",\"\",W864=1,\"Low impact\",W864=2,\"Mid-range impact\",W864=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U864=\"\",\"\",U864<0.01,1,AND(U864>=0.01,U864<=0.02),2,U864>0.02,3)","v":""},null,{"$f":"IF(T864=\"\",\"\",T864/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ864)+(0.0062454442*$Y864)+(-0.0005191748*($AQ864*$Y864))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ864)+(0.0062454442*$Y864)+(-0.0005191748*($AQ864*$Y864))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ864)+(0.0062454442*$Y864)+(-0.0005191748*($AQ864*$Y864))),\"\")","v":""},{"$f":"_xlfn.IFS(Z864=\"\",\"\",Z864<1.5,\"Weak\",AND(Z864>=1.5,Z864<=2.5),\"Mid-Range\",Z864>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z864=\"\",\"\",Z864<1.5,1,AND(Z864>=1.5,Z864<=2.5),2,Z864>2.5,3)","v":""},null,{"$f":"IF(OR(W864=\"\",AB864=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB864,W864))","v":""},{"$f":"_xlfn.IFS(AD864=\"\",\"\",AD864=\"Impact Not Likely to be Substantial\",1,AD864=\"Impact Unclear\",2,AD864=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D864=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D864,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG864=\"\",\"\",IF(AG864>National_B_tables[Column3]*1.25,3,IF(AG864<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D864=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D864,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D864,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI864=\"\",\"\",IF(AI864>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI864<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D864=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D864,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D864,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK864=\"\",\"\",IF(AK864>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK864<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D864=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D864,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D864,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM864=\"\",\"\",IF(AM864>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM864<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D864=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D864,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D864,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D864,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D864=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D864,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ864=\"\",\"\",IF(AQ864<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ864>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS864=\"\",\"\",AS864<1.5,\"High impact\",AS864>2.5,\"Low impact\",AND(AS864>=1.5,AS864<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS864=\"\",\"\",AS864>2.5,1,AND(AS864>=1.5,AS864<=2.5),2,AS864<1.5,3)","v":""},null,{"$f":"IF(B864=\"\",\"\",IF(OR(AE864=\"\",AT864=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE864,AU864)))","v":""}]
[{"$f":"IF('Census match'!A864=\"\",\"\",'Census match'!A864)","v":""},{"$f":"IF('Census match'!B864=\"\",\"\",'Census match'!B864)","v":""},{"$f":"IF(AND(NOT(A865=\"\"),'Census match'!E864=\"\"),\"No Census match\",'Census match'!E864)","v":""},{"$f":"'Census match'!J864","v":""},{"$f":"IF($D865=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D865,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D865=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D865,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C864=\"\",D865=\"\"),\"\",'Facility data'!C864)","v":""},{"$f":"IF(ISNUMBER($G865),IF($G865<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G865)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G865)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),('Cost models'!$F$4+'Cost models'!$E$4*$G865)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),IF($G865<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G865)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G865)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),IF($G865<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G865)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G865)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),_xlfn.IFS(AND($G865<='Cost models'!$C$7,$G865>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G865)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G865<='Cost models'!$C$7,$G865<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G865)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G865>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G865)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),IF($G865<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G865)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G865)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),_xlfn.IFS($G865<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G865)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G865>'Cost models'!$C$9,$G865<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G865)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G865>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G865)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G865),IF($G865<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G865)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G865)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B865=\"\",\"\",IF(ISNUMBER('Facility data'!D864),'Facility data'!D864,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D865)*ISNUMBER('Facility data'!$C864))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D865,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D865,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D865,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W865=\"\",\"\",W865=1,\"Low impact\",W865=2,\"Mid-range impact\",W865=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U865=\"\",\"\",U865<0.01,1,AND(U865>=0.01,U865<=0.02),2,U865>0.02,3)","v":""},null,{"$f":"IF(T865=\"\",\"\",T865/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ865)+(0.0062454442*$Y865)+(-0.0005191748*($AQ865*$Y865))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ865)+(0.0062454442*$Y865)+(-0.0005191748*($AQ865*$Y865))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ865)+(0.0062454442*$Y865)+(-0.0005191748*($AQ865*$Y865))),\"\")","v":""},{"$f":"_xlfn.IFS(Z865=\"\",\"\",Z865<1.5,\"Weak\",AND(Z865>=1.5,Z865<=2.5),\"Mid-Range\",Z865>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z865=\"\",\"\",Z865<1.5,1,AND(Z865>=1.5,Z865<=2.5),2,Z865>2.5,3)","v":""},null,{"$f":"IF(OR(W865=\"\",AB865=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB865,W865))","v":""},{"$f":"_xlfn.IFS(AD865=\"\",\"\",AD865=\"Impact Not Likely to be Substantial\",1,AD865=\"Impact Unclear\",2,AD865=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D865=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D865,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG865=\"\",\"\",IF(AG865>National_B_tables[Column3]*1.25,3,IF(AG865<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D865=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D865,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D865,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI865=\"\",\"\",IF(AI865>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI865<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D865=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D865,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D865,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK865=\"\",\"\",IF(AK865>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK865<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D865=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D865,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D865,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM865=\"\",\"\",IF(AM865>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM865<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D865=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D865,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D865,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D865,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D865=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D865,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ865=\"\",\"\",IF(AQ865<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ865>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS865=\"\",\"\",AS865<1.5,\"High impact\",AS865>2.5,\"Low impact\",AND(AS865>=1.5,AS865<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS865=\"\",\"\",AS865>2.5,1,AND(AS865>=1.5,AS865<=2.5),2,AS865<1.5,3)","v":""},null,{"$f":"IF(B865=\"\",\"\",IF(OR(AE865=\"\",AT865=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE865,AU865)))","v":""}]
[{"$f":"IF('Census match'!A865=\"\",\"\",'Census match'!A865)","v":""},{"$f":"IF('Census match'!B865=\"\",\"\",'Census match'!B865)","v":""},{"$f":"IF(AND(NOT(A866=\"\"),'Census match'!E865=\"\"),\"No Census match\",'Census match'!E865)","v":""},{"$f":"'Census match'!J865","v":""},{"$f":"IF($D866=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D866,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D866=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D866,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C865=\"\",D866=\"\"),\"\",'Facility data'!C865)","v":""},{"$f":"IF(ISNUMBER($G866),IF($G866<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G866)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G866)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),('Cost models'!$F$4+'Cost models'!$E$4*$G866)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),IF($G866<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G866)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G866)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),IF($G866<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G866)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G866)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),_xlfn.IFS(AND($G866<='Cost models'!$C$7,$G866>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G866)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G866<='Cost models'!$C$7,$G866<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G866)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G866>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G866)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),IF($G866<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G866)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G866)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),_xlfn.IFS($G866<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G866)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G866>'Cost models'!$C$9,$G866<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G866)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G866>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G866)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G866),IF($G866<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G866)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G866)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B866=\"\",\"\",IF(ISNUMBER('Facility data'!D865),'Facility data'!D865,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D866)*ISNUMBER('Facility data'!$C865))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D866,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D866,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D866,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W866=\"\",\"\",W866=1,\"Low impact\",W866=2,\"Mid-range impact\",W866=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U866=\"\",\"\",U866<0.01,1,AND(U866>=0.01,U866<=0.02),2,U866>0.02,3)","v":""},null,{"$f":"IF(T866=\"\",\"\",T866/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ866)+(0.0062454442*$Y866)+(-0.0005191748*($AQ866*$Y866))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ866)+(0.0062454442*$Y866)+(-0.0005191748*($AQ866*$Y866))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ866)+(0.0062454442*$Y866)+(-0.0005191748*($AQ866*$Y866))),\"\")","v":""},{"$f":"_xlfn.IFS(Z866=\"\",\"\",Z866<1.5,\"Weak\",AND(Z866>=1.5,Z866<=2.5),\"Mid-Range\",Z866>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z866=\"\",\"\",Z866<1.5,1,AND(Z866>=1.5,Z866<=2.5),2,Z866>2.5,3)","v":""},null,{"$f":"IF(OR(W866=\"\",AB866=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB866,W866))","v":""},{"$f":"_xlfn.IFS(AD866=\"\",\"\",AD866=\"Impact Not Likely to be Substantial\",1,AD866=\"Impact Unclear\",2,AD866=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D866=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D866,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG866=\"\",\"\",IF(AG866>National_B_tables[Column3]*1.25,3,IF(AG866<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D866=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D866,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D866,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI866=\"\",\"\",IF(AI866>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI866<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D866=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D866,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D866,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK866=\"\",\"\",IF(AK866>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK866<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D866=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D866,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D866,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM866=\"\",\"\",IF(AM866>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM866<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D866=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D866,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D866,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D866,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D866=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D866,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ866=\"\",\"\",IF(AQ866<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ866>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS866=\"\",\"\",AS866<1.5,\"High impact\",AS866>2.5,\"Low impact\",AND(AS866>=1.5,AS866<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS866=\"\",\"\",AS866>2.5,1,AND(AS866>=1.5,AS866<=2.5),2,AS866<1.5,3)","v":""},null,{"$f":"IF(B866=\"\",\"\",IF(OR(AE866=\"\",AT866=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE866,AU866)))","v":""}]
[{"$f":"IF('Census match'!A866=\"\",\"\",'Census match'!A866)","v":""},{"$f":"IF('Census match'!B866=\"\",\"\",'Census match'!B866)","v":""},{"$f":"IF(AND(NOT(A867=\"\"),'Census match'!E866=\"\"),\"No Census match\",'Census match'!E866)","v":""},{"$f":"'Census match'!J866","v":""},{"$f":"IF($D867=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D867,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D867=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D867,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C866=\"\",D867=\"\"),\"\",'Facility data'!C866)","v":""},{"$f":"IF(ISNUMBER($G867),IF($G867<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G867)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G867)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),('Cost models'!$F$4+'Cost models'!$E$4*$G867)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),IF($G867<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G867)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G867)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),IF($G867<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G867)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G867)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),_xlfn.IFS(AND($G867<='Cost models'!$C$7,$G867>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G867)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G867<='Cost models'!$C$7,$G867<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G867)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G867>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G867)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),IF($G867<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G867)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G867)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),_xlfn.IFS($G867<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G867)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G867>'Cost models'!$C$9,$G867<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G867)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G867>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G867)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G867),IF($G867<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G867)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G867)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B867=\"\",\"\",IF(ISNUMBER('Facility data'!D866),'Facility data'!D866,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D867)*ISNUMBER('Facility data'!$C866))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D867,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D867,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D867,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W867=\"\",\"\",W867=1,\"Low impact\",W867=2,\"Mid-range impact\",W867=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U867=\"\",\"\",U867<0.01,1,AND(U867>=0.01,U867<=0.02),2,U867>0.02,3)","v":""},null,{"$f":"IF(T867=\"\",\"\",T867/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ867)+(0.0062454442*$Y867)+(-0.0005191748*($AQ867*$Y867))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ867)+(0.0062454442*$Y867)+(-0.0005191748*($AQ867*$Y867))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ867)+(0.0062454442*$Y867)+(-0.0005191748*($AQ867*$Y867))),\"\")","v":""},{"$f":"_xlfn.IFS(Z867=\"\",\"\",Z867<1.5,\"Weak\",AND(Z867>=1.5,Z867<=2.5),\"Mid-Range\",Z867>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z867=\"\",\"\",Z867<1.5,1,AND(Z867>=1.5,Z867<=2.5),2,Z867>2.5,3)","v":""},null,{"$f":"IF(OR(W867=\"\",AB867=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB867,W867))","v":""},{"$f":"_xlfn.IFS(AD867=\"\",\"\",AD867=\"Impact Not Likely to be Substantial\",1,AD867=\"Impact Unclear\",2,AD867=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D867=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D867,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG867=\"\",\"\",IF(AG867>National_B_tables[Column3]*1.25,3,IF(AG867<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D867=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D867,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D867,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI867=\"\",\"\",IF(AI867>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI867<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D867=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D867,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D867,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK867=\"\",\"\",IF(AK867>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK867<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D867=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D867,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D867,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM867=\"\",\"\",IF(AM867>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM867<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D867=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D867,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D867,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D867,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D867=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D867,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ867=\"\",\"\",IF(AQ867<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ867>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS867=\"\",\"\",AS867<1.5,\"High impact\",AS867>2.5,\"Low impact\",AND(AS867>=1.5,AS867<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS867=\"\",\"\",AS867>2.5,1,AND(AS867>=1.5,AS867<=2.5),2,AS867<1.5,3)","v":""},null,{"$f":"IF(B867=\"\",\"\",IF(OR(AE867=\"\",AT867=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE867,AU867)))","v":""}]
[{"$f":"IF('Census match'!A867=\"\",\"\",'Census match'!A867)","v":""},{"$f":"IF('Census match'!B867=\"\",\"\",'Census match'!B867)","v":""},{"$f":"IF(AND(NOT(A868=\"\"),'Census match'!E867=\"\"),\"No Census match\",'Census match'!E867)","v":""},{"$f":"'Census match'!J867","v":""},{"$f":"IF($D868=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D868,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D868=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D868,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C867=\"\",D868=\"\"),\"\",'Facility data'!C867)","v":""},{"$f":"IF(ISNUMBER($G868),IF($G868<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G868)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G868)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),('Cost models'!$F$4+'Cost models'!$E$4*$G868)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),IF($G868<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G868)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G868)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),IF($G868<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G868)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G868)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),_xlfn.IFS(AND($G868<='Cost models'!$C$7,$G868>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G868)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G868<='Cost models'!$C$7,$G868<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G868)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G868>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G868)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),IF($G868<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G868)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G868)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),_xlfn.IFS($G868<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G868)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G868>'Cost models'!$C$9,$G868<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G868)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G868>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G868)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G868),IF($G868<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G868)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G868)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B868=\"\",\"\",IF(ISNUMBER('Facility data'!D867),'Facility data'!D867,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D868)*ISNUMBER('Facility data'!$C867))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D868,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D868,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D868,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W868=\"\",\"\",W868=1,\"Low impact\",W868=2,\"Mid-range impact\",W868=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U868=\"\",\"\",U868<0.01,1,AND(U868>=0.01,U868<=0.02),2,U868>0.02,3)","v":""},null,{"$f":"IF(T868=\"\",\"\",T868/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ868)+(0.0062454442*$Y868)+(-0.0005191748*($AQ868*$Y868))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ868)+(0.0062454442*$Y868)+(-0.0005191748*($AQ868*$Y868))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ868)+(0.0062454442*$Y868)+(-0.0005191748*($AQ868*$Y868))),\"\")","v":""},{"$f":"_xlfn.IFS(Z868=\"\",\"\",Z868<1.5,\"Weak\",AND(Z868>=1.5,Z868<=2.5),\"Mid-Range\",Z868>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z868=\"\",\"\",Z868<1.5,1,AND(Z868>=1.5,Z868<=2.5),2,Z868>2.5,3)","v":""},null,{"$f":"IF(OR(W868=\"\",AB868=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB868,W868))","v":""},{"$f":"_xlfn.IFS(AD868=\"\",\"\",AD868=\"Impact Not Likely to be Substantial\",1,AD868=\"Impact Unclear\",2,AD868=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D868=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D868,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG868=\"\",\"\",IF(AG868>National_B_tables[Column3]*1.25,3,IF(AG868<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D868=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D868,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D868,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI868=\"\",\"\",IF(AI868>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI868<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D868=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D868,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D868,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK868=\"\",\"\",IF(AK868>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK868<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D868=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D868,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D868,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM868=\"\",\"\",IF(AM868>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM868<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D868=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D868,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D868,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D868,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D868=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D868,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ868=\"\",\"\",IF(AQ868<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ868>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS868=\"\",\"\",AS868<1.5,\"High impact\",AS868>2.5,\"Low impact\",AND(AS868>=1.5,AS868<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS868=\"\",\"\",AS868>2.5,1,AND(AS868>=1.5,AS868<=2.5),2,AS868<1.5,3)","v":""},null,{"$f":"IF(B868=\"\",\"\",IF(OR(AE868=\"\",AT868=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE868,AU868)))","v":""}]
[{"$f":"IF('Census match'!A868=\"\",\"\",'Census match'!A868)","v":""},{"$f":"IF('Census match'!B868=\"\",\"\",'Census match'!B868)","v":""},{"$f":"IF(AND(NOT(A869=\"\"),'Census match'!E868=\"\"),\"No Census match\",'Census match'!E868)","v":""},{"$f":"'Census match'!J868","v":""},{"$f":"IF($D869=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D869,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D869=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D869,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C868=\"\",D869=\"\"),\"\",'Facility data'!C868)","v":""},{"$f":"IF(ISNUMBER($G869),IF($G869<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G869)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G869)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),('Cost models'!$F$4+'Cost models'!$E$4*$G869)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),IF($G869<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G869)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G869)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),IF($G869<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G869)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G869)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),_xlfn.IFS(AND($G869<='Cost models'!$C$7,$G869>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G869)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G869<='Cost models'!$C$7,$G869<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G869)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G869>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G869)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),IF($G869<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G869)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G869)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),_xlfn.IFS($G869<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G869)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G869>'Cost models'!$C$9,$G869<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G869)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G869>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G869)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G869),IF($G869<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G869)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G869)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B869=\"\",\"\",IF(ISNUMBER('Facility data'!D868),'Facility data'!D868,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D869)*ISNUMBER('Facility data'!$C868))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D869,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D869,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D869,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W869=\"\",\"\",W869=1,\"Low impact\",W869=2,\"Mid-range impact\",W869=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U869=\"\",\"\",U869<0.01,1,AND(U869>=0.01,U869<=0.02),2,U869>0.02,3)","v":""},null,{"$f":"IF(T869=\"\",\"\",T869/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ869)+(0.0062454442*$Y869)+(-0.0005191748*($AQ869*$Y869))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ869)+(0.0062454442*$Y869)+(-0.0005191748*($AQ869*$Y869))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ869)+(0.0062454442*$Y869)+(-0.0005191748*($AQ869*$Y869))),\"\")","v":""},{"$f":"_xlfn.IFS(Z869=\"\",\"\",Z869<1.5,\"Weak\",AND(Z869>=1.5,Z869<=2.5),\"Mid-Range\",Z869>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z869=\"\",\"\",Z869<1.5,1,AND(Z869>=1.5,Z869<=2.5),2,Z869>2.5,3)","v":""},null,{"$f":"IF(OR(W869=\"\",AB869=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB869,W869))","v":""},{"$f":"_xlfn.IFS(AD869=\"\",\"\",AD869=\"Impact Not Likely to be Substantial\",1,AD869=\"Impact Unclear\",2,AD869=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D869=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D869,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG869=\"\",\"\",IF(AG869>National_B_tables[Column3]*1.25,3,IF(AG869<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D869=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D869,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D869,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI869=\"\",\"\",IF(AI869>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI869<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D869=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D869,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D869,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK869=\"\",\"\",IF(AK869>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK869<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D869=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D869,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D869,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM869=\"\",\"\",IF(AM869>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM869<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D869=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D869,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D869,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D869,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D869=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D869,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ869=\"\",\"\",IF(AQ869<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ869>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS869=\"\",\"\",AS869<1.5,\"High impact\",AS869>2.5,\"Low impact\",AND(AS869>=1.5,AS869<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS869=\"\",\"\",AS869>2.5,1,AND(AS869>=1.5,AS869<=2.5),2,AS869<1.5,3)","v":""},null,{"$f":"IF(B869=\"\",\"\",IF(OR(AE869=\"\",AT869=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE869,AU869)))","v":""}]
[{"$f":"IF('Census match'!A869=\"\",\"\",'Census match'!A869)","v":""},{"$f":"IF('Census match'!B869=\"\",\"\",'Census match'!B869)","v":""},{"$f":"IF(AND(NOT(A870=\"\"),'Census match'!E869=\"\"),\"No Census match\",'Census match'!E869)","v":""},{"$f":"'Census match'!J869","v":""},{"$f":"IF($D870=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D870,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D870=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D870,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C869=\"\",D870=\"\"),\"\",'Facility data'!C869)","v":""},{"$f":"IF(ISNUMBER($G870),IF($G870<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G870)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G870)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),('Cost models'!$F$4+'Cost models'!$E$4*$G870)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),IF($G870<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G870)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G870)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),IF($G870<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G870)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G870)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),_xlfn.IFS(AND($G870<='Cost models'!$C$7,$G870>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G870)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G870<='Cost models'!$C$7,$G870<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G870)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G870>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G870)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),IF($G870<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G870)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G870)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),_xlfn.IFS($G870<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G870)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G870>'Cost models'!$C$9,$G870<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G870)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G870>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G870)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G870),IF($G870<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G870)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G870)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B870=\"\",\"\",IF(ISNUMBER('Facility data'!D869),'Facility data'!D869,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D870)*ISNUMBER('Facility data'!$C869))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D870,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D870,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D870,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W870=\"\",\"\",W870=1,\"Low impact\",W870=2,\"Mid-range impact\",W870=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U870=\"\",\"\",U870<0.01,1,AND(U870>=0.01,U870<=0.02),2,U870>0.02,3)","v":""},null,{"$f":"IF(T870=\"\",\"\",T870/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ870)+(0.0062454442*$Y870)+(-0.0005191748*($AQ870*$Y870))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ870)+(0.0062454442*$Y870)+(-0.0005191748*($AQ870*$Y870))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ870)+(0.0062454442*$Y870)+(-0.0005191748*($AQ870*$Y870))),\"\")","v":""},{"$f":"_xlfn.IFS(Z870=\"\",\"\",Z870<1.5,\"Weak\",AND(Z870>=1.5,Z870<=2.5),\"Mid-Range\",Z870>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z870=\"\",\"\",Z870<1.5,1,AND(Z870>=1.5,Z870<=2.5),2,Z870>2.5,3)","v":""},null,{"$f":"IF(OR(W870=\"\",AB870=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB870,W870))","v":""},{"$f":"_xlfn.IFS(AD870=\"\",\"\",AD870=\"Impact Not Likely to be Substantial\",1,AD870=\"Impact Unclear\",2,AD870=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D870=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D870,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG870=\"\",\"\",IF(AG870>National_B_tables[Column3]*1.25,3,IF(AG870<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D870=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D870,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D870,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI870=\"\",\"\",IF(AI870>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI870<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D870=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D870,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D870,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK870=\"\",\"\",IF(AK870>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK870<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D870=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D870,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D870,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM870=\"\",\"\",IF(AM870>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM870<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D870=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D870,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D870,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D870,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D870=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D870,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ870=\"\",\"\",IF(AQ870<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ870>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS870=\"\",\"\",AS870<1.5,\"High impact\",AS870>2.5,\"Low impact\",AND(AS870>=1.5,AS870<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS870=\"\",\"\",AS870>2.5,1,AND(AS870>=1.5,AS870<=2.5),2,AS870<1.5,3)","v":""},null,{"$f":"IF(B870=\"\",\"\",IF(OR(AE870=\"\",AT870=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE870,AU870)))","v":""}]
[{"$f":"IF('Census match'!A870=\"\",\"\",'Census match'!A870)","v":""},{"$f":"IF('Census match'!B870=\"\",\"\",'Census match'!B870)","v":""},{"$f":"IF(AND(NOT(A871=\"\"),'Census match'!E870=\"\"),\"No Census match\",'Census match'!E870)","v":""},{"$f":"'Census match'!J870","v":""},{"$f":"IF($D871=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D871,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D871=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D871,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C870=\"\",D871=\"\"),\"\",'Facility data'!C870)","v":""},{"$f":"IF(ISNUMBER($G871),IF($G871<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G871)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G871)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),('Cost models'!$F$4+'Cost models'!$E$4*$G871)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),IF($G871<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G871)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G871)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),IF($G871<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G871)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G871)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),_xlfn.IFS(AND($G871<='Cost models'!$C$7,$G871>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G871)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G871<='Cost models'!$C$7,$G871<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G871)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G871>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G871)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),IF($G871<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G871)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G871)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),_xlfn.IFS($G871<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G871)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G871>'Cost models'!$C$9,$G871<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G871)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G871>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G871)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G871),IF($G871<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G871)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G871)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B871=\"\",\"\",IF(ISNUMBER('Facility data'!D870),'Facility data'!D870,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D871)*ISNUMBER('Facility data'!$C870))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D871,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D871,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D871,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W871=\"\",\"\",W871=1,\"Low impact\",W871=2,\"Mid-range impact\",W871=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U871=\"\",\"\",U871<0.01,1,AND(U871>=0.01,U871<=0.02),2,U871>0.02,3)","v":""},null,{"$f":"IF(T871=\"\",\"\",T871/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ871)+(0.0062454442*$Y871)+(-0.0005191748*($AQ871*$Y871))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ871)+(0.0062454442*$Y871)+(-0.0005191748*($AQ871*$Y871))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ871)+(0.0062454442*$Y871)+(-0.0005191748*($AQ871*$Y871))),\"\")","v":""},{"$f":"_xlfn.IFS(Z871=\"\",\"\",Z871<1.5,\"Weak\",AND(Z871>=1.5,Z871<=2.5),\"Mid-Range\",Z871>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z871=\"\",\"\",Z871<1.5,1,AND(Z871>=1.5,Z871<=2.5),2,Z871>2.5,3)","v":""},null,{"$f":"IF(OR(W871=\"\",AB871=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB871,W871))","v":""},{"$f":"_xlfn.IFS(AD871=\"\",\"\",AD871=\"Impact Not Likely to be Substantial\",1,AD871=\"Impact Unclear\",2,AD871=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D871=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D871,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG871=\"\",\"\",IF(AG871>National_B_tables[Column3]*1.25,3,IF(AG871<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D871=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D871,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D871,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI871=\"\",\"\",IF(AI871>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI871<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D871=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D871,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D871,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK871=\"\",\"\",IF(AK871>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK871<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D871=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D871,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D871,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM871=\"\",\"\",IF(AM871>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM871<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D871=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D871,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D871,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D871,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D871=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D871,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ871=\"\",\"\",IF(AQ871<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ871>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS871=\"\",\"\",AS871<1.5,\"High impact\",AS871>2.5,\"Low impact\",AND(AS871>=1.5,AS871<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS871=\"\",\"\",AS871>2.5,1,AND(AS871>=1.5,AS871<=2.5),2,AS871<1.5,3)","v":""},null,{"$f":"IF(B871=\"\",\"\",IF(OR(AE871=\"\",AT871=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE871,AU871)))","v":""}]
[{"$f":"IF('Census match'!A871=\"\",\"\",'Census match'!A871)","v":""},{"$f":"IF('Census match'!B871=\"\",\"\",'Census match'!B871)","v":""},{"$f":"IF(AND(NOT(A872=\"\"),'Census match'!E871=\"\"),\"No Census match\",'Census match'!E871)","v":""},{"$f":"'Census match'!J871","v":""},{"$f":"IF($D872=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D872,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D872=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D872,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C871=\"\",D872=\"\"),\"\",'Facility data'!C871)","v":""},{"$f":"IF(ISNUMBER($G872),IF($G872<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G872)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G872)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),('Cost models'!$F$4+'Cost models'!$E$4*$G872)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),IF($G872<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G872)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G872)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),IF($G872<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G872)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G872)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),_xlfn.IFS(AND($G872<='Cost models'!$C$7,$G872>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G872)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G872<='Cost models'!$C$7,$G872<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G872)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G872>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G872)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),IF($G872<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G872)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G872)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),_xlfn.IFS($G872<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G872)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G872>'Cost models'!$C$9,$G872<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G872)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G872>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G872)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G872),IF($G872<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G872)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G872)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B872=\"\",\"\",IF(ISNUMBER('Facility data'!D871),'Facility data'!D871,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D872)*ISNUMBER('Facility data'!$C871))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D872,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D872,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D872,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W872=\"\",\"\",W872=1,\"Low impact\",W872=2,\"Mid-range impact\",W872=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U872=\"\",\"\",U872<0.01,1,AND(U872>=0.01,U872<=0.02),2,U872>0.02,3)","v":""},null,{"$f":"IF(T872=\"\",\"\",T872/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ872)+(0.0062454442*$Y872)+(-0.0005191748*($AQ872*$Y872))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ872)+(0.0062454442*$Y872)+(-0.0005191748*($AQ872*$Y872))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ872)+(0.0062454442*$Y872)+(-0.0005191748*($AQ872*$Y872))),\"\")","v":""},{"$f":"_xlfn.IFS(Z872=\"\",\"\",Z872<1.5,\"Weak\",AND(Z872>=1.5,Z872<=2.5),\"Mid-Range\",Z872>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z872=\"\",\"\",Z872<1.5,1,AND(Z872>=1.5,Z872<=2.5),2,Z872>2.5,3)","v":""},null,{"$f":"IF(OR(W872=\"\",AB872=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB872,W872))","v":""},{"$f":"_xlfn.IFS(AD872=\"\",\"\",AD872=\"Impact Not Likely to be Substantial\",1,AD872=\"Impact Unclear\",2,AD872=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D872=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D872,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG872=\"\",\"\",IF(AG872>National_B_tables[Column3]*1.25,3,IF(AG872<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D872=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D872,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D872,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI872=\"\",\"\",IF(AI872>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI872<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D872=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D872,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D872,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK872=\"\",\"\",IF(AK872>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK872<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D872=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D872,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D872,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM872=\"\",\"\",IF(AM872>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM872<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D872=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D872,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D872,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D872,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D872=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D872,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ872=\"\",\"\",IF(AQ872<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ872>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS872=\"\",\"\",AS872<1.5,\"High impact\",AS872>2.5,\"Low impact\",AND(AS872>=1.5,AS872<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS872=\"\",\"\",AS872>2.5,1,AND(AS872>=1.5,AS872<=2.5),2,AS872<1.5,3)","v":""},null,{"$f":"IF(B872=\"\",\"\",IF(OR(AE872=\"\",AT872=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE872,AU872)))","v":""}]
[{"$f":"IF('Census match'!A872=\"\",\"\",'Census match'!A872)","v":""},{"$f":"IF('Census match'!B872=\"\",\"\",'Census match'!B872)","v":""},{"$f":"IF(AND(NOT(A873=\"\"),'Census match'!E872=\"\"),\"No Census match\",'Census match'!E872)","v":""},{"$f":"'Census match'!J872","v":""},{"$f":"IF($D873=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D873,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D873=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D873,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C872=\"\",D873=\"\"),\"\",'Facility data'!C872)","v":""},{"$f":"IF(ISNUMBER($G873),IF($G873<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G873)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G873)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),('Cost models'!$F$4+'Cost models'!$E$4*$G873)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),IF($G873<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G873)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G873)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),IF($G873<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G873)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G873)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),_xlfn.IFS(AND($G873<='Cost models'!$C$7,$G873>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G873)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G873<='Cost models'!$C$7,$G873<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G873)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G873>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G873)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),IF($G873<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G873)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G873)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),_xlfn.IFS($G873<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G873)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G873>'Cost models'!$C$9,$G873<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G873)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G873>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G873)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G873),IF($G873<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G873)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G873)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B873=\"\",\"\",IF(ISNUMBER('Facility data'!D872),'Facility data'!D872,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D873)*ISNUMBER('Facility data'!$C872))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D873,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D873,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D873,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W873=\"\",\"\",W873=1,\"Low impact\",W873=2,\"Mid-range impact\",W873=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U873=\"\",\"\",U873<0.01,1,AND(U873>=0.01,U873<=0.02),2,U873>0.02,3)","v":""},null,{"$f":"IF(T873=\"\",\"\",T873/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ873)+(0.0062454442*$Y873)+(-0.0005191748*($AQ873*$Y873))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ873)+(0.0062454442*$Y873)+(-0.0005191748*($AQ873*$Y873))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ873)+(0.0062454442*$Y873)+(-0.0005191748*($AQ873*$Y873))),\"\")","v":""},{"$f":"_xlfn.IFS(Z873=\"\",\"\",Z873<1.5,\"Weak\",AND(Z873>=1.5,Z873<=2.5),\"Mid-Range\",Z873>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z873=\"\",\"\",Z873<1.5,1,AND(Z873>=1.5,Z873<=2.5),2,Z873>2.5,3)","v":""},null,{"$f":"IF(OR(W873=\"\",AB873=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB873,W873))","v":""},{"$f":"_xlfn.IFS(AD873=\"\",\"\",AD873=\"Impact Not Likely to be Substantial\",1,AD873=\"Impact Unclear\",2,AD873=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D873=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D873,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG873=\"\",\"\",IF(AG873>National_B_tables[Column3]*1.25,3,IF(AG873<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D873=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D873,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D873,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI873=\"\",\"\",IF(AI873>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI873<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D873=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D873,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D873,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK873=\"\",\"\",IF(AK873>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK873<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D873=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D873,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D873,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM873=\"\",\"\",IF(AM873>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM873<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D873=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D873,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D873,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D873,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D873=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D873,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ873=\"\",\"\",IF(AQ873<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ873>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS873=\"\",\"\",AS873<1.5,\"High impact\",AS873>2.5,\"Low impact\",AND(AS873>=1.5,AS873<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS873=\"\",\"\",AS873>2.5,1,AND(AS873>=1.5,AS873<=2.5),2,AS873<1.5,3)","v":""},null,{"$f":"IF(B873=\"\",\"\",IF(OR(AE873=\"\",AT873=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE873,AU873)))","v":""}]
[{"$f":"IF('Census match'!A873=\"\",\"\",'Census match'!A873)","v":""},{"$f":"IF('Census match'!B873=\"\",\"\",'Census match'!B873)","v":""},{"$f":"IF(AND(NOT(A874=\"\"),'Census match'!E873=\"\"),\"No Census match\",'Census match'!E873)","v":""},{"$f":"'Census match'!J873","v":""},{"$f":"IF($D874=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D874,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D874=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D874,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C873=\"\",D874=\"\"),\"\",'Facility data'!C873)","v":""},{"$f":"IF(ISNUMBER($G874),IF($G874<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G874)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G874)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),('Cost models'!$F$4+'Cost models'!$E$4*$G874)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),IF($G874<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G874)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G874)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),IF($G874<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G874)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G874)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),_xlfn.IFS(AND($G874<='Cost models'!$C$7,$G874>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G874)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G874<='Cost models'!$C$7,$G874<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G874)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G874>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G874)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),IF($G874<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G874)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G874)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),_xlfn.IFS($G874<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G874)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G874>'Cost models'!$C$9,$G874<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G874)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G874>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G874)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G874),IF($G874<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G874)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G874)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B874=\"\",\"\",IF(ISNUMBER('Facility data'!D873),'Facility data'!D873,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D874)*ISNUMBER('Facility data'!$C873))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D874,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D874,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D874,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W874=\"\",\"\",W874=1,\"Low impact\",W874=2,\"Mid-range impact\",W874=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U874=\"\",\"\",U874<0.01,1,AND(U874>=0.01,U874<=0.02),2,U874>0.02,3)","v":""},null,{"$f":"IF(T874=\"\",\"\",T874/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ874)+(0.0062454442*$Y874)+(-0.0005191748*($AQ874*$Y874))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ874)+(0.0062454442*$Y874)+(-0.0005191748*($AQ874*$Y874))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ874)+(0.0062454442*$Y874)+(-0.0005191748*($AQ874*$Y874))),\"\")","v":""},{"$f":"_xlfn.IFS(Z874=\"\",\"\",Z874<1.5,\"Weak\",AND(Z874>=1.5,Z874<=2.5),\"Mid-Range\",Z874>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z874=\"\",\"\",Z874<1.5,1,AND(Z874>=1.5,Z874<=2.5),2,Z874>2.5,3)","v":""},null,{"$f":"IF(OR(W874=\"\",AB874=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB874,W874))","v":""},{"$f":"_xlfn.IFS(AD874=\"\",\"\",AD874=\"Impact Not Likely to be Substantial\",1,AD874=\"Impact Unclear\",2,AD874=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D874=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D874,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG874=\"\",\"\",IF(AG874>National_B_tables[Column3]*1.25,3,IF(AG874<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D874=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D874,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D874,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI874=\"\",\"\",IF(AI874>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI874<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D874=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D874,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D874,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK874=\"\",\"\",IF(AK874>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK874<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D874=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D874,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D874,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM874=\"\",\"\",IF(AM874>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM874<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D874=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D874,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D874,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D874,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D874=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D874,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ874=\"\",\"\",IF(AQ874<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ874>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS874=\"\",\"\",AS874<1.5,\"High impact\",AS874>2.5,\"Low impact\",AND(AS874>=1.5,AS874<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS874=\"\",\"\",AS874>2.5,1,AND(AS874>=1.5,AS874<=2.5),2,AS874<1.5,3)","v":""},null,{"$f":"IF(B874=\"\",\"\",IF(OR(AE874=\"\",AT874=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE874,AU874)))","v":""}]
[{"$f":"IF('Census match'!A874=\"\",\"\",'Census match'!A874)","v":""},{"$f":"IF('Census match'!B874=\"\",\"\",'Census match'!B874)","v":""},{"$f":"IF(AND(NOT(A875=\"\"),'Census match'!E874=\"\"),\"No Census match\",'Census match'!E874)","v":""},{"$f":"'Census match'!J874","v":""},{"$f":"IF($D875=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D875,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D875=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D875,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C874=\"\",D875=\"\"),\"\",'Facility data'!C874)","v":""},{"$f":"IF(ISNUMBER($G875),IF($G875<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G875)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G875)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),('Cost models'!$F$4+'Cost models'!$E$4*$G875)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),IF($G875<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G875)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G875)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),IF($G875<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G875)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G875)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),_xlfn.IFS(AND($G875<='Cost models'!$C$7,$G875>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G875)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G875<='Cost models'!$C$7,$G875<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G875)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G875>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G875)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),IF($G875<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G875)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G875)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),_xlfn.IFS($G875<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G875)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G875>'Cost models'!$C$9,$G875<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G875)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G875>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G875)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G875),IF($G875<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G875)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G875)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B875=\"\",\"\",IF(ISNUMBER('Facility data'!D874),'Facility data'!D874,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D875)*ISNUMBER('Facility data'!$C874))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D875,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D875,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D875,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W875=\"\",\"\",W875=1,\"Low impact\",W875=2,\"Mid-range impact\",W875=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U875=\"\",\"\",U875<0.01,1,AND(U875>=0.01,U875<=0.02),2,U875>0.02,3)","v":""},null,{"$f":"IF(T875=\"\",\"\",T875/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ875)+(0.0062454442*$Y875)+(-0.0005191748*($AQ875*$Y875))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ875)+(0.0062454442*$Y875)+(-0.0005191748*($AQ875*$Y875))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ875)+(0.0062454442*$Y875)+(-0.0005191748*($AQ875*$Y875))),\"\")","v":""},{"$f":"_xlfn.IFS(Z875=\"\",\"\",Z875<1.5,\"Weak\",AND(Z875>=1.5,Z875<=2.5),\"Mid-Range\",Z875>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z875=\"\",\"\",Z875<1.5,1,AND(Z875>=1.5,Z875<=2.5),2,Z875>2.5,3)","v":""},null,{"$f":"IF(OR(W875=\"\",AB875=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB875,W875))","v":""},{"$f":"_xlfn.IFS(AD875=\"\",\"\",AD875=\"Impact Not Likely to be Substantial\",1,AD875=\"Impact Unclear\",2,AD875=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D875=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D875,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG875=\"\",\"\",IF(AG875>National_B_tables[Column3]*1.25,3,IF(AG875<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D875=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D875,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D875,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI875=\"\",\"\",IF(AI875>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI875<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D875=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D875,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D875,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK875=\"\",\"\",IF(AK875>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK875<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D875=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D875,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D875,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM875=\"\",\"\",IF(AM875>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM875<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D875=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D875,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D875,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D875,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D875=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D875,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ875=\"\",\"\",IF(AQ875<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ875>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS875=\"\",\"\",AS875<1.5,\"High impact\",AS875>2.5,\"Low impact\",AND(AS875>=1.5,AS875<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS875=\"\",\"\",AS875>2.5,1,AND(AS875>=1.5,AS875<=2.5),2,AS875<1.5,3)","v":""},null,{"$f":"IF(B875=\"\",\"\",IF(OR(AE875=\"\",AT875=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE875,AU875)))","v":""}]
[{"$f":"IF('Census match'!A875=\"\",\"\",'Census match'!A875)","v":""},{"$f":"IF('Census match'!B875=\"\",\"\",'Census match'!B875)","v":""},{"$f":"IF(AND(NOT(A876=\"\"),'Census match'!E875=\"\"),\"No Census match\",'Census match'!E875)","v":""},{"$f":"'Census match'!J875","v":""},{"$f":"IF($D876=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D876,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D876=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D876,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C875=\"\",D876=\"\"),\"\",'Facility data'!C875)","v":""},{"$f":"IF(ISNUMBER($G876),IF($G876<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G876)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G876)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),('Cost models'!$F$4+'Cost models'!$E$4*$G876)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),IF($G876<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G876)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G876)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),IF($G876<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G876)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G876)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),_xlfn.IFS(AND($G876<='Cost models'!$C$7,$G876>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G876)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G876<='Cost models'!$C$7,$G876<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G876)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G876>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G876)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),IF($G876<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G876)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G876)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),_xlfn.IFS($G876<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G876)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G876>'Cost models'!$C$9,$G876<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G876)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G876>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G876)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G876),IF($G876<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G876)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G876)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B876=\"\",\"\",IF(ISNUMBER('Facility data'!D875),'Facility data'!D875,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D876)*ISNUMBER('Facility data'!$C875))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D876,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D876,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D876,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W876=\"\",\"\",W876=1,\"Low impact\",W876=2,\"Mid-range impact\",W876=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U876=\"\",\"\",U876<0.01,1,AND(U876>=0.01,U876<=0.02),2,U876>0.02,3)","v":""},null,{"$f":"IF(T876=\"\",\"\",T876/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ876)+(0.0062454442*$Y876)+(-0.0005191748*($AQ876*$Y876))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ876)+(0.0062454442*$Y876)+(-0.0005191748*($AQ876*$Y876))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ876)+(0.0062454442*$Y876)+(-0.0005191748*($AQ876*$Y876))),\"\")","v":""},{"$f":"_xlfn.IFS(Z876=\"\",\"\",Z876<1.5,\"Weak\",AND(Z876>=1.5,Z876<=2.5),\"Mid-Range\",Z876>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z876=\"\",\"\",Z876<1.5,1,AND(Z876>=1.5,Z876<=2.5),2,Z876>2.5,3)","v":""},null,{"$f":"IF(OR(W876=\"\",AB876=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB876,W876))","v":""},{"$f":"_xlfn.IFS(AD876=\"\",\"\",AD876=\"Impact Not Likely to be Substantial\",1,AD876=\"Impact Unclear\",2,AD876=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D876=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D876,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG876=\"\",\"\",IF(AG876>National_B_tables[Column3]*1.25,3,IF(AG876<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D876=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D876,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D876,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI876=\"\",\"\",IF(AI876>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI876<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D876=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D876,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D876,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK876=\"\",\"\",IF(AK876>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK876<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D876=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D876,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D876,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM876=\"\",\"\",IF(AM876>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM876<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D876=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D876,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D876,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D876,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D876=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D876,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ876=\"\",\"\",IF(AQ876<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ876>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS876=\"\",\"\",AS876<1.5,\"High impact\",AS876>2.5,\"Low impact\",AND(AS876>=1.5,AS876<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS876=\"\",\"\",AS876>2.5,1,AND(AS876>=1.5,AS876<=2.5),2,AS876<1.5,3)","v":""},null,{"$f":"IF(B876=\"\",\"\",IF(OR(AE876=\"\",AT876=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE876,AU876)))","v":""}]
[{"$f":"IF('Census match'!A876=\"\",\"\",'Census match'!A876)","v":""},{"$f":"IF('Census match'!B876=\"\",\"\",'Census match'!B876)","v":""},{"$f":"IF(AND(NOT(A877=\"\"),'Census match'!E876=\"\"),\"No Census match\",'Census match'!E876)","v":""},{"$f":"'Census match'!J876","v":""},{"$f":"IF($D877=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D877,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D877=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D877,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C876=\"\",D877=\"\"),\"\",'Facility data'!C876)","v":""},{"$f":"IF(ISNUMBER($G877),IF($G877<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G877)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G877)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),('Cost models'!$F$4+'Cost models'!$E$4*$G877)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),IF($G877<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G877)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G877)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),IF($G877<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G877)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G877)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),_xlfn.IFS(AND($G877<='Cost models'!$C$7,$G877>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G877)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G877<='Cost models'!$C$7,$G877<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G877)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G877>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G877)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),IF($G877<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G877)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G877)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),_xlfn.IFS($G877<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G877)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G877>'Cost models'!$C$9,$G877<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G877)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G877>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G877)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G877),IF($G877<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G877)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G877)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B877=\"\",\"\",IF(ISNUMBER('Facility data'!D876),'Facility data'!D876,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D877)*ISNUMBER('Facility data'!$C876))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D877,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D877,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D877,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W877=\"\",\"\",W877=1,\"Low impact\",W877=2,\"Mid-range impact\",W877=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U877=\"\",\"\",U877<0.01,1,AND(U877>=0.01,U877<=0.02),2,U877>0.02,3)","v":""},null,{"$f":"IF(T877=\"\",\"\",T877/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ877)+(0.0062454442*$Y877)+(-0.0005191748*($AQ877*$Y877))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ877)+(0.0062454442*$Y877)+(-0.0005191748*($AQ877*$Y877))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ877)+(0.0062454442*$Y877)+(-0.0005191748*($AQ877*$Y877))),\"\")","v":""},{"$f":"_xlfn.IFS(Z877=\"\",\"\",Z877<1.5,\"Weak\",AND(Z877>=1.5,Z877<=2.5),\"Mid-Range\",Z877>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z877=\"\",\"\",Z877<1.5,1,AND(Z877>=1.5,Z877<=2.5),2,Z877>2.5,3)","v":""},null,{"$f":"IF(OR(W877=\"\",AB877=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB877,W877))","v":""},{"$f":"_xlfn.IFS(AD877=\"\",\"\",AD877=\"Impact Not Likely to be Substantial\",1,AD877=\"Impact Unclear\",2,AD877=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D877=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D877,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG877=\"\",\"\",IF(AG877>National_B_tables[Column3]*1.25,3,IF(AG877<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D877=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D877,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D877,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI877=\"\",\"\",IF(AI877>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI877<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D877=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D877,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D877,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK877=\"\",\"\",IF(AK877>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK877<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D877=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D877,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D877,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM877=\"\",\"\",IF(AM877>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM877<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D877=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D877,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D877,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D877,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D877=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D877,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ877=\"\",\"\",IF(AQ877<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ877>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS877=\"\",\"\",AS877<1.5,\"High impact\",AS877>2.5,\"Low impact\",AND(AS877>=1.5,AS877<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS877=\"\",\"\",AS877>2.5,1,AND(AS877>=1.5,AS877<=2.5),2,AS877<1.5,3)","v":""},null,{"$f":"IF(B877=\"\",\"\",IF(OR(AE877=\"\",AT877=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE877,AU877)))","v":""}]
[{"$f":"IF('Census match'!A877=\"\",\"\",'Census match'!A877)","v":""},{"$f":"IF('Census match'!B877=\"\",\"\",'Census match'!B877)","v":""},{"$f":"IF(AND(NOT(A878=\"\"),'Census match'!E877=\"\"),\"No Census match\",'Census match'!E877)","v":""},{"$f":"'Census match'!J877","v":""},{"$f":"IF($D878=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D878,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D878=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D878,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C877=\"\",D878=\"\"),\"\",'Facility data'!C877)","v":""},{"$f":"IF(ISNUMBER($G878),IF($G878<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G878)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G878)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),('Cost models'!$F$4+'Cost models'!$E$4*$G878)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),IF($G878<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G878)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G878)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),IF($G878<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G878)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G878)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),_xlfn.IFS(AND($G878<='Cost models'!$C$7,$G878>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G878)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G878<='Cost models'!$C$7,$G878<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G878)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G878>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G878)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),IF($G878<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G878)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G878)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),_xlfn.IFS($G878<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G878)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G878>'Cost models'!$C$9,$G878<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G878)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G878>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G878)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G878),IF($G878<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G878)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G878)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B878=\"\",\"\",IF(ISNUMBER('Facility data'!D877),'Facility data'!D877,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D878)*ISNUMBER('Facility data'!$C877))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D878,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D878,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D878,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W878=\"\",\"\",W878=1,\"Low impact\",W878=2,\"Mid-range impact\",W878=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U878=\"\",\"\",U878<0.01,1,AND(U878>=0.01,U878<=0.02),2,U878>0.02,3)","v":""},null,{"$f":"IF(T878=\"\",\"\",T878/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ878)+(0.0062454442*$Y878)+(-0.0005191748*($AQ878*$Y878))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ878)+(0.0062454442*$Y878)+(-0.0005191748*($AQ878*$Y878))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ878)+(0.0062454442*$Y878)+(-0.0005191748*($AQ878*$Y878))),\"\")","v":""},{"$f":"_xlfn.IFS(Z878=\"\",\"\",Z878<1.5,\"Weak\",AND(Z878>=1.5,Z878<=2.5),\"Mid-Range\",Z878>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z878=\"\",\"\",Z878<1.5,1,AND(Z878>=1.5,Z878<=2.5),2,Z878>2.5,3)","v":""},null,{"$f":"IF(OR(W878=\"\",AB878=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB878,W878))","v":""},{"$f":"_xlfn.IFS(AD878=\"\",\"\",AD878=\"Impact Not Likely to be Substantial\",1,AD878=\"Impact Unclear\",2,AD878=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D878=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D878,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG878=\"\",\"\",IF(AG878>National_B_tables[Column3]*1.25,3,IF(AG878<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D878=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D878,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D878,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI878=\"\",\"\",IF(AI878>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI878<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D878=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D878,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D878,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK878=\"\",\"\",IF(AK878>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK878<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D878=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D878,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D878,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM878=\"\",\"\",IF(AM878>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM878<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D878=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D878,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D878,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D878,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D878=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D878,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ878=\"\",\"\",IF(AQ878<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ878>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS878=\"\",\"\",AS878<1.5,\"High impact\",AS878>2.5,\"Low impact\",AND(AS878>=1.5,AS878<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS878=\"\",\"\",AS878>2.5,1,AND(AS878>=1.5,AS878<=2.5),2,AS878<1.5,3)","v":""},null,{"$f":"IF(B878=\"\",\"\",IF(OR(AE878=\"\",AT878=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE878,AU878)))","v":""}]
[{"$f":"IF('Census match'!A878=\"\",\"\",'Census match'!A878)","v":""},{"$f":"IF('Census match'!B878=\"\",\"\",'Census match'!B878)","v":""},{"$f":"IF(AND(NOT(A879=\"\"),'Census match'!E878=\"\"),\"No Census match\",'Census match'!E878)","v":""},{"$f":"'Census match'!J878","v":""},{"$f":"IF($D879=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D879,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D879=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D879,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C878=\"\",D879=\"\"),\"\",'Facility data'!C878)","v":""},{"$f":"IF(ISNUMBER($G879),IF($G879<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G879)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G879)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),('Cost models'!$F$4+'Cost models'!$E$4*$G879)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),IF($G879<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G879)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G879)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),IF($G879<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G879)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G879)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),_xlfn.IFS(AND($G879<='Cost models'!$C$7,$G879>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G879)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G879<='Cost models'!$C$7,$G879<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G879)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G879>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G879)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),IF($G879<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G879)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G879)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),_xlfn.IFS($G879<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G879)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G879>'Cost models'!$C$9,$G879<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G879)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G879>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G879)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G879),IF($G879<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G879)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G879)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B879=\"\",\"\",IF(ISNUMBER('Facility data'!D878),'Facility data'!D878,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D879)*ISNUMBER('Facility data'!$C878))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D879,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D879,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D879,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W879=\"\",\"\",W879=1,\"Low impact\",W879=2,\"Mid-range impact\",W879=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U879=\"\",\"\",U879<0.01,1,AND(U879>=0.01,U879<=0.02),2,U879>0.02,3)","v":""},null,{"$f":"IF(T879=\"\",\"\",T879/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ879)+(0.0062454442*$Y879)+(-0.0005191748*($AQ879*$Y879))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ879)+(0.0062454442*$Y879)+(-0.0005191748*($AQ879*$Y879))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ879)+(0.0062454442*$Y879)+(-0.0005191748*($AQ879*$Y879))),\"\")","v":""},{"$f":"_xlfn.IFS(Z879=\"\",\"\",Z879<1.5,\"Weak\",AND(Z879>=1.5,Z879<=2.5),\"Mid-Range\",Z879>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z879=\"\",\"\",Z879<1.5,1,AND(Z879>=1.5,Z879<=2.5),2,Z879>2.5,3)","v":""},null,{"$f":"IF(OR(W879=\"\",AB879=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB879,W879))","v":""},{"$f":"_xlfn.IFS(AD879=\"\",\"\",AD879=\"Impact Not Likely to be Substantial\",1,AD879=\"Impact Unclear\",2,AD879=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D879=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D879,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG879=\"\",\"\",IF(AG879>National_B_tables[Column3]*1.25,3,IF(AG879<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D879=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D879,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D879,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI879=\"\",\"\",IF(AI879>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI879<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D879=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D879,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D879,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK879=\"\",\"\",IF(AK879>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK879<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D879=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D879,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D879,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM879=\"\",\"\",IF(AM879>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM879<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D879=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D879,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D879,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D879,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D879=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D879,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ879=\"\",\"\",IF(AQ879<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ879>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS879=\"\",\"\",AS879<1.5,\"High impact\",AS879>2.5,\"Low impact\",AND(AS879>=1.5,AS879<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS879=\"\",\"\",AS879>2.5,1,AND(AS879>=1.5,AS879<=2.5),2,AS879<1.5,3)","v":""},null,{"$f":"IF(B879=\"\",\"\",IF(OR(AE879=\"\",AT879=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE879,AU879)))","v":""}]
[{"$f":"IF('Census match'!A879=\"\",\"\",'Census match'!A879)","v":""},{"$f":"IF('Census match'!B879=\"\",\"\",'Census match'!B879)","v":""},{"$f":"IF(AND(NOT(A880=\"\"),'Census match'!E879=\"\"),\"No Census match\",'Census match'!E879)","v":""},{"$f":"'Census match'!J879","v":""},{"$f":"IF($D880=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D880,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D880=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D880,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C879=\"\",D880=\"\"),\"\",'Facility data'!C879)","v":""},{"$f":"IF(ISNUMBER($G880),IF($G880<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G880)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G880)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),('Cost models'!$F$4+'Cost models'!$E$4*$G880)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),IF($G880<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G880)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G880)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),IF($G880<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G880)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G880)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),_xlfn.IFS(AND($G880<='Cost models'!$C$7,$G880>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G880)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G880<='Cost models'!$C$7,$G880<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G880)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G880>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G880)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),IF($G880<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G880)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G880)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),_xlfn.IFS($G880<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G880)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G880>'Cost models'!$C$9,$G880<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G880)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G880>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G880)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G880),IF($G880<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G880)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G880)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B880=\"\",\"\",IF(ISNUMBER('Facility data'!D879),'Facility data'!D879,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D880)*ISNUMBER('Facility data'!$C879))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D880,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D880,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D880,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W880=\"\",\"\",W880=1,\"Low impact\",W880=2,\"Mid-range impact\",W880=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U880=\"\",\"\",U880<0.01,1,AND(U880>=0.01,U880<=0.02),2,U880>0.02,3)","v":""},null,{"$f":"IF(T880=\"\",\"\",T880/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ880)+(0.0062454442*$Y880)+(-0.0005191748*($AQ880*$Y880))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ880)+(0.0062454442*$Y880)+(-0.0005191748*($AQ880*$Y880))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ880)+(0.0062454442*$Y880)+(-0.0005191748*($AQ880*$Y880))),\"\")","v":""},{"$f":"_xlfn.IFS(Z880=\"\",\"\",Z880<1.5,\"Weak\",AND(Z880>=1.5,Z880<=2.5),\"Mid-Range\",Z880>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z880=\"\",\"\",Z880<1.5,1,AND(Z880>=1.5,Z880<=2.5),2,Z880>2.5,3)","v":""},null,{"$f":"IF(OR(W880=\"\",AB880=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB880,W880))","v":""},{"$f":"_xlfn.IFS(AD880=\"\",\"\",AD880=\"Impact Not Likely to be Substantial\",1,AD880=\"Impact Unclear\",2,AD880=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D880=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D880,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG880=\"\",\"\",IF(AG880>National_B_tables[Column3]*1.25,3,IF(AG880<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D880=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D880,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D880,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI880=\"\",\"\",IF(AI880>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI880<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D880=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D880,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D880,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK880=\"\",\"\",IF(AK880>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK880<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D880=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D880,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D880,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM880=\"\",\"\",IF(AM880>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM880<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D880=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D880,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D880,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D880,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D880=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D880,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ880=\"\",\"\",IF(AQ880<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ880>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS880=\"\",\"\",AS880<1.5,\"High impact\",AS880>2.5,\"Low impact\",AND(AS880>=1.5,AS880<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS880=\"\",\"\",AS880>2.5,1,AND(AS880>=1.5,AS880<=2.5),2,AS880<1.5,3)","v":""},null,{"$f":"IF(B880=\"\",\"\",IF(OR(AE880=\"\",AT880=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE880,AU880)))","v":""}]
[{"$f":"IF('Census match'!A880=\"\",\"\",'Census match'!A880)","v":""},{"$f":"IF('Census match'!B880=\"\",\"\",'Census match'!B880)","v":""},{"$f":"IF(AND(NOT(A881=\"\"),'Census match'!E880=\"\"),\"No Census match\",'Census match'!E880)","v":""},{"$f":"'Census match'!J880","v":""},{"$f":"IF($D881=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D881,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D881=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D881,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C880=\"\",D881=\"\"),\"\",'Facility data'!C880)","v":""},{"$f":"IF(ISNUMBER($G881),IF($G881<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G881)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G881)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),('Cost models'!$F$4+'Cost models'!$E$4*$G881)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),IF($G881<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G881)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G881)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),IF($G881<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G881)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G881)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),_xlfn.IFS(AND($G881<='Cost models'!$C$7,$G881>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G881)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G881<='Cost models'!$C$7,$G881<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G881)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G881>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G881)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),IF($G881<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G881)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G881)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),_xlfn.IFS($G881<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G881)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G881>'Cost models'!$C$9,$G881<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G881)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G881>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G881)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G881),IF($G881<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G881)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G881)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B881=\"\",\"\",IF(ISNUMBER('Facility data'!D880),'Facility data'!D880,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D881)*ISNUMBER('Facility data'!$C880))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D881,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D881,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D881,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W881=\"\",\"\",W881=1,\"Low impact\",W881=2,\"Mid-range impact\",W881=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U881=\"\",\"\",U881<0.01,1,AND(U881>=0.01,U881<=0.02),2,U881>0.02,3)","v":""},null,{"$f":"IF(T881=\"\",\"\",T881/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ881)+(0.0062454442*$Y881)+(-0.0005191748*($AQ881*$Y881))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ881)+(0.0062454442*$Y881)+(-0.0005191748*($AQ881*$Y881))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ881)+(0.0062454442*$Y881)+(-0.0005191748*($AQ881*$Y881))),\"\")","v":""},{"$f":"_xlfn.IFS(Z881=\"\",\"\",Z881<1.5,\"Weak\",AND(Z881>=1.5,Z881<=2.5),\"Mid-Range\",Z881>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z881=\"\",\"\",Z881<1.5,1,AND(Z881>=1.5,Z881<=2.5),2,Z881>2.5,3)","v":""},null,{"$f":"IF(OR(W881=\"\",AB881=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB881,W881))","v":""},{"$f":"_xlfn.IFS(AD881=\"\",\"\",AD881=\"Impact Not Likely to be Substantial\",1,AD881=\"Impact Unclear\",2,AD881=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D881=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D881,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG881=\"\",\"\",IF(AG881>National_B_tables[Column3]*1.25,3,IF(AG881<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D881=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D881,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D881,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI881=\"\",\"\",IF(AI881>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI881<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D881=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D881,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D881,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK881=\"\",\"\",IF(AK881>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK881<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D881=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D881,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D881,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM881=\"\",\"\",IF(AM881>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM881<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D881=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D881,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D881,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D881,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D881=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D881,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ881=\"\",\"\",IF(AQ881<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ881>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS881=\"\",\"\",AS881<1.5,\"High impact\",AS881>2.5,\"Low impact\",AND(AS881>=1.5,AS881<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS881=\"\",\"\",AS881>2.5,1,AND(AS881>=1.5,AS881<=2.5),2,AS881<1.5,3)","v":""},null,{"$f":"IF(B881=\"\",\"\",IF(OR(AE881=\"\",AT881=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE881,AU881)))","v":""}]
[{"$f":"IF('Census match'!A881=\"\",\"\",'Census match'!A881)","v":""},{"$f":"IF('Census match'!B881=\"\",\"\",'Census match'!B881)","v":""},{"$f":"IF(AND(NOT(A882=\"\"),'Census match'!E881=\"\"),\"No Census match\",'Census match'!E881)","v":""},{"$f":"'Census match'!J881","v":""},{"$f":"IF($D882=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D882,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D882=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D882,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C881=\"\",D882=\"\"),\"\",'Facility data'!C881)","v":""},{"$f":"IF(ISNUMBER($G882),IF($G882<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G882)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G882)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),('Cost models'!$F$4+'Cost models'!$E$4*$G882)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),IF($G882<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G882)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G882)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),IF($G882<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G882)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G882)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),_xlfn.IFS(AND($G882<='Cost models'!$C$7,$G882>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G882)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G882<='Cost models'!$C$7,$G882<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G882)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G882>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G882)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),IF($G882<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G882)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G882)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),_xlfn.IFS($G882<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G882)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G882>'Cost models'!$C$9,$G882<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G882)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G882>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G882)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G882),IF($G882<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G882)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G882)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B882=\"\",\"\",IF(ISNUMBER('Facility data'!D881),'Facility data'!D881,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D882)*ISNUMBER('Facility data'!$C881))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D882,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D882,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D882,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W882=\"\",\"\",W882=1,\"Low impact\",W882=2,\"Mid-range impact\",W882=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U882=\"\",\"\",U882<0.01,1,AND(U882>=0.01,U882<=0.02),2,U882>0.02,3)","v":""},null,{"$f":"IF(T882=\"\",\"\",T882/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ882)+(0.0062454442*$Y882)+(-0.0005191748*($AQ882*$Y882))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ882)+(0.0062454442*$Y882)+(-0.0005191748*($AQ882*$Y882))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ882)+(0.0062454442*$Y882)+(-0.0005191748*($AQ882*$Y882))),\"\")","v":""},{"$f":"_xlfn.IFS(Z882=\"\",\"\",Z882<1.5,\"Weak\",AND(Z882>=1.5,Z882<=2.5),\"Mid-Range\",Z882>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z882=\"\",\"\",Z882<1.5,1,AND(Z882>=1.5,Z882<=2.5),2,Z882>2.5,3)","v":""},null,{"$f":"IF(OR(W882=\"\",AB882=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB882,W882))","v":""},{"$f":"_xlfn.IFS(AD882=\"\",\"\",AD882=\"Impact Not Likely to be Substantial\",1,AD882=\"Impact Unclear\",2,AD882=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D882=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D882,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG882=\"\",\"\",IF(AG882>National_B_tables[Column3]*1.25,3,IF(AG882<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D882=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D882,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D882,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI882=\"\",\"\",IF(AI882>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI882<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D882=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D882,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D882,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK882=\"\",\"\",IF(AK882>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK882<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D882=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D882,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D882,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM882=\"\",\"\",IF(AM882>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM882<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D882=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D882,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D882,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D882,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D882=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D882,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ882=\"\",\"\",IF(AQ882<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ882>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS882=\"\",\"\",AS882<1.5,\"High impact\",AS882>2.5,\"Low impact\",AND(AS882>=1.5,AS882<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS882=\"\",\"\",AS882>2.5,1,AND(AS882>=1.5,AS882<=2.5),2,AS882<1.5,3)","v":""},null,{"$f":"IF(B882=\"\",\"\",IF(OR(AE882=\"\",AT882=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE882,AU882)))","v":""}]
[{"$f":"IF('Census match'!A882=\"\",\"\",'Census match'!A882)","v":""},{"$f":"IF('Census match'!B882=\"\",\"\",'Census match'!B882)","v":""},{"$f":"IF(AND(NOT(A883=\"\"),'Census match'!E882=\"\"),\"No Census match\",'Census match'!E882)","v":""},{"$f":"'Census match'!J882","v":""},{"$f":"IF($D883=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D883,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D883=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D883,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C882=\"\",D883=\"\"),\"\",'Facility data'!C882)","v":""},{"$f":"IF(ISNUMBER($G883),IF($G883<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G883)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G883)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),('Cost models'!$F$4+'Cost models'!$E$4*$G883)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),IF($G883<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G883)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G883)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),IF($G883<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G883)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G883)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),_xlfn.IFS(AND($G883<='Cost models'!$C$7,$G883>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G883)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G883<='Cost models'!$C$7,$G883<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G883)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G883>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G883)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),IF($G883<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G883)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G883)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),_xlfn.IFS($G883<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G883)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G883>'Cost models'!$C$9,$G883<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G883)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G883>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G883)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G883),IF($G883<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G883)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G883)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B883=\"\",\"\",IF(ISNUMBER('Facility data'!D882),'Facility data'!D882,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D883)*ISNUMBER('Facility data'!$C882))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D883,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D883,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D883,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W883=\"\",\"\",W883=1,\"Low impact\",W883=2,\"Mid-range impact\",W883=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U883=\"\",\"\",U883<0.01,1,AND(U883>=0.01,U883<=0.02),2,U883>0.02,3)","v":""},null,{"$f":"IF(T883=\"\",\"\",T883/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ883)+(0.0062454442*$Y883)+(-0.0005191748*($AQ883*$Y883))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ883)+(0.0062454442*$Y883)+(-0.0005191748*($AQ883*$Y883))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ883)+(0.0062454442*$Y883)+(-0.0005191748*($AQ883*$Y883))),\"\")","v":""},{"$f":"_xlfn.IFS(Z883=\"\",\"\",Z883<1.5,\"Weak\",AND(Z883>=1.5,Z883<=2.5),\"Mid-Range\",Z883>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z883=\"\",\"\",Z883<1.5,1,AND(Z883>=1.5,Z883<=2.5),2,Z883>2.5,3)","v":""},null,{"$f":"IF(OR(W883=\"\",AB883=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB883,W883))","v":""},{"$f":"_xlfn.IFS(AD883=\"\",\"\",AD883=\"Impact Not Likely to be Substantial\",1,AD883=\"Impact Unclear\",2,AD883=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D883=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D883,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG883=\"\",\"\",IF(AG883>National_B_tables[Column3]*1.25,3,IF(AG883<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D883=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D883,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D883,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI883=\"\",\"\",IF(AI883>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI883<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D883=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D883,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D883,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK883=\"\",\"\",IF(AK883>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK883<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D883=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D883,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D883,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM883=\"\",\"\",IF(AM883>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM883<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D883=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D883,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D883,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D883,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D883=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D883,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ883=\"\",\"\",IF(AQ883<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ883>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS883=\"\",\"\",AS883<1.5,\"High impact\",AS883>2.5,\"Low impact\",AND(AS883>=1.5,AS883<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS883=\"\",\"\",AS883>2.5,1,AND(AS883>=1.5,AS883<=2.5),2,AS883<1.5,3)","v":""},null,{"$f":"IF(B883=\"\",\"\",IF(OR(AE883=\"\",AT883=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE883,AU883)))","v":""}]
[{"$f":"IF('Census match'!A883=\"\",\"\",'Census match'!A883)","v":""},{"$f":"IF('Census match'!B883=\"\",\"\",'Census match'!B883)","v":""},{"$f":"IF(AND(NOT(A884=\"\"),'Census match'!E883=\"\"),\"No Census match\",'Census match'!E883)","v":""},{"$f":"'Census match'!J883","v":""},{"$f":"IF($D884=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D884,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D884=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D884,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C883=\"\",D884=\"\"),\"\",'Facility data'!C883)","v":""},{"$f":"IF(ISNUMBER($G884),IF($G884<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G884)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G884)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),('Cost models'!$F$4+'Cost models'!$E$4*$G884)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),IF($G884<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G884)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G884)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),IF($G884<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G884)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G884)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),_xlfn.IFS(AND($G884<='Cost models'!$C$7,$G884>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G884)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G884<='Cost models'!$C$7,$G884<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G884)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G884>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G884)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),IF($G884<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G884)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G884)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),_xlfn.IFS($G884<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G884)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G884>'Cost models'!$C$9,$G884<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G884)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G884>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G884)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G884),IF($G884<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G884)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G884)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B884=\"\",\"\",IF(ISNUMBER('Facility data'!D883),'Facility data'!D883,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D884)*ISNUMBER('Facility data'!$C883))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D884,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D884,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D884,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W884=\"\",\"\",W884=1,\"Low impact\",W884=2,\"Mid-range impact\",W884=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U884=\"\",\"\",U884<0.01,1,AND(U884>=0.01,U884<=0.02),2,U884>0.02,3)","v":""},null,{"$f":"IF(T884=\"\",\"\",T884/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ884)+(0.0062454442*$Y884)+(-0.0005191748*($AQ884*$Y884))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ884)+(0.0062454442*$Y884)+(-0.0005191748*($AQ884*$Y884))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ884)+(0.0062454442*$Y884)+(-0.0005191748*($AQ884*$Y884))),\"\")","v":""},{"$f":"_xlfn.IFS(Z884=\"\",\"\",Z884<1.5,\"Weak\",AND(Z884>=1.5,Z884<=2.5),\"Mid-Range\",Z884>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z884=\"\",\"\",Z884<1.5,1,AND(Z884>=1.5,Z884<=2.5),2,Z884>2.5,3)","v":""},null,{"$f":"IF(OR(W884=\"\",AB884=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB884,W884))","v":""},{"$f":"_xlfn.IFS(AD884=\"\",\"\",AD884=\"Impact Not Likely to be Substantial\",1,AD884=\"Impact Unclear\",2,AD884=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D884=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D884,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG884=\"\",\"\",IF(AG884>National_B_tables[Column3]*1.25,3,IF(AG884<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D884=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D884,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D884,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI884=\"\",\"\",IF(AI884>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI884<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D884=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D884,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D884,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK884=\"\",\"\",IF(AK884>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK884<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D884=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D884,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D884,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM884=\"\",\"\",IF(AM884>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM884<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D884=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D884,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D884,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D884,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D884=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D884,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ884=\"\",\"\",IF(AQ884<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ884>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS884=\"\",\"\",AS884<1.5,\"High impact\",AS884>2.5,\"Low impact\",AND(AS884>=1.5,AS884<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS884=\"\",\"\",AS884>2.5,1,AND(AS884>=1.5,AS884<=2.5),2,AS884<1.5,3)","v":""},null,{"$f":"IF(B884=\"\",\"\",IF(OR(AE884=\"\",AT884=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE884,AU884)))","v":""}]
[{"$f":"IF('Census match'!A884=\"\",\"\",'Census match'!A884)","v":""},{"$f":"IF('Census match'!B884=\"\",\"\",'Census match'!B884)","v":""},{"$f":"IF(AND(NOT(A885=\"\"),'Census match'!E884=\"\"),\"No Census match\",'Census match'!E884)","v":""},{"$f":"'Census match'!J884","v":""},{"$f":"IF($D885=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D885,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D885=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D885,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C884=\"\",D885=\"\"),\"\",'Facility data'!C884)","v":""},{"$f":"IF(ISNUMBER($G885),IF($G885<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G885)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G885)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),('Cost models'!$F$4+'Cost models'!$E$4*$G885)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),IF($G885<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G885)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G885)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),IF($G885<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G885)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G885)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),_xlfn.IFS(AND($G885<='Cost models'!$C$7,$G885>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G885)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G885<='Cost models'!$C$7,$G885<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G885)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G885>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G885)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),IF($G885<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G885)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G885)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),_xlfn.IFS($G885<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G885)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G885>'Cost models'!$C$9,$G885<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G885)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G885>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G885)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G885),IF($G885<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G885)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G885)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B885=\"\",\"\",IF(ISNUMBER('Facility data'!D884),'Facility data'!D884,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D885)*ISNUMBER('Facility data'!$C884))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D885,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D885,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D885,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W885=\"\",\"\",W885=1,\"Low impact\",W885=2,\"Mid-range impact\",W885=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U885=\"\",\"\",U885<0.01,1,AND(U885>=0.01,U885<=0.02),2,U885>0.02,3)","v":""},null,{"$f":"IF(T885=\"\",\"\",T885/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ885)+(0.0062454442*$Y885)+(-0.0005191748*($AQ885*$Y885))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ885)+(0.0062454442*$Y885)+(-0.0005191748*($AQ885*$Y885))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ885)+(0.0062454442*$Y885)+(-0.0005191748*($AQ885*$Y885))),\"\")","v":""},{"$f":"_xlfn.IFS(Z885=\"\",\"\",Z885<1.5,\"Weak\",AND(Z885>=1.5,Z885<=2.5),\"Mid-Range\",Z885>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z885=\"\",\"\",Z885<1.5,1,AND(Z885>=1.5,Z885<=2.5),2,Z885>2.5,3)","v":""},null,{"$f":"IF(OR(W885=\"\",AB885=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB885,W885))","v":""},{"$f":"_xlfn.IFS(AD885=\"\",\"\",AD885=\"Impact Not Likely to be Substantial\",1,AD885=\"Impact Unclear\",2,AD885=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D885=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D885,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG885=\"\",\"\",IF(AG885>National_B_tables[Column3]*1.25,3,IF(AG885<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D885=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D885,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D885,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI885=\"\",\"\",IF(AI885>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI885<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D885=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D885,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D885,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK885=\"\",\"\",IF(AK885>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK885<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D885=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D885,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D885,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM885=\"\",\"\",IF(AM885>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM885<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D885=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D885,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D885,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D885,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D885=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D885,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ885=\"\",\"\",IF(AQ885<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ885>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS885=\"\",\"\",AS885<1.5,\"High impact\",AS885>2.5,\"Low impact\",AND(AS885>=1.5,AS885<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS885=\"\",\"\",AS885>2.5,1,AND(AS885>=1.5,AS885<=2.5),2,AS885<1.5,3)","v":""},null,{"$f":"IF(B885=\"\",\"\",IF(OR(AE885=\"\",AT885=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE885,AU885)))","v":""}]
[{"$f":"IF('Census match'!A885=\"\",\"\",'Census match'!A885)","v":""},{"$f":"IF('Census match'!B885=\"\",\"\",'Census match'!B885)","v":""},{"$f":"IF(AND(NOT(A886=\"\"),'Census match'!E885=\"\"),\"No Census match\",'Census match'!E885)","v":""},{"$f":"'Census match'!J885","v":""},{"$f":"IF($D886=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D886,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D886=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D886,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C885=\"\",D886=\"\"),\"\",'Facility data'!C885)","v":""},{"$f":"IF(ISNUMBER($G886),IF($G886<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G886)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G886)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),('Cost models'!$F$4+'Cost models'!$E$4*$G886)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),IF($G886<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G886)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G886)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),IF($G886<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G886)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G886)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),_xlfn.IFS(AND($G886<='Cost models'!$C$7,$G886>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G886)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G886<='Cost models'!$C$7,$G886<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G886)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G886>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G886)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),IF($G886<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G886)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G886)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),_xlfn.IFS($G886<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G886)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G886>'Cost models'!$C$9,$G886<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G886)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G886>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G886)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G886),IF($G886<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G886)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G886)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B886=\"\",\"\",IF(ISNUMBER('Facility data'!D885),'Facility data'!D885,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D886)*ISNUMBER('Facility data'!$C885))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D886,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D886,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D886,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W886=\"\",\"\",W886=1,\"Low impact\",W886=2,\"Mid-range impact\",W886=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U886=\"\",\"\",U886<0.01,1,AND(U886>=0.01,U886<=0.02),2,U886>0.02,3)","v":""},null,{"$f":"IF(T886=\"\",\"\",T886/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ886)+(0.0062454442*$Y886)+(-0.0005191748*($AQ886*$Y886))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ886)+(0.0062454442*$Y886)+(-0.0005191748*($AQ886*$Y886))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ886)+(0.0062454442*$Y886)+(-0.0005191748*($AQ886*$Y886))),\"\")","v":""},{"$f":"_xlfn.IFS(Z886=\"\",\"\",Z886<1.5,\"Weak\",AND(Z886>=1.5,Z886<=2.5),\"Mid-Range\",Z886>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z886=\"\",\"\",Z886<1.5,1,AND(Z886>=1.5,Z886<=2.5),2,Z886>2.5,3)","v":""},null,{"$f":"IF(OR(W886=\"\",AB886=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB886,W886))","v":""},{"$f":"_xlfn.IFS(AD886=\"\",\"\",AD886=\"Impact Not Likely to be Substantial\",1,AD886=\"Impact Unclear\",2,AD886=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D886=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D886,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG886=\"\",\"\",IF(AG886>National_B_tables[Column3]*1.25,3,IF(AG886<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D886=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D886,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D886,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI886=\"\",\"\",IF(AI886>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI886<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D886=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D886,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D886,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK886=\"\",\"\",IF(AK886>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK886<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D886=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D886,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D886,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM886=\"\",\"\",IF(AM886>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM886<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D886=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D886,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D886,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D886,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D886=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D886,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ886=\"\",\"\",IF(AQ886<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ886>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS886=\"\",\"\",AS886<1.5,\"High impact\",AS886>2.5,\"Low impact\",AND(AS886>=1.5,AS886<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS886=\"\",\"\",AS886>2.5,1,AND(AS886>=1.5,AS886<=2.5),2,AS886<1.5,3)","v":""},null,{"$f":"IF(B886=\"\",\"\",IF(OR(AE886=\"\",AT886=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE886,AU886)))","v":""}]
[{"$f":"IF('Census match'!A886=\"\",\"\",'Census match'!A886)","v":""},{"$f":"IF('Census match'!B886=\"\",\"\",'Census match'!B886)","v":""},{"$f":"IF(AND(NOT(A887=\"\"),'Census match'!E886=\"\"),\"No Census match\",'Census match'!E886)","v":""},{"$f":"'Census match'!J886","v":""},{"$f":"IF($D887=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D887,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D887=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D887,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C886=\"\",D887=\"\"),\"\",'Facility data'!C886)","v":""},{"$f":"IF(ISNUMBER($G887),IF($G887<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G887)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G887)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),('Cost models'!$F$4+'Cost models'!$E$4*$G887)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),IF($G887<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G887)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G887)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),IF($G887<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G887)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G887)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),_xlfn.IFS(AND($G887<='Cost models'!$C$7,$G887>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G887)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G887<='Cost models'!$C$7,$G887<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G887)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G887>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G887)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),IF($G887<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G887)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G887)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),_xlfn.IFS($G887<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G887)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G887>'Cost models'!$C$9,$G887<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G887)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G887>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G887)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G887),IF($G887<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G887)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G887)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B887=\"\",\"\",IF(ISNUMBER('Facility data'!D886),'Facility data'!D886,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D887)*ISNUMBER('Facility data'!$C886))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D887,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D887,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D887,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W887=\"\",\"\",W887=1,\"Low impact\",W887=2,\"Mid-range impact\",W887=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U887=\"\",\"\",U887<0.01,1,AND(U887>=0.01,U887<=0.02),2,U887>0.02,3)","v":""},null,{"$f":"IF(T887=\"\",\"\",T887/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ887)+(0.0062454442*$Y887)+(-0.0005191748*($AQ887*$Y887))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ887)+(0.0062454442*$Y887)+(-0.0005191748*($AQ887*$Y887))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ887)+(0.0062454442*$Y887)+(-0.0005191748*($AQ887*$Y887))),\"\")","v":""},{"$f":"_xlfn.IFS(Z887=\"\",\"\",Z887<1.5,\"Weak\",AND(Z887>=1.5,Z887<=2.5),\"Mid-Range\",Z887>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z887=\"\",\"\",Z887<1.5,1,AND(Z887>=1.5,Z887<=2.5),2,Z887>2.5,3)","v":""},null,{"$f":"IF(OR(W887=\"\",AB887=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB887,W887))","v":""},{"$f":"_xlfn.IFS(AD887=\"\",\"\",AD887=\"Impact Not Likely to be Substantial\",1,AD887=\"Impact Unclear\",2,AD887=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D887=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D887,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG887=\"\",\"\",IF(AG887>National_B_tables[Column3]*1.25,3,IF(AG887<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D887=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D887,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D887,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI887=\"\",\"\",IF(AI887>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI887<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D887=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D887,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D887,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK887=\"\",\"\",IF(AK887>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK887<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D887=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D887,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D887,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM887=\"\",\"\",IF(AM887>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM887<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D887=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D887,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D887,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D887,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D887=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D887,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ887=\"\",\"\",IF(AQ887<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ887>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS887=\"\",\"\",AS887<1.5,\"High impact\",AS887>2.5,\"Low impact\",AND(AS887>=1.5,AS887<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS887=\"\",\"\",AS887>2.5,1,AND(AS887>=1.5,AS887<=2.5),2,AS887<1.5,3)","v":""},null,{"$f":"IF(B887=\"\",\"\",IF(OR(AE887=\"\",AT887=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE887,AU887)))","v":""}]
[{"$f":"IF('Census match'!A887=\"\",\"\",'Census match'!A887)","v":""},{"$f":"IF('Census match'!B887=\"\",\"\",'Census match'!B887)","v":""},{"$f":"IF(AND(NOT(A888=\"\"),'Census match'!E887=\"\"),\"No Census match\",'Census match'!E887)","v":""},{"$f":"'Census match'!J887","v":""},{"$f":"IF($D888=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D888,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D888=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D888,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C887=\"\",D888=\"\"),\"\",'Facility data'!C887)","v":""},{"$f":"IF(ISNUMBER($G888),IF($G888<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G888)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G888)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),('Cost models'!$F$4+'Cost models'!$E$4*$G888)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),IF($G888<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G888)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G888)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),IF($G888<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G888)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G888)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),_xlfn.IFS(AND($G888<='Cost models'!$C$7,$G888>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G888)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G888<='Cost models'!$C$7,$G888<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G888)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G888>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G888)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),IF($G888<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G888)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G888)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),_xlfn.IFS($G888<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G888)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G888>'Cost models'!$C$9,$G888<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G888)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G888>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G888)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G888),IF($G888<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G888)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G888)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B888=\"\",\"\",IF(ISNUMBER('Facility data'!D887),'Facility data'!D887,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D888)*ISNUMBER('Facility data'!$C887))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D888,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D888,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D888,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W888=\"\",\"\",W888=1,\"Low impact\",W888=2,\"Mid-range impact\",W888=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U888=\"\",\"\",U888<0.01,1,AND(U888>=0.01,U888<=0.02),2,U888>0.02,3)","v":""},null,{"$f":"IF(T888=\"\",\"\",T888/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ888)+(0.0062454442*$Y888)+(-0.0005191748*($AQ888*$Y888))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ888)+(0.0062454442*$Y888)+(-0.0005191748*($AQ888*$Y888))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ888)+(0.0062454442*$Y888)+(-0.0005191748*($AQ888*$Y888))),\"\")","v":""},{"$f":"_xlfn.IFS(Z888=\"\",\"\",Z888<1.5,\"Weak\",AND(Z888>=1.5,Z888<=2.5),\"Mid-Range\",Z888>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z888=\"\",\"\",Z888<1.5,1,AND(Z888>=1.5,Z888<=2.5),2,Z888>2.5,3)","v":""},null,{"$f":"IF(OR(W888=\"\",AB888=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB888,W888))","v":""},{"$f":"_xlfn.IFS(AD888=\"\",\"\",AD888=\"Impact Not Likely to be Substantial\",1,AD888=\"Impact Unclear\",2,AD888=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D888=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D888,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG888=\"\",\"\",IF(AG888>National_B_tables[Column3]*1.25,3,IF(AG888<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D888=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D888,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D888,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI888=\"\",\"\",IF(AI888>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI888<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D888=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D888,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D888,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK888=\"\",\"\",IF(AK888>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK888<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D888=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D888,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D888,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM888=\"\",\"\",IF(AM888>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM888<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D888=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D888,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D888,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D888,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D888=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D888,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ888=\"\",\"\",IF(AQ888<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ888>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS888=\"\",\"\",AS888<1.5,\"High impact\",AS888>2.5,\"Low impact\",AND(AS888>=1.5,AS888<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS888=\"\",\"\",AS888>2.5,1,AND(AS888>=1.5,AS888<=2.5),2,AS888<1.5,3)","v":""},null,{"$f":"IF(B888=\"\",\"\",IF(OR(AE888=\"\",AT888=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE888,AU888)))","v":""}]
[{"$f":"IF('Census match'!A888=\"\",\"\",'Census match'!A888)","v":""},{"$f":"IF('Census match'!B888=\"\",\"\",'Census match'!B888)","v":""},{"$f":"IF(AND(NOT(A889=\"\"),'Census match'!E888=\"\"),\"No Census match\",'Census match'!E888)","v":""},{"$f":"'Census match'!J888","v":""},{"$f":"IF($D889=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D889,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D889=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D889,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C888=\"\",D889=\"\"),\"\",'Facility data'!C888)","v":""},{"$f":"IF(ISNUMBER($G889),IF($G889<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G889)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G889)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),('Cost models'!$F$4+'Cost models'!$E$4*$G889)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),IF($G889<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G889)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G889)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),IF($G889<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G889)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G889)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),_xlfn.IFS(AND($G889<='Cost models'!$C$7,$G889>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G889)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G889<='Cost models'!$C$7,$G889<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G889)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G889>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G889)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),IF($G889<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G889)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G889)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),_xlfn.IFS($G889<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G889)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G889>'Cost models'!$C$9,$G889<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G889)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G889>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G889)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G889),IF($G889<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G889)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G889)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B889=\"\",\"\",IF(ISNUMBER('Facility data'!D888),'Facility data'!D888,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D889)*ISNUMBER('Facility data'!$C888))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D889,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D889,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D889,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W889=\"\",\"\",W889=1,\"Low impact\",W889=2,\"Mid-range impact\",W889=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U889=\"\",\"\",U889<0.01,1,AND(U889>=0.01,U889<=0.02),2,U889>0.02,3)","v":""},null,{"$f":"IF(T889=\"\",\"\",T889/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ889)+(0.0062454442*$Y889)+(-0.0005191748*($AQ889*$Y889))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ889)+(0.0062454442*$Y889)+(-0.0005191748*($AQ889*$Y889))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ889)+(0.0062454442*$Y889)+(-0.0005191748*($AQ889*$Y889))),\"\")","v":""},{"$f":"_xlfn.IFS(Z889=\"\",\"\",Z889<1.5,\"Weak\",AND(Z889>=1.5,Z889<=2.5),\"Mid-Range\",Z889>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z889=\"\",\"\",Z889<1.5,1,AND(Z889>=1.5,Z889<=2.5),2,Z889>2.5,3)","v":""},null,{"$f":"IF(OR(W889=\"\",AB889=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB889,W889))","v":""},{"$f":"_xlfn.IFS(AD889=\"\",\"\",AD889=\"Impact Not Likely to be Substantial\",1,AD889=\"Impact Unclear\",2,AD889=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D889=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D889,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG889=\"\",\"\",IF(AG889>National_B_tables[Column3]*1.25,3,IF(AG889<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D889=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D889,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D889,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI889=\"\",\"\",IF(AI889>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI889<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D889=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D889,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D889,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK889=\"\",\"\",IF(AK889>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK889<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D889=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D889,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D889,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM889=\"\",\"\",IF(AM889>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM889<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D889=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D889,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D889,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D889,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D889=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D889,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ889=\"\",\"\",IF(AQ889<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ889>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS889=\"\",\"\",AS889<1.5,\"High impact\",AS889>2.5,\"Low impact\",AND(AS889>=1.5,AS889<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS889=\"\",\"\",AS889>2.5,1,AND(AS889>=1.5,AS889<=2.5),2,AS889<1.5,3)","v":""},null,{"$f":"IF(B889=\"\",\"\",IF(OR(AE889=\"\",AT889=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE889,AU889)))","v":""}]
[{"$f":"IF('Census match'!A889=\"\",\"\",'Census match'!A889)","v":""},{"$f":"IF('Census match'!B889=\"\",\"\",'Census match'!B889)","v":""},{"$f":"IF(AND(NOT(A890=\"\"),'Census match'!E889=\"\"),\"No Census match\",'Census match'!E889)","v":""},{"$f":"'Census match'!J889","v":""},{"$f":"IF($D890=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D890,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D890=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D890,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C889=\"\",D890=\"\"),\"\",'Facility data'!C889)","v":""},{"$f":"IF(ISNUMBER($G890),IF($G890<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G890)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G890)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),('Cost models'!$F$4+'Cost models'!$E$4*$G890)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),IF($G890<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G890)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G890)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),IF($G890<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G890)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G890)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),_xlfn.IFS(AND($G890<='Cost models'!$C$7,$G890>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G890)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G890<='Cost models'!$C$7,$G890<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G890)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G890>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G890)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),IF($G890<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G890)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G890)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),_xlfn.IFS($G890<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G890)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G890>'Cost models'!$C$9,$G890<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G890)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G890>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G890)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G890),IF($G890<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G890)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G890)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B890=\"\",\"\",IF(ISNUMBER('Facility data'!D889),'Facility data'!D889,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D890)*ISNUMBER('Facility data'!$C889))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D890,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D890,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D890,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W890=\"\",\"\",W890=1,\"Low impact\",W890=2,\"Mid-range impact\",W890=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U890=\"\",\"\",U890<0.01,1,AND(U890>=0.01,U890<=0.02),2,U890>0.02,3)","v":""},null,{"$f":"IF(T890=\"\",\"\",T890/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ890)+(0.0062454442*$Y890)+(-0.0005191748*($AQ890*$Y890))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ890)+(0.0062454442*$Y890)+(-0.0005191748*($AQ890*$Y890))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ890)+(0.0062454442*$Y890)+(-0.0005191748*($AQ890*$Y890))),\"\")","v":""},{"$f":"_xlfn.IFS(Z890=\"\",\"\",Z890<1.5,\"Weak\",AND(Z890>=1.5,Z890<=2.5),\"Mid-Range\",Z890>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z890=\"\",\"\",Z890<1.5,1,AND(Z890>=1.5,Z890<=2.5),2,Z890>2.5,3)","v":""},null,{"$f":"IF(OR(W890=\"\",AB890=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB890,W890))","v":""},{"$f":"_xlfn.IFS(AD890=\"\",\"\",AD890=\"Impact Not Likely to be Substantial\",1,AD890=\"Impact Unclear\",2,AD890=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D890=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D890,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG890=\"\",\"\",IF(AG890>National_B_tables[Column3]*1.25,3,IF(AG890<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D890=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D890,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D890,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI890=\"\",\"\",IF(AI890>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI890<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D890=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D890,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D890,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK890=\"\",\"\",IF(AK890>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK890<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D890=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D890,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D890,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM890=\"\",\"\",IF(AM890>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM890<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D890=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D890,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D890,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D890,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D890=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D890,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ890=\"\",\"\",IF(AQ890<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ890>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS890=\"\",\"\",AS890<1.5,\"High impact\",AS890>2.5,\"Low impact\",AND(AS890>=1.5,AS890<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS890=\"\",\"\",AS890>2.5,1,AND(AS890>=1.5,AS890<=2.5),2,AS890<1.5,3)","v":""},null,{"$f":"IF(B890=\"\",\"\",IF(OR(AE890=\"\",AT890=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE890,AU890)))","v":""}]
[{"$f":"IF('Census match'!A890=\"\",\"\",'Census match'!A890)","v":""},{"$f":"IF('Census match'!B890=\"\",\"\",'Census match'!B890)","v":""},{"$f":"IF(AND(NOT(A891=\"\"),'Census match'!E890=\"\"),\"No Census match\",'Census match'!E890)","v":""},{"$f":"'Census match'!J890","v":""},{"$f":"IF($D891=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D891,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D891=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D891,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C890=\"\",D891=\"\"),\"\",'Facility data'!C890)","v":""},{"$f":"IF(ISNUMBER($G891),IF($G891<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G891)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G891)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),('Cost models'!$F$4+'Cost models'!$E$4*$G891)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),IF($G891<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G891)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G891)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),IF($G891<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G891)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G891)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),_xlfn.IFS(AND($G891<='Cost models'!$C$7,$G891>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G891)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G891<='Cost models'!$C$7,$G891<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G891)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G891>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G891)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),IF($G891<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G891)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G891)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),_xlfn.IFS($G891<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G891)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G891>'Cost models'!$C$9,$G891<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G891)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G891>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G891)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G891),IF($G891<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G891)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G891)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B891=\"\",\"\",IF(ISNUMBER('Facility data'!D890),'Facility data'!D890,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D891)*ISNUMBER('Facility data'!$C890))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D891,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D891,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D891,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W891=\"\",\"\",W891=1,\"Low impact\",W891=2,\"Mid-range impact\",W891=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U891=\"\",\"\",U891<0.01,1,AND(U891>=0.01,U891<=0.02),2,U891>0.02,3)","v":""},null,{"$f":"IF(T891=\"\",\"\",T891/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ891)+(0.0062454442*$Y891)+(-0.0005191748*($AQ891*$Y891))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ891)+(0.0062454442*$Y891)+(-0.0005191748*($AQ891*$Y891))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ891)+(0.0062454442*$Y891)+(-0.0005191748*($AQ891*$Y891))),\"\")","v":""},{"$f":"_xlfn.IFS(Z891=\"\",\"\",Z891<1.5,\"Weak\",AND(Z891>=1.5,Z891<=2.5),\"Mid-Range\",Z891>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z891=\"\",\"\",Z891<1.5,1,AND(Z891>=1.5,Z891<=2.5),2,Z891>2.5,3)","v":""},null,{"$f":"IF(OR(W891=\"\",AB891=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB891,W891))","v":""},{"$f":"_xlfn.IFS(AD891=\"\",\"\",AD891=\"Impact Not Likely to be Substantial\",1,AD891=\"Impact Unclear\",2,AD891=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D891=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D891,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG891=\"\",\"\",IF(AG891>National_B_tables[Column3]*1.25,3,IF(AG891<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D891=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D891,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D891,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI891=\"\",\"\",IF(AI891>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI891<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D891=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D891,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D891,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK891=\"\",\"\",IF(AK891>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK891<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D891=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D891,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D891,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM891=\"\",\"\",IF(AM891>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM891<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D891=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D891,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D891,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D891,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D891=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D891,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ891=\"\",\"\",IF(AQ891<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ891>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS891=\"\",\"\",AS891<1.5,\"High impact\",AS891>2.5,\"Low impact\",AND(AS891>=1.5,AS891<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS891=\"\",\"\",AS891>2.5,1,AND(AS891>=1.5,AS891<=2.5),2,AS891<1.5,3)","v":""},null,{"$f":"IF(B891=\"\",\"\",IF(OR(AE891=\"\",AT891=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE891,AU891)))","v":""}]
[{"$f":"IF('Census match'!A891=\"\",\"\",'Census match'!A891)","v":""},{"$f":"IF('Census match'!B891=\"\",\"\",'Census match'!B891)","v":""},{"$f":"IF(AND(NOT(A892=\"\"),'Census match'!E891=\"\"),\"No Census match\",'Census match'!E891)","v":""},{"$f":"'Census match'!J891","v":""},{"$f":"IF($D892=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D892,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D892=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D892,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C891=\"\",D892=\"\"),\"\",'Facility data'!C891)","v":""},{"$f":"IF(ISNUMBER($G892),IF($G892<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G892)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G892)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),('Cost models'!$F$4+'Cost models'!$E$4*$G892)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),IF($G892<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G892)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G892)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),IF($G892<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G892)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G892)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),_xlfn.IFS(AND($G892<='Cost models'!$C$7,$G892>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G892)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G892<='Cost models'!$C$7,$G892<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G892)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G892>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G892)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),IF($G892<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G892)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G892)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),_xlfn.IFS($G892<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G892)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G892>'Cost models'!$C$9,$G892<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G892)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G892>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G892)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G892),IF($G892<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G892)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G892)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B892=\"\",\"\",IF(ISNUMBER('Facility data'!D891),'Facility data'!D891,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D892)*ISNUMBER('Facility data'!$C891))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D892,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D892,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D892,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W892=\"\",\"\",W892=1,\"Low impact\",W892=2,\"Mid-range impact\",W892=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U892=\"\",\"\",U892<0.01,1,AND(U892>=0.01,U892<=0.02),2,U892>0.02,3)","v":""},null,{"$f":"IF(T892=\"\",\"\",T892/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ892)+(0.0062454442*$Y892)+(-0.0005191748*($AQ892*$Y892))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ892)+(0.0062454442*$Y892)+(-0.0005191748*($AQ892*$Y892))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ892)+(0.0062454442*$Y892)+(-0.0005191748*($AQ892*$Y892))),\"\")","v":""},{"$f":"_xlfn.IFS(Z892=\"\",\"\",Z892<1.5,\"Weak\",AND(Z892>=1.5,Z892<=2.5),\"Mid-Range\",Z892>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z892=\"\",\"\",Z892<1.5,1,AND(Z892>=1.5,Z892<=2.5),2,Z892>2.5,3)","v":""},null,{"$f":"IF(OR(W892=\"\",AB892=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB892,W892))","v":""},{"$f":"_xlfn.IFS(AD892=\"\",\"\",AD892=\"Impact Not Likely to be Substantial\",1,AD892=\"Impact Unclear\",2,AD892=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D892=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D892,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG892=\"\",\"\",IF(AG892>National_B_tables[Column3]*1.25,3,IF(AG892<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D892=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D892,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D892,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI892=\"\",\"\",IF(AI892>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI892<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D892=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D892,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D892,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK892=\"\",\"\",IF(AK892>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK892<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D892=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D892,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D892,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM892=\"\",\"\",IF(AM892>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM892<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D892=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D892,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D892,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D892,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D892=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D892,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ892=\"\",\"\",IF(AQ892<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ892>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS892=\"\",\"\",AS892<1.5,\"High impact\",AS892>2.5,\"Low impact\",AND(AS892>=1.5,AS892<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS892=\"\",\"\",AS892>2.5,1,AND(AS892>=1.5,AS892<=2.5),2,AS892<1.5,3)","v":""},null,{"$f":"IF(B892=\"\",\"\",IF(OR(AE892=\"\",AT892=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE892,AU892)))","v":""}]
[{"$f":"IF('Census match'!A892=\"\",\"\",'Census match'!A892)","v":""},{"$f":"IF('Census match'!B892=\"\",\"\",'Census match'!B892)","v":""},{"$f":"IF(AND(NOT(A893=\"\"),'Census match'!E892=\"\"),\"No Census match\",'Census match'!E892)","v":""},{"$f":"'Census match'!J892","v":""},{"$f":"IF($D893=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D893,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D893=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D893,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C892=\"\",D893=\"\"),\"\",'Facility data'!C892)","v":""},{"$f":"IF(ISNUMBER($G893),IF($G893<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G893)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G893)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),('Cost models'!$F$4+'Cost models'!$E$4*$G893)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),IF($G893<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G893)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G893)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),IF($G893<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G893)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G893)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),_xlfn.IFS(AND($G893<='Cost models'!$C$7,$G893>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G893)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G893<='Cost models'!$C$7,$G893<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G893)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G893>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G893)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),IF($G893<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G893)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G893)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),_xlfn.IFS($G893<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G893)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G893>'Cost models'!$C$9,$G893<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G893)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G893>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G893)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G893),IF($G893<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G893)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G893)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B893=\"\",\"\",IF(ISNUMBER('Facility data'!D892),'Facility data'!D892,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D893)*ISNUMBER('Facility data'!$C892))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D893,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D893,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D893,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W893=\"\",\"\",W893=1,\"Low impact\",W893=2,\"Mid-range impact\",W893=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U893=\"\",\"\",U893<0.01,1,AND(U893>=0.01,U893<=0.02),2,U893>0.02,3)","v":""},null,{"$f":"IF(T893=\"\",\"\",T893/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ893)+(0.0062454442*$Y893)+(-0.0005191748*($AQ893*$Y893))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ893)+(0.0062454442*$Y893)+(-0.0005191748*($AQ893*$Y893))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ893)+(0.0062454442*$Y893)+(-0.0005191748*($AQ893*$Y893))),\"\")","v":""},{"$f":"_xlfn.IFS(Z893=\"\",\"\",Z893<1.5,\"Weak\",AND(Z893>=1.5,Z893<=2.5),\"Mid-Range\",Z893>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z893=\"\",\"\",Z893<1.5,1,AND(Z893>=1.5,Z893<=2.5),2,Z893>2.5,3)","v":""},null,{"$f":"IF(OR(W893=\"\",AB893=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB893,W893))","v":""},{"$f":"_xlfn.IFS(AD893=\"\",\"\",AD893=\"Impact Not Likely to be Substantial\",1,AD893=\"Impact Unclear\",2,AD893=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D893=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D893,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG893=\"\",\"\",IF(AG893>National_B_tables[Column3]*1.25,3,IF(AG893<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D893=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D893,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D893,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI893=\"\",\"\",IF(AI893>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI893<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D893=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D893,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D893,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK893=\"\",\"\",IF(AK893>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK893<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D893=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D893,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D893,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM893=\"\",\"\",IF(AM893>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM893<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D893=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D893,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D893,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D893,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D893=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D893,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ893=\"\",\"\",IF(AQ893<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ893>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS893=\"\",\"\",AS893<1.5,\"High impact\",AS893>2.5,\"Low impact\",AND(AS893>=1.5,AS893<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS893=\"\",\"\",AS893>2.5,1,AND(AS893>=1.5,AS893<=2.5),2,AS893<1.5,3)","v":""},null,{"$f":"IF(B893=\"\",\"\",IF(OR(AE893=\"\",AT893=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE893,AU893)))","v":""}]
[{"$f":"IF('Census match'!A893=\"\",\"\",'Census match'!A893)","v":""},{"$f":"IF('Census match'!B893=\"\",\"\",'Census match'!B893)","v":""},{"$f":"IF(AND(NOT(A894=\"\"),'Census match'!E893=\"\"),\"No Census match\",'Census match'!E893)","v":""},{"$f":"'Census match'!J893","v":""},{"$f":"IF($D894=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D894,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D894=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D894,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C893=\"\",D894=\"\"),\"\",'Facility data'!C893)","v":""},{"$f":"IF(ISNUMBER($G894),IF($G894<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G894)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G894)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),('Cost models'!$F$4+'Cost models'!$E$4*$G894)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),IF($G894<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G894)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G894)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),IF($G894<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G894)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G894)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),_xlfn.IFS(AND($G894<='Cost models'!$C$7,$G894>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G894)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G894<='Cost models'!$C$7,$G894<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G894)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G894>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G894)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),IF($G894<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G894)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G894)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),_xlfn.IFS($G894<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G894)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G894>'Cost models'!$C$9,$G894<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G894)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G894>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G894)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G894),IF($G894<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G894)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G894)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B894=\"\",\"\",IF(ISNUMBER('Facility data'!D893),'Facility data'!D893,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D894)*ISNUMBER('Facility data'!$C893))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D894,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D894,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D894,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W894=\"\",\"\",W894=1,\"Low impact\",W894=2,\"Mid-range impact\",W894=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U894=\"\",\"\",U894<0.01,1,AND(U894>=0.01,U894<=0.02),2,U894>0.02,3)","v":""},null,{"$f":"IF(T894=\"\",\"\",T894/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ894)+(0.0062454442*$Y894)+(-0.0005191748*($AQ894*$Y894))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ894)+(0.0062454442*$Y894)+(-0.0005191748*($AQ894*$Y894))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ894)+(0.0062454442*$Y894)+(-0.0005191748*($AQ894*$Y894))),\"\")","v":""},{"$f":"_xlfn.IFS(Z894=\"\",\"\",Z894<1.5,\"Weak\",AND(Z894>=1.5,Z894<=2.5),\"Mid-Range\",Z894>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z894=\"\",\"\",Z894<1.5,1,AND(Z894>=1.5,Z894<=2.5),2,Z894>2.5,3)","v":""},null,{"$f":"IF(OR(W894=\"\",AB894=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB894,W894))","v":""},{"$f":"_xlfn.IFS(AD894=\"\",\"\",AD894=\"Impact Not Likely to be Substantial\",1,AD894=\"Impact Unclear\",2,AD894=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D894=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D894,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG894=\"\",\"\",IF(AG894>National_B_tables[Column3]*1.25,3,IF(AG894<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D894=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D894,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D894,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI894=\"\",\"\",IF(AI894>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI894<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D894=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D894,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D894,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK894=\"\",\"\",IF(AK894>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK894<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D894=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D894,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D894,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM894=\"\",\"\",IF(AM894>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM894<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D894=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D894,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D894,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D894,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D894=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D894,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ894=\"\",\"\",IF(AQ894<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ894>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS894=\"\",\"\",AS894<1.5,\"High impact\",AS894>2.5,\"Low impact\",AND(AS894>=1.5,AS894<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS894=\"\",\"\",AS894>2.5,1,AND(AS894>=1.5,AS894<=2.5),2,AS894<1.5,3)","v":""},null,{"$f":"IF(B894=\"\",\"\",IF(OR(AE894=\"\",AT894=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE894,AU894)))","v":""}]
[{"$f":"IF('Census match'!A894=\"\",\"\",'Census match'!A894)","v":""},{"$f":"IF('Census match'!B894=\"\",\"\",'Census match'!B894)","v":""},{"$f":"IF(AND(NOT(A895=\"\"),'Census match'!E894=\"\"),\"No Census match\",'Census match'!E894)","v":""},{"$f":"'Census match'!J894","v":""},{"$f":"IF($D895=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D895,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D895=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D895,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C894=\"\",D895=\"\"),\"\",'Facility data'!C894)","v":""},{"$f":"IF(ISNUMBER($G895),IF($G895<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G895)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G895)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),('Cost models'!$F$4+'Cost models'!$E$4*$G895)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),IF($G895<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G895)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G895)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),IF($G895<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G895)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G895)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),_xlfn.IFS(AND($G895<='Cost models'!$C$7,$G895>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G895)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G895<='Cost models'!$C$7,$G895<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G895)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G895>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G895)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),IF($G895<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G895)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G895)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),_xlfn.IFS($G895<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G895)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G895>'Cost models'!$C$9,$G895<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G895)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G895>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G895)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G895),IF($G895<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G895)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G895)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B895=\"\",\"\",IF(ISNUMBER('Facility data'!D894),'Facility data'!D894,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D895)*ISNUMBER('Facility data'!$C894))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D895,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D895,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D895,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W895=\"\",\"\",W895=1,\"Low impact\",W895=2,\"Mid-range impact\",W895=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U895=\"\",\"\",U895<0.01,1,AND(U895>=0.01,U895<=0.02),2,U895>0.02,3)","v":""},null,{"$f":"IF(T895=\"\",\"\",T895/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ895)+(0.0062454442*$Y895)+(-0.0005191748*($AQ895*$Y895))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ895)+(0.0062454442*$Y895)+(-0.0005191748*($AQ895*$Y895))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ895)+(0.0062454442*$Y895)+(-0.0005191748*($AQ895*$Y895))),\"\")","v":""},{"$f":"_xlfn.IFS(Z895=\"\",\"\",Z895<1.5,\"Weak\",AND(Z895>=1.5,Z895<=2.5),\"Mid-Range\",Z895>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z895=\"\",\"\",Z895<1.5,1,AND(Z895>=1.5,Z895<=2.5),2,Z895>2.5,3)","v":""},null,{"$f":"IF(OR(W895=\"\",AB895=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB895,W895))","v":""},{"$f":"_xlfn.IFS(AD895=\"\",\"\",AD895=\"Impact Not Likely to be Substantial\",1,AD895=\"Impact Unclear\",2,AD895=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D895=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D895,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG895=\"\",\"\",IF(AG895>National_B_tables[Column3]*1.25,3,IF(AG895<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D895=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D895,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D895,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI895=\"\",\"\",IF(AI895>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI895<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D895=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D895,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D895,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK895=\"\",\"\",IF(AK895>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK895<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D895=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D895,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D895,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM895=\"\",\"\",IF(AM895>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM895<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D895=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D895,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D895,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D895,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D895=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D895,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ895=\"\",\"\",IF(AQ895<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ895>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS895=\"\",\"\",AS895<1.5,\"High impact\",AS895>2.5,\"Low impact\",AND(AS895>=1.5,AS895<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS895=\"\",\"\",AS895>2.5,1,AND(AS895>=1.5,AS895<=2.5),2,AS895<1.5,3)","v":""},null,{"$f":"IF(B895=\"\",\"\",IF(OR(AE895=\"\",AT895=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE895,AU895)))","v":""}]
[{"$f":"IF('Census match'!A895=\"\",\"\",'Census match'!A895)","v":""},{"$f":"IF('Census match'!B895=\"\",\"\",'Census match'!B895)","v":""},{"$f":"IF(AND(NOT(A896=\"\"),'Census match'!E895=\"\"),\"No Census match\",'Census match'!E895)","v":""},{"$f":"'Census match'!J895","v":""},{"$f":"IF($D896=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D896,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D896=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D896,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C895=\"\",D896=\"\"),\"\",'Facility data'!C895)","v":""},{"$f":"IF(ISNUMBER($G896),IF($G896<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G896)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G896)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),('Cost models'!$F$4+'Cost models'!$E$4*$G896)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),IF($G896<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G896)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G896)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),IF($G896<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G896)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G896)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),_xlfn.IFS(AND($G896<='Cost models'!$C$7,$G896>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G896)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G896<='Cost models'!$C$7,$G896<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G896)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G896>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G896)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),IF($G896<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G896)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G896)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),_xlfn.IFS($G896<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G896)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G896>'Cost models'!$C$9,$G896<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G896)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G896>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G896)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G896),IF($G896<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G896)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G896)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B896=\"\",\"\",IF(ISNUMBER('Facility data'!D895),'Facility data'!D895,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D896)*ISNUMBER('Facility data'!$C895))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D896,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D896,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D896,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W896=\"\",\"\",W896=1,\"Low impact\",W896=2,\"Mid-range impact\",W896=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U896=\"\",\"\",U896<0.01,1,AND(U896>=0.01,U896<=0.02),2,U896>0.02,3)","v":""},null,{"$f":"IF(T896=\"\",\"\",T896/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ896)+(0.0062454442*$Y896)+(-0.0005191748*($AQ896*$Y896))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ896)+(0.0062454442*$Y896)+(-0.0005191748*($AQ896*$Y896))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ896)+(0.0062454442*$Y896)+(-0.0005191748*($AQ896*$Y896))),\"\")","v":""},{"$f":"_xlfn.IFS(Z896=\"\",\"\",Z896<1.5,\"Weak\",AND(Z896>=1.5,Z896<=2.5),\"Mid-Range\",Z896>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z896=\"\",\"\",Z896<1.5,1,AND(Z896>=1.5,Z896<=2.5),2,Z896>2.5,3)","v":""},null,{"$f":"IF(OR(W896=\"\",AB896=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB896,W896))","v":""},{"$f":"_xlfn.IFS(AD896=\"\",\"\",AD896=\"Impact Not Likely to be Substantial\",1,AD896=\"Impact Unclear\",2,AD896=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D896=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D896,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG896=\"\",\"\",IF(AG896>National_B_tables[Column3]*1.25,3,IF(AG896<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D896=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D896,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D896,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI896=\"\",\"\",IF(AI896>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI896<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D896=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D896,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D896,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK896=\"\",\"\",IF(AK896>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK896<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D896=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D896,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D896,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM896=\"\",\"\",IF(AM896>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM896<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D896=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D896,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D896,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D896,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D896=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D896,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ896=\"\",\"\",IF(AQ896<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ896>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS896=\"\",\"\",AS896<1.5,\"High impact\",AS896>2.5,\"Low impact\",AND(AS896>=1.5,AS896<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS896=\"\",\"\",AS896>2.5,1,AND(AS896>=1.5,AS896<=2.5),2,AS896<1.5,3)","v":""},null,{"$f":"IF(B896=\"\",\"\",IF(OR(AE896=\"\",AT896=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE896,AU896)))","v":""}]
[{"$f":"IF('Census match'!A896=\"\",\"\",'Census match'!A896)","v":""},{"$f":"IF('Census match'!B896=\"\",\"\",'Census match'!B896)","v":""},{"$f":"IF(AND(NOT(A897=\"\"),'Census match'!E896=\"\"),\"No Census match\",'Census match'!E896)","v":""},{"$f":"'Census match'!J896","v":""},{"$f":"IF($D897=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D897,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D897=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D897,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C896=\"\",D897=\"\"),\"\",'Facility data'!C896)","v":""},{"$f":"IF(ISNUMBER($G897),IF($G897<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G897)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G897)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),('Cost models'!$F$4+'Cost models'!$E$4*$G897)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),IF($G897<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G897)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G897)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),IF($G897<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G897)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G897)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),_xlfn.IFS(AND($G897<='Cost models'!$C$7,$G897>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G897)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G897<='Cost models'!$C$7,$G897<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G897)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G897>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G897)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),IF($G897<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G897)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G897)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),_xlfn.IFS($G897<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G897)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G897>'Cost models'!$C$9,$G897<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G897)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G897>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G897)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G897),IF($G897<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G897)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G897)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B897=\"\",\"\",IF(ISNUMBER('Facility data'!D896),'Facility data'!D896,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D897)*ISNUMBER('Facility data'!$C896))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D897,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D897,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D897,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W897=\"\",\"\",W897=1,\"Low impact\",W897=2,\"Mid-range impact\",W897=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U897=\"\",\"\",U897<0.01,1,AND(U897>=0.01,U897<=0.02),2,U897>0.02,3)","v":""},null,{"$f":"IF(T897=\"\",\"\",T897/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ897)+(0.0062454442*$Y897)+(-0.0005191748*($AQ897*$Y897))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ897)+(0.0062454442*$Y897)+(-0.0005191748*($AQ897*$Y897))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ897)+(0.0062454442*$Y897)+(-0.0005191748*($AQ897*$Y897))),\"\")","v":""},{"$f":"_xlfn.IFS(Z897=\"\",\"\",Z897<1.5,\"Weak\",AND(Z897>=1.5,Z897<=2.5),\"Mid-Range\",Z897>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z897=\"\",\"\",Z897<1.5,1,AND(Z897>=1.5,Z897<=2.5),2,Z897>2.5,3)","v":""},null,{"$f":"IF(OR(W897=\"\",AB897=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB897,W897))","v":""},{"$f":"_xlfn.IFS(AD897=\"\",\"\",AD897=\"Impact Not Likely to be Substantial\",1,AD897=\"Impact Unclear\",2,AD897=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D897=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D897,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG897=\"\",\"\",IF(AG897>National_B_tables[Column3]*1.25,3,IF(AG897<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D897=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D897,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D897,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI897=\"\",\"\",IF(AI897>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI897<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D897=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D897,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D897,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK897=\"\",\"\",IF(AK897>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK897<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D897=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D897,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D897,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM897=\"\",\"\",IF(AM897>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM897<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D897=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D897,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D897,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D897,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D897=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D897,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ897=\"\",\"\",IF(AQ897<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ897>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS897=\"\",\"\",AS897<1.5,\"High impact\",AS897>2.5,\"Low impact\",AND(AS897>=1.5,AS897<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS897=\"\",\"\",AS897>2.5,1,AND(AS897>=1.5,AS897<=2.5),2,AS897<1.5,3)","v":""},null,{"$f":"IF(B897=\"\",\"\",IF(OR(AE897=\"\",AT897=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE897,AU897)))","v":""}]
[{"$f":"IF('Census match'!A897=\"\",\"\",'Census match'!A897)","v":""},{"$f":"IF('Census match'!B897=\"\",\"\",'Census match'!B897)","v":""},{"$f":"IF(AND(NOT(A898=\"\"),'Census match'!E897=\"\"),\"No Census match\",'Census match'!E897)","v":""},{"$f":"'Census match'!J897","v":""},{"$f":"IF($D898=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D898,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D898=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D898,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C897=\"\",D898=\"\"),\"\",'Facility data'!C897)","v":""},{"$f":"IF(ISNUMBER($G898),IF($G898<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G898)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G898)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),('Cost models'!$F$4+'Cost models'!$E$4*$G898)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),IF($G898<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G898)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G898)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),IF($G898<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G898)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G898)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),_xlfn.IFS(AND($G898<='Cost models'!$C$7,$G898>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G898)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G898<='Cost models'!$C$7,$G898<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G898)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G898>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G898)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),IF($G898<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G898)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G898)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),_xlfn.IFS($G898<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G898)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G898>'Cost models'!$C$9,$G898<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G898)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G898>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G898)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G898),IF($G898<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G898)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G898)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B898=\"\",\"\",IF(ISNUMBER('Facility data'!D897),'Facility data'!D897,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D898)*ISNUMBER('Facility data'!$C897))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D898,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D898,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D898,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W898=\"\",\"\",W898=1,\"Low impact\",W898=2,\"Mid-range impact\",W898=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U898=\"\",\"\",U898<0.01,1,AND(U898>=0.01,U898<=0.02),2,U898>0.02,3)","v":""},null,{"$f":"IF(T898=\"\",\"\",T898/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ898)+(0.0062454442*$Y898)+(-0.0005191748*($AQ898*$Y898))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ898)+(0.0062454442*$Y898)+(-0.0005191748*($AQ898*$Y898))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ898)+(0.0062454442*$Y898)+(-0.0005191748*($AQ898*$Y898))),\"\")","v":""},{"$f":"_xlfn.IFS(Z898=\"\",\"\",Z898<1.5,\"Weak\",AND(Z898>=1.5,Z898<=2.5),\"Mid-Range\",Z898>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z898=\"\",\"\",Z898<1.5,1,AND(Z898>=1.5,Z898<=2.5),2,Z898>2.5,3)","v":""},null,{"$f":"IF(OR(W898=\"\",AB898=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB898,W898))","v":""},{"$f":"_xlfn.IFS(AD898=\"\",\"\",AD898=\"Impact Not Likely to be Substantial\",1,AD898=\"Impact Unclear\",2,AD898=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D898=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D898,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG898=\"\",\"\",IF(AG898>National_B_tables[Column3]*1.25,3,IF(AG898<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D898=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D898,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D898,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI898=\"\",\"\",IF(AI898>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI898<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D898=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D898,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D898,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK898=\"\",\"\",IF(AK898>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK898<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D898=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D898,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D898,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM898=\"\",\"\",IF(AM898>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM898<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D898=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D898,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D898,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D898,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D898=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D898,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ898=\"\",\"\",IF(AQ898<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ898>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS898=\"\",\"\",AS898<1.5,\"High impact\",AS898>2.5,\"Low impact\",AND(AS898>=1.5,AS898<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS898=\"\",\"\",AS898>2.5,1,AND(AS898>=1.5,AS898<=2.5),2,AS898<1.5,3)","v":""},null,{"$f":"IF(B898=\"\",\"\",IF(OR(AE898=\"\",AT898=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE898,AU898)))","v":""}]
[{"$f":"IF('Census match'!A898=\"\",\"\",'Census match'!A898)","v":""},{"$f":"IF('Census match'!B898=\"\",\"\",'Census match'!B898)","v":""},{"$f":"IF(AND(NOT(A899=\"\"),'Census match'!E898=\"\"),\"No Census match\",'Census match'!E898)","v":""},{"$f":"'Census match'!J898","v":""},{"$f":"IF($D899=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D899,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D899=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D899,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C898=\"\",D899=\"\"),\"\",'Facility data'!C898)","v":""},{"$f":"IF(ISNUMBER($G899),IF($G899<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G899)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G899)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),('Cost models'!$F$4+'Cost models'!$E$4*$G899)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),IF($G899<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G899)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G899)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),IF($G899<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G899)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G899)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),_xlfn.IFS(AND($G899<='Cost models'!$C$7,$G899>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G899)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G899<='Cost models'!$C$7,$G899<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G899)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G899>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G899)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),IF($G899<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G899)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G899)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),_xlfn.IFS($G899<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G899)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G899>'Cost models'!$C$9,$G899<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G899)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G899>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G899)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G899),IF($G899<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G899)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G899)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B899=\"\",\"\",IF(ISNUMBER('Facility data'!D898),'Facility data'!D898,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D899)*ISNUMBER('Facility data'!$C898))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D899,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D899,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D899,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q899),ISNUMBER($T899),$T899>0),(Q899+$S899)/$T899,\"\")","v":""},{"$f":"_xlfn.IFS(W899=\"\",\"\",W899=1,\"Low impact\",W899=2,\"Mid-range impact\",W899=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U899=\"\",\"\",U899<0.01,1,AND(U899>=0.01,U899<=0.02),2,U899>0.02,3)","v":""},null,{"$f":"IF(T899=\"\",\"\",T899/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ899)+(0.0062454442*$Y899)+(-0.0005191748*($AQ899*$Y899))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ899)+(0.0062454442*$Y899)+(-0.0005191748*($AQ899*$Y899))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ899)+(0.0062454442*$Y899)+(-0.0005191748*($AQ899*$Y899))),\"\")","v":""},{"$f":"_xlfn.IFS(Z899=\"\",\"\",Z899<1.5,\"Weak\",AND(Z899>=1.5,Z899<=2.5),\"Mid-Range\",Z899>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z899=\"\",\"\",Z899<1.5,1,AND(Z899>=1.5,Z899<=2.5),2,Z899>2.5,3)","v":""},null,{"$f":"IF(OR(W899=\"\",AB899=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB899,W899))","v":""},{"$f":"_xlfn.IFS(AD899=\"\",\"\",AD899=\"Impact Not Likely to be Substantial\",1,AD899=\"Impact Unclear\",2,AD899=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D899=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D899,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG899=\"\",\"\",IF(AG899>National_B_tables[Column3]*1.25,3,IF(AG899<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D899=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D899,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D899,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI899=\"\",\"\",IF(AI899>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI899<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D899=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D899,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D899,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK899=\"\",\"\",IF(AK899>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK899<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D899=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D899,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D899,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM899=\"\",\"\",IF(AM899>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM899<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D899=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D899,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D899,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D899,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D899=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D899,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ899=\"\",\"\",IF(AQ899<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ899>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS899=\"\",\"\",AS899<1.5,\"High impact\",AS899>2.5,\"Low impact\",AND(AS899>=1.5,AS899<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS899=\"\",\"\",AS899>2.5,1,AND(AS899>=1.5,AS899<=2.5),2,AS899<1.5,3)","v":""},null,{"$f":"IF(B899=\"\",\"\",IF(OR(AE899=\"\",AT899=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE899,AU899)))","v":""}]
[{"$f":"IF('Census match'!A899=\"\",\"\",'Census match'!A899)","v":""},{"$f":"IF('Census match'!B899=\"\",\"\",'Census match'!B899)","v":""},{"$f":"IF(AND(NOT(A900=\"\"),'Census match'!E899=\"\"),\"No Census match\",'Census match'!E899)","v":""},{"$f":"'Census match'!J899","v":""},{"$f":"IF($D900=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D900,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D900=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D900,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C899=\"\",D900=\"\"),\"\",'Facility data'!C899)","v":""},{"$f":"IF(ISNUMBER($G900),IF($G900<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G900)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G900)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),('Cost models'!$F$4+'Cost models'!$E$4*$G900)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),IF($G900<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G900)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G900)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),IF($G900<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G900)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G900)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),_xlfn.IFS(AND($G900<='Cost models'!$C$7,$G900>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G900)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G900<='Cost models'!$C$7,$G900<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G900)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G900>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G900)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),IF($G900<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G900)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G900)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),_xlfn.IFS($G900<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G900)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G900>'Cost models'!$C$9,$G900<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G900)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G900>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G900)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G900),IF($G900<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G900)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G900)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F900),$F900>0,ISNUMBER(P900)),P900/$F900,\"\")","v":""},null,{"$f":"IF(B900=\"\",\"\",IF(ISNUMBER('Facility data'!D899),'Facility data'!D899,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D900)*ISNUMBER('Facility data'!$C899))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D900,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D900,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D900,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W900=\"\",\"\",W900=1,\"Low impact\",W900=2,\"Mid-range impact\",W900=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U900=\"\",\"\",U900<0.01,1,AND(U900>=0.01,U900<=0.02),2,U900>0.02,3)","v":""},null,{"$f":"IF(T900=\"\",\"\",T900/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ900)+(0.0062454442*$Y900)+(-0.0005191748*($AQ900*$Y900))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ900)+(0.0062454442*$Y900)+(-0.0005191748*($AQ900*$Y900))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ900)+(0.0062454442*$Y900)+(-0.0005191748*($AQ900*$Y900))),\"\")","v":""},{"$f":"_xlfn.IFS(Z900=\"\",\"\",Z900<1.5,\"Weak\",AND(Z900>=1.5,Z900<=2.5),\"Mid-Range\",Z900>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z900=\"\",\"\",Z900<1.5,1,AND(Z900>=1.5,Z900<=2.5),2,Z900>2.5,3)","v":""},null,{"$f":"IF(OR(W900=\"\",AB900=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB900,W900))","v":""},{"$f":"_xlfn.IFS(AD900=\"\",\"\",AD900=\"Impact Not Likely to be Substantial\",1,AD900=\"Impact Unclear\",2,AD900=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D900=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D900,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG900=\"\",\"\",IF(AG900>National_B_tables[Column3]*1.25,3,IF(AG900<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D900=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D900,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D900,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI900=\"\",\"\",IF(AI900>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI900<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D900=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D900,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D900,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK900=\"\",\"\",IF(AK900>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK900<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D900=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D900,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D900,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM900=\"\",\"\",IF(AM900>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM900<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D900=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D900,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D900,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D900,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO900=\"\",\"\",IF(AO900<0.01,1,IF(AO900>0.01,3,2)))","v":""},{"$f":"IF(D900=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D900,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ900=\"\",\"\",IF(AQ900<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ900>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH900*0.5+AJ900*0.1+AL900*0.1+AN900*0.1+AP900*0.1+AR900*0.1),AH900*0.5+AJ900*0.1+AL900*0.1+AN900*0.1+AP900*0.1+AR900*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS900=\"\",\"\",AS900<1.5,\"High impact\",AS900>2.5,\"Low impact\",AND(AS900>=1.5,AS900<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS900=\"\",\"\",AS900>2.5,1,AND(AS900>=1.5,AS900<=2.5),2,AS900<1.5,3)","v":""},null,{"$f":"IF(B900=\"\",\"\",IF(OR(AE900=\"\",AT900=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE900,AU900)))","v":""}]
[{"$f":"IF('Census match'!A900=\"\",\"\",'Census match'!A900)","v":""},{"$f":"IF('Census match'!B900=\"\",\"\",'Census match'!B900)","v":""},{"$f":"IF(AND(NOT(A901=\"\"),'Census match'!E900=\"\"),\"No Census match\",'Census match'!E900)","v":""},{"$f":"'Census match'!J900","v":""},{"$f":"IF($D901=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D901,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D901=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D901,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C900=\"\",D901=\"\"),\"\",'Facility data'!C900)","v":""},{"$f":"IF(ISNUMBER($G901),IF($G901<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G901)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G901)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),('Cost models'!$F$4+'Cost models'!$E$4*$G901)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),IF($G901<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G901)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G901)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),IF($G901<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G901)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G901)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),_xlfn.IFS(AND($G901<='Cost models'!$C$7,$G901>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G901)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G901<='Cost models'!$C$7,$G901<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G901)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G901>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G901)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),IF($G901<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G901)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G901)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),_xlfn.IFS($G901<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G901)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G901>'Cost models'!$C$9,$G901<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G901)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G901>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G901)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G901),IF($G901<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G901)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G901)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B901=\"\",\"\",IF(ISNUMBER('Facility data'!D900),'Facility data'!D900,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D901)*ISNUMBER('Facility data'!$C900))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D901,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D901,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D901,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W901=\"\",\"\",W901=1,\"Low impact\",W901=2,\"Mid-range impact\",W901=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U901=\"\",\"\",U901<0.01,1,AND(U901>=0.01,U901<=0.02),2,U901>0.02,3)","v":""},null,{"$f":"IF(T901=\"\",\"\",T901/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ901)+(0.0062454442*$Y901)+(-0.0005191748*($AQ901*$Y901))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ901)+(0.0062454442*$Y901)+(-0.0005191748*($AQ901*$Y901))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ901)+(0.0062454442*$Y901)+(-0.0005191748*($AQ901*$Y901))),\"\")","v":""},{"$f":"_xlfn.IFS(Z901=\"\",\"\",Z901<1.5,\"Weak\",AND(Z901>=1.5,Z901<=2.5),\"Mid-Range\",Z901>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z901=\"\",\"\",Z901<1.5,1,AND(Z901>=1.5,Z901<=2.5),2,Z901>2.5,3)","v":""},null,{"$f":"IF(OR(W901=\"\",AB901=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB901,W901))","v":""},{"$f":"_xlfn.IFS(AD901=\"\",\"\",AD901=\"Impact Not Likely to be Substantial\",1,AD901=\"Impact Unclear\",2,AD901=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D901=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D901,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG901=\"\",\"\",IF(AG901>National_B_tables[Column3]*1.25,3,IF(AG901<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D901=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D901,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D901,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI901=\"\",\"\",IF(AI901>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI901<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D901=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D901,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D901,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK901=\"\",\"\",IF(AK901>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK901<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D901=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D901,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D901,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM901=\"\",\"\",IF(AM901>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM901<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D901=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D901,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D901,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D901,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D901=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D901,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ901=\"\",\"\",IF(AQ901<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ901>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS901=\"\",\"\",AS901<1.5,\"High impact\",AS901>2.5,\"Low impact\",AND(AS901>=1.5,AS901<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS901=\"\",\"\",AS901>2.5,1,AND(AS901>=1.5,AS901<=2.5),2,AS901<1.5,3)","v":""},null,{"$f":"IF(B901=\"\",\"\",IF(OR(AE901=\"\",AT901=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE901,AU901)))","v":""}]
[{"$f":"IF('Census match'!A901=\"\",\"\",'Census match'!A901)","v":""},{"$f":"IF('Census match'!B901=\"\",\"\",'Census match'!B901)","v":""},{"$f":"IF(AND(NOT(A902=\"\"),'Census match'!E901=\"\"),\"No Census match\",'Census match'!E901)","v":""},{"$f":"'Census match'!J901","v":""},{"$f":"IF($D902=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D902,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D902=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D902,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C901=\"\",D902=\"\"),\"\",'Facility data'!C901)","v":""},{"$f":"IF(ISNUMBER($G902),IF($G902<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G902)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G902)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),('Cost models'!$F$4+'Cost models'!$E$4*$G902)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),IF($G902<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G902)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G902)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),IF($G902<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G902)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G902)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),_xlfn.IFS(AND($G902<='Cost models'!$C$7,$G902>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G902)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G902<='Cost models'!$C$7,$G902<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G902)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G902>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G902)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),IF($G902<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G902)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G902)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),_xlfn.IFS($G902<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G902)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G902>'Cost models'!$C$9,$G902<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G902)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G902>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G902)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G902),IF($G902<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G902)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G902)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B902=\"\",\"\",IF(ISNUMBER('Facility data'!D901),'Facility data'!D901,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D902)*ISNUMBER('Facility data'!$C901))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D902,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D902,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D902,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W902=\"\",\"\",W902=1,\"Low impact\",W902=2,\"Mid-range impact\",W902=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U902=\"\",\"\",U902<0.01,1,AND(U902>=0.01,U902<=0.02),2,U902>0.02,3)","v":""},null,{"$f":"IF(T902=\"\",\"\",T902/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ902)+(0.0062454442*$Y902)+(-0.0005191748*($AQ902*$Y902))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ902)+(0.0062454442*$Y902)+(-0.0005191748*($AQ902*$Y902))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ902)+(0.0062454442*$Y902)+(-0.0005191748*($AQ902*$Y902))),\"\")","v":""},{"$f":"_xlfn.IFS(Z902=\"\",\"\",Z902<1.5,\"Weak\",AND(Z902>=1.5,Z902<=2.5),\"Mid-Range\",Z902>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z902=\"\",\"\",Z902<1.5,1,AND(Z902>=1.5,Z902<=2.5),2,Z902>2.5,3)","v":""},null,{"$f":"IF(OR(W902=\"\",AB902=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB902,W902))","v":""},{"$f":"_xlfn.IFS(AD902=\"\",\"\",AD902=\"Impact Not Likely to be Substantial\",1,AD902=\"Impact Unclear\",2,AD902=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D902=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D902,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG902=\"\",\"\",IF(AG902>National_B_tables[Column3]*1.25,3,IF(AG902<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D902=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D902,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D902,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI902=\"\",\"\",IF(AI902>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI902<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D902=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D902,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D902,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK902=\"\",\"\",IF(AK902>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK902<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D902=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D902,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D902,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM902=\"\",\"\",IF(AM902>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM902<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D902=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D902,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D902,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D902,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D902=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D902,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ902=\"\",\"\",IF(AQ902<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ902>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS902=\"\",\"\",AS902<1.5,\"High impact\",AS902>2.5,\"Low impact\",AND(AS902>=1.5,AS902<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS902=\"\",\"\",AS902>2.5,1,AND(AS902>=1.5,AS902<=2.5),2,AS902<1.5,3)","v":""},null,{"$f":"IF(B902=\"\",\"\",IF(OR(AE902=\"\",AT902=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE902,AU902)))","v":""}]
[{"$f":"IF('Census match'!A902=\"\",\"\",'Census match'!A902)","v":""},{"$f":"IF('Census match'!B902=\"\",\"\",'Census match'!B902)","v":""},{"$f":"IF(AND(NOT(A903=\"\"),'Census match'!E902=\"\"),\"No Census match\",'Census match'!E902)","v":""},{"$f":"'Census match'!J902","v":""},{"$f":"IF($D903=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D903,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D903=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D903,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C902=\"\",D903=\"\"),\"\",'Facility data'!C902)","v":""},{"$f":"IF(ISNUMBER($G903),IF($G903<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G903)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G903)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),('Cost models'!$F$4+'Cost models'!$E$4*$G903)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),IF($G903<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G903)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G903)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),IF($G903<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G903)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G903)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),_xlfn.IFS(AND($G903<='Cost models'!$C$7,$G903>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G903)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G903<='Cost models'!$C$7,$G903<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G903)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G903>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G903)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),IF($G903<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G903)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G903)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),_xlfn.IFS($G903<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G903)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G903>'Cost models'!$C$9,$G903<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G903)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G903>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G903)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G903),IF($G903<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G903)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G903)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B903=\"\",\"\",IF(ISNUMBER('Facility data'!D902),'Facility data'!D902,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D903)*ISNUMBER('Facility data'!$C902))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D903,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D903,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D903,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W903=\"\",\"\",W903=1,\"Low impact\",W903=2,\"Mid-range impact\",W903=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U903=\"\",\"\",U903<0.01,1,AND(U903>=0.01,U903<=0.02),2,U903>0.02,3)","v":""},null,{"$f":"IF(T903=\"\",\"\",T903/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ903)+(0.0062454442*$Y903)+(-0.0005191748*($AQ903*$Y903))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ903)+(0.0062454442*$Y903)+(-0.0005191748*($AQ903*$Y903))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ903)+(0.0062454442*$Y903)+(-0.0005191748*($AQ903*$Y903))),\"\")","v":""},{"$f":"_xlfn.IFS(Z903=\"\",\"\",Z903<1.5,\"Weak\",AND(Z903>=1.5,Z903<=2.5),\"Mid-Range\",Z903>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z903=\"\",\"\",Z903<1.5,1,AND(Z903>=1.5,Z903<=2.5),2,Z903>2.5,3)","v":""},null,{"$f":"IF(OR(W903=\"\",AB903=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB903,W903))","v":""},{"$f":"_xlfn.IFS(AD903=\"\",\"\",AD903=\"Impact Not Likely to be Substantial\",1,AD903=\"Impact Unclear\",2,AD903=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D903=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D903,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG903=\"\",\"\",IF(AG903>National_B_tables[Column3]*1.25,3,IF(AG903<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D903=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D903,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D903,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI903=\"\",\"\",IF(AI903>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI903<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D903=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D903,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D903,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK903=\"\",\"\",IF(AK903>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK903<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D903=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D903,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D903,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM903=\"\",\"\",IF(AM903>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM903<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D903=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D903,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D903,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D903,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D903=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D903,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ903=\"\",\"\",IF(AQ903<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ903>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS903=\"\",\"\",AS903<1.5,\"High impact\",AS903>2.5,\"Low impact\",AND(AS903>=1.5,AS903<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS903=\"\",\"\",AS903>2.5,1,AND(AS903>=1.5,AS903<=2.5),2,AS903<1.5,3)","v":""},null,{"$f":"IF(B903=\"\",\"\",IF(OR(AE903=\"\",AT903=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE903,AU903)))","v":""}]
[{"$f":"IF('Census match'!A903=\"\",\"\",'Census match'!A903)","v":""},{"$f":"IF('Census match'!B903=\"\",\"\",'Census match'!B903)","v":""},{"$f":"IF(AND(NOT(A904=\"\"),'Census match'!E903=\"\"),\"No Census match\",'Census match'!E903)","v":""},{"$f":"'Census match'!J903","v":""},{"$f":"IF($D904=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D904,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D904=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D904,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C903=\"\",D904=\"\"),\"\",'Facility data'!C903)","v":""},{"$f":"IF(ISNUMBER($G904),IF($G904<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G904)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G904)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),('Cost models'!$F$4+'Cost models'!$E$4*$G904)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),IF($G904<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G904)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G904)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),IF($G904<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G904)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G904)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),_xlfn.IFS(AND($G904<='Cost models'!$C$7,$G904>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G904)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G904<='Cost models'!$C$7,$G904<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G904)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G904>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G904)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),IF($G904<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G904)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G904)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),_xlfn.IFS($G904<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G904)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G904>'Cost models'!$C$9,$G904<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G904)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G904>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G904)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G904),IF($G904<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G904)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G904)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B904=\"\",\"\",IF(ISNUMBER('Facility data'!D903),'Facility data'!D903,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D904)*ISNUMBER('Facility data'!$C903))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D904,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D904,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D904,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W904=\"\",\"\",W904=1,\"Low impact\",W904=2,\"Mid-range impact\",W904=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U904=\"\",\"\",U904<0.01,1,AND(U904>=0.01,U904<=0.02),2,U904>0.02,3)","v":""},null,{"$f":"IF(T904=\"\",\"\",T904/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ904)+(0.0062454442*$Y904)+(-0.0005191748*($AQ904*$Y904))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ904)+(0.0062454442*$Y904)+(-0.0005191748*($AQ904*$Y904))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ904)+(0.0062454442*$Y904)+(-0.0005191748*($AQ904*$Y904))),\"\")","v":""},{"$f":"_xlfn.IFS(Z904=\"\",\"\",Z904<1.5,\"Weak\",AND(Z904>=1.5,Z904<=2.5),\"Mid-Range\",Z904>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z904=\"\",\"\",Z904<1.5,1,AND(Z904>=1.5,Z904<=2.5),2,Z904>2.5,3)","v":""},null,{"$f":"IF(OR(W904=\"\",AB904=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB904,W904))","v":""},{"$f":"_xlfn.IFS(AD904=\"\",\"\",AD904=\"Impact Not Likely to be Substantial\",1,AD904=\"Impact Unclear\",2,AD904=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D904=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D904,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG904=\"\",\"\",IF(AG904>National_B_tables[Column3]*1.25,3,IF(AG904<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D904=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D904,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D904,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI904=\"\",\"\",IF(AI904>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI904<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D904=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D904,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D904,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK904=\"\",\"\",IF(AK904>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK904<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D904=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D904,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D904,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM904=\"\",\"\",IF(AM904>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM904<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D904=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D904,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D904,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D904,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D904=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D904,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ904=\"\",\"\",IF(AQ904<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ904>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS904=\"\",\"\",AS904<1.5,\"High impact\",AS904>2.5,\"Low impact\",AND(AS904>=1.5,AS904<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS904=\"\",\"\",AS904>2.5,1,AND(AS904>=1.5,AS904<=2.5),2,AS904<1.5,3)","v":""},null,{"$f":"IF(B904=\"\",\"\",IF(OR(AE904=\"\",AT904=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE904,AU904)))","v":""}]
[{"$f":"IF('Census match'!A904=\"\",\"\",'Census match'!A904)","v":""},{"$f":"IF('Census match'!B904=\"\",\"\",'Census match'!B904)","v":""},{"$f":"IF(AND(NOT(A905=\"\"),'Census match'!E904=\"\"),\"No Census match\",'Census match'!E904)","v":""},{"$f":"'Census match'!J904","v":""},{"$f":"IF($D905=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D905,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D905=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D905,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C904=\"\",D905=\"\"),\"\",'Facility data'!C904)","v":""},{"$f":"IF(ISNUMBER($G905),IF($G905<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G905)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G905)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),('Cost models'!$F$4+'Cost models'!$E$4*$G905)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),IF($G905<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G905)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G905)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),IF($G905<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G905)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G905)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),_xlfn.IFS(AND($G905<='Cost models'!$C$7,$G905>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G905)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G905<='Cost models'!$C$7,$G905<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G905)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G905>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G905)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),IF($G905<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G905)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G905)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),_xlfn.IFS($G905<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G905)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G905>'Cost models'!$C$9,$G905<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G905)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G905>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G905)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G905),IF($G905<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G905)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G905)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B905=\"\",\"\",IF(ISNUMBER('Facility data'!D904),'Facility data'!D904,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D905)*ISNUMBER('Facility data'!$C904))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D905,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D905,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D905,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W905=\"\",\"\",W905=1,\"Low impact\",W905=2,\"Mid-range impact\",W905=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U905=\"\",\"\",U905<0.01,1,AND(U905>=0.01,U905<=0.02),2,U905>0.02,3)","v":""},null,{"$f":"IF(T905=\"\",\"\",T905/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ905)+(0.0062454442*$Y905)+(-0.0005191748*($AQ905*$Y905))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ905)+(0.0062454442*$Y905)+(-0.0005191748*($AQ905*$Y905))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ905)+(0.0062454442*$Y905)+(-0.0005191748*($AQ905*$Y905))),\"\")","v":""},{"$f":"_xlfn.IFS(Z905=\"\",\"\",Z905<1.5,\"Weak\",AND(Z905>=1.5,Z905<=2.5),\"Mid-Range\",Z905>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z905=\"\",\"\",Z905<1.5,1,AND(Z905>=1.5,Z905<=2.5),2,Z905>2.5,3)","v":""},null,{"$f":"IF(OR(W905=\"\",AB905=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB905,W905))","v":""},{"$f":"_xlfn.IFS(AD905=\"\",\"\",AD905=\"Impact Not Likely to be Substantial\",1,AD905=\"Impact Unclear\",2,AD905=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D905=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D905,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG905=\"\",\"\",IF(AG905>National_B_tables[Column3]*1.25,3,IF(AG905<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D905=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D905,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D905,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI905=\"\",\"\",IF(AI905>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI905<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D905=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D905,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D905,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK905=\"\",\"\",IF(AK905>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK905<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D905=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D905,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D905,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM905=\"\",\"\",IF(AM905>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM905<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D905=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D905,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D905,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D905,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D905=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D905,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ905=\"\",\"\",IF(AQ905<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ905>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS905=\"\",\"\",AS905<1.5,\"High impact\",AS905>2.5,\"Low impact\",AND(AS905>=1.5,AS905<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS905=\"\",\"\",AS905>2.5,1,AND(AS905>=1.5,AS905<=2.5),2,AS905<1.5,3)","v":""},null,{"$f":"IF(B905=\"\",\"\",IF(OR(AE905=\"\",AT905=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE905,AU905)))","v":""}]
[{"$f":"IF('Census match'!A905=\"\",\"\",'Census match'!A905)","v":""},{"$f":"IF('Census match'!B905=\"\",\"\",'Census match'!B905)","v":""},{"$f":"IF(AND(NOT(A906=\"\"),'Census match'!E905=\"\"),\"No Census match\",'Census match'!E905)","v":""},{"$f":"'Census match'!J905","v":""},{"$f":"IF($D906=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D906,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D906=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D906,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C905=\"\",D906=\"\"),\"\",'Facility data'!C905)","v":""},{"$f":"IF(ISNUMBER($G906),IF($G906<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G906)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G906)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),('Cost models'!$F$4+'Cost models'!$E$4*$G906)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),IF($G906<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G906)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G906)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),IF($G906<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G906)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G906)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),_xlfn.IFS(AND($G906<='Cost models'!$C$7,$G906>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G906)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G906<='Cost models'!$C$7,$G906<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G906)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G906>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G906)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),IF($G906<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G906)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G906)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),_xlfn.IFS($G906<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G906)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G906>'Cost models'!$C$9,$G906<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G906)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G906>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G906)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G906),IF($G906<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G906)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G906)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B906=\"\",\"\",IF(ISNUMBER('Facility data'!D905),'Facility data'!D905,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D906)*ISNUMBER('Facility data'!$C905))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D906,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D906,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D906,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W906=\"\",\"\",W906=1,\"Low impact\",W906=2,\"Mid-range impact\",W906=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U906=\"\",\"\",U906<0.01,1,AND(U906>=0.01,U906<=0.02),2,U906>0.02,3)","v":""},null,{"$f":"IF(T906=\"\",\"\",T906/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ906)+(0.0062454442*$Y906)+(-0.0005191748*($AQ906*$Y906))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ906)+(0.0062454442*$Y906)+(-0.0005191748*($AQ906*$Y906))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ906)+(0.0062454442*$Y906)+(-0.0005191748*($AQ906*$Y906))),\"\")","v":""},{"$f":"_xlfn.IFS(Z906=\"\",\"\",Z906<1.5,\"Weak\",AND(Z906>=1.5,Z906<=2.5),\"Mid-Range\",Z906>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z906=\"\",\"\",Z906<1.5,1,AND(Z906>=1.5,Z906<=2.5),2,Z906>2.5,3)","v":""},null,{"$f":"IF(OR(W906=\"\",AB906=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB906,W906))","v":""},{"$f":"_xlfn.IFS(AD906=\"\",\"\",AD906=\"Impact Not Likely to be Substantial\",1,AD906=\"Impact Unclear\",2,AD906=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D906=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D906,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG906=\"\",\"\",IF(AG906>National_B_tables[Column3]*1.25,3,IF(AG906<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D906=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D906,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D906,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI906=\"\",\"\",IF(AI906>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI906<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D906=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D906,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D906,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK906=\"\",\"\",IF(AK906>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK906<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D906=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D906,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D906,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM906=\"\",\"\",IF(AM906>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM906<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D906=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D906,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D906,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D906,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D906=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D906,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ906=\"\",\"\",IF(AQ906<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ906>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS906=\"\",\"\",AS906<1.5,\"High impact\",AS906>2.5,\"Low impact\",AND(AS906>=1.5,AS906<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS906=\"\",\"\",AS906>2.5,1,AND(AS906>=1.5,AS906<=2.5),2,AS906<1.5,3)","v":""},null,{"$f":"IF(B906=\"\",\"\",IF(OR(AE906=\"\",AT906=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE906,AU906)))","v":""}]
[{"$f":"IF('Census match'!A906=\"\",\"\",'Census match'!A906)","v":""},{"$f":"IF('Census match'!B906=\"\",\"\",'Census match'!B906)","v":""},{"$f":"IF(AND(NOT(A907=\"\"),'Census match'!E906=\"\"),\"No Census match\",'Census match'!E906)","v":""},{"$f":"'Census match'!J906","v":""},{"$f":"IF($D907=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D907,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D907=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D907,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C906=\"\",D907=\"\"),\"\",'Facility data'!C906)","v":""},{"$f":"IF(ISNUMBER($G907),IF($G907<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G907)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G907)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),('Cost models'!$F$4+'Cost models'!$E$4*$G907)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),IF($G907<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G907)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G907)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),IF($G907<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G907)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G907)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),_xlfn.IFS(AND($G907<='Cost models'!$C$7,$G907>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G907)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G907<='Cost models'!$C$7,$G907<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G907)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G907>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G907)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),IF($G907<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G907)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G907)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),_xlfn.IFS($G907<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G907)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G907>'Cost models'!$C$9,$G907<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G907)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G907>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G907)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G907),IF($G907<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G907)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G907)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B907=\"\",\"\",IF(ISNUMBER('Facility data'!D906),'Facility data'!D906,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D907)*ISNUMBER('Facility data'!$C906))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D907,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D907,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D907,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W907=\"\",\"\",W907=1,\"Low impact\",W907=2,\"Mid-range impact\",W907=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U907=\"\",\"\",U907<0.01,1,AND(U907>=0.01,U907<=0.02),2,U907>0.02,3)","v":""},null,{"$f":"IF(T907=\"\",\"\",T907/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ907)+(0.0062454442*$Y907)+(-0.0005191748*($AQ907*$Y907))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ907)+(0.0062454442*$Y907)+(-0.0005191748*($AQ907*$Y907))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ907)+(0.0062454442*$Y907)+(-0.0005191748*($AQ907*$Y907))),\"\")","v":""},{"$f":"_xlfn.IFS(Z907=\"\",\"\",Z907<1.5,\"Weak\",AND(Z907>=1.5,Z907<=2.5),\"Mid-Range\",Z907>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z907=\"\",\"\",Z907<1.5,1,AND(Z907>=1.5,Z907<=2.5),2,Z907>2.5,3)","v":""},null,{"$f":"IF(OR(W907=\"\",AB907=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB907,W907))","v":""},{"$f":"_xlfn.IFS(AD907=\"\",\"\",AD907=\"Impact Not Likely to be Substantial\",1,AD907=\"Impact Unclear\",2,AD907=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D907=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D907,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG907=\"\",\"\",IF(AG907>National_B_tables[Column3]*1.25,3,IF(AG907<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D907=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D907,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D907,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI907=\"\",\"\",IF(AI907>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI907<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D907=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D907,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D907,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK907=\"\",\"\",IF(AK907>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK907<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D907=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D907,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D907,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM907=\"\",\"\",IF(AM907>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM907<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D907=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D907,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D907,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D907,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D907=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D907,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ907=\"\",\"\",IF(AQ907<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ907>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS907=\"\",\"\",AS907<1.5,\"High impact\",AS907>2.5,\"Low impact\",AND(AS907>=1.5,AS907<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS907=\"\",\"\",AS907>2.5,1,AND(AS907>=1.5,AS907<=2.5),2,AS907<1.5,3)","v":""},null,{"$f":"IF(B907=\"\",\"\",IF(OR(AE907=\"\",AT907=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE907,AU907)))","v":""}]
[{"$f":"IF('Census match'!A907=\"\",\"\",'Census match'!A907)","v":""},{"$f":"IF('Census match'!B907=\"\",\"\",'Census match'!B907)","v":""},{"$f":"IF(AND(NOT(A908=\"\"),'Census match'!E907=\"\"),\"No Census match\",'Census match'!E907)","v":""},{"$f":"'Census match'!J907","v":""},{"$f":"IF($D908=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D908,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D908=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D908,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C907=\"\",D908=\"\"),\"\",'Facility data'!C907)","v":""},{"$f":"IF(ISNUMBER($G908),IF($G908<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G908)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G908)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),('Cost models'!$F$4+'Cost models'!$E$4*$G908)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),IF($G908<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G908)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G908)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),IF($G908<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G908)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G908)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),_xlfn.IFS(AND($G908<='Cost models'!$C$7,$G908>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G908)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G908<='Cost models'!$C$7,$G908<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G908)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G908>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G908)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),IF($G908<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G908)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G908)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),_xlfn.IFS($G908<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G908)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G908>'Cost models'!$C$9,$G908<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G908)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G908>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G908)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G908),IF($G908<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G908)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G908)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B908=\"\",\"\",IF(ISNUMBER('Facility data'!D907),'Facility data'!D907,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D908)*ISNUMBER('Facility data'!$C907))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D908,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D908,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D908,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W908=\"\",\"\",W908=1,\"Low impact\",W908=2,\"Mid-range impact\",W908=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U908=\"\",\"\",U908<0.01,1,AND(U908>=0.01,U908<=0.02),2,U908>0.02,3)","v":""},null,{"$f":"IF(T908=\"\",\"\",T908/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ908)+(0.0062454442*$Y908)+(-0.0005191748*($AQ908*$Y908))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ908)+(0.0062454442*$Y908)+(-0.0005191748*($AQ908*$Y908))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ908)+(0.0062454442*$Y908)+(-0.0005191748*($AQ908*$Y908))),\"\")","v":""},{"$f":"_xlfn.IFS(Z908=\"\",\"\",Z908<1.5,\"Weak\",AND(Z908>=1.5,Z908<=2.5),\"Mid-Range\",Z908>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z908=\"\",\"\",Z908<1.5,1,AND(Z908>=1.5,Z908<=2.5),2,Z908>2.5,3)","v":""},null,{"$f":"IF(OR(W908=\"\",AB908=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB908,W908))","v":""},{"$f":"_xlfn.IFS(AD908=\"\",\"\",AD908=\"Impact Not Likely to be Substantial\",1,AD908=\"Impact Unclear\",2,AD908=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D908=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D908,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG908=\"\",\"\",IF(AG908>National_B_tables[Column3]*1.25,3,IF(AG908<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D908=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D908,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D908,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI908=\"\",\"\",IF(AI908>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI908<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D908=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D908,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D908,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK908=\"\",\"\",IF(AK908>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK908<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D908=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D908,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D908,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM908=\"\",\"\",IF(AM908>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM908<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D908=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D908,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D908,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D908,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D908=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D908,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ908=\"\",\"\",IF(AQ908<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ908>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS908=\"\",\"\",AS908<1.5,\"High impact\",AS908>2.5,\"Low impact\",AND(AS908>=1.5,AS908<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS908=\"\",\"\",AS908>2.5,1,AND(AS908>=1.5,AS908<=2.5),2,AS908<1.5,3)","v":""},null,{"$f":"IF(B908=\"\",\"\",IF(OR(AE908=\"\",AT908=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE908,AU908)))","v":""}]
[{"$f":"IF('Census match'!A908=\"\",\"\",'Census match'!A908)","v":""},{"$f":"IF('Census match'!B908=\"\",\"\",'Census match'!B908)","v":""},{"$f":"IF(AND(NOT(A909=\"\"),'Census match'!E908=\"\"),\"No Census match\",'Census match'!E908)","v":""},{"$f":"'Census match'!J908","v":""},{"$f":"IF($D909=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D909,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D909=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D909,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C908=\"\",D909=\"\"),\"\",'Facility data'!C908)","v":""},{"$f":"IF(ISNUMBER($G909),IF($G909<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G909)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G909)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),('Cost models'!$F$4+'Cost models'!$E$4*$G909)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),IF($G909<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G909)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G909)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),IF($G909<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G909)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G909)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),_xlfn.IFS(AND($G909<='Cost models'!$C$7,$G909>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G909)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G909<='Cost models'!$C$7,$G909<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G909)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G909>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G909)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),IF($G909<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G909)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G909)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),_xlfn.IFS($G909<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G909)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G909>'Cost models'!$C$9,$G909<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G909)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G909>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G909)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G909),IF($G909<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G909)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G909)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B909=\"\",\"\",IF(ISNUMBER('Facility data'!D908),'Facility data'!D908,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D909)*ISNUMBER('Facility data'!$C908))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D909,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D909,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D909,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W909=\"\",\"\",W909=1,\"Low impact\",W909=2,\"Mid-range impact\",W909=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U909=\"\",\"\",U909<0.01,1,AND(U909>=0.01,U909<=0.02),2,U909>0.02,3)","v":""},null,{"$f":"IF(T909=\"\",\"\",T909/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ909)+(0.0062454442*$Y909)+(-0.0005191748*($AQ909*$Y909))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ909)+(0.0062454442*$Y909)+(-0.0005191748*($AQ909*$Y909))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ909)+(0.0062454442*$Y909)+(-0.0005191748*($AQ909*$Y909))),\"\")","v":""},{"$f":"_xlfn.IFS(Z909=\"\",\"\",Z909<1.5,\"Weak\",AND(Z909>=1.5,Z909<=2.5),\"Mid-Range\",Z909>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z909=\"\",\"\",Z909<1.5,1,AND(Z909>=1.5,Z909<=2.5),2,Z909>2.5,3)","v":""},null,{"$f":"IF(OR(W909=\"\",AB909=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB909,W909))","v":""},{"$f":"_xlfn.IFS(AD909=\"\",\"\",AD909=\"Impact Not Likely to be Substantial\",1,AD909=\"Impact Unclear\",2,AD909=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D909=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D909,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG909=\"\",\"\",IF(AG909>National_B_tables[Column3]*1.25,3,IF(AG909<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D909=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D909,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D909,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI909=\"\",\"\",IF(AI909>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI909<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D909=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D909,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D909,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK909=\"\",\"\",IF(AK909>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK909<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D909=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D909,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D909,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM909=\"\",\"\",IF(AM909>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM909<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D909=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D909,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D909,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D909,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D909=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D909,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ909=\"\",\"\",IF(AQ909<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ909>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS909=\"\",\"\",AS909<1.5,\"High impact\",AS909>2.5,\"Low impact\",AND(AS909>=1.5,AS909<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS909=\"\",\"\",AS909>2.5,1,AND(AS909>=1.5,AS909<=2.5),2,AS909<1.5,3)","v":""},null,{"$f":"IF(B909=\"\",\"\",IF(OR(AE909=\"\",AT909=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE909,AU909)))","v":""}]
[{"$f":"IF('Census match'!A909=\"\",\"\",'Census match'!A909)","v":""},{"$f":"IF('Census match'!B909=\"\",\"\",'Census match'!B909)","v":""},{"$f":"IF(AND(NOT(A910=\"\"),'Census match'!E909=\"\"),\"No Census match\",'Census match'!E909)","v":""},{"$f":"'Census match'!J909","v":""},{"$f":"IF($D910=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D910,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D910=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D910,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C909=\"\",D910=\"\"),\"\",'Facility data'!C909)","v":""},{"$f":"IF(ISNUMBER($G910),IF($G910<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G910)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G910)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),('Cost models'!$F$4+'Cost models'!$E$4*$G910)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),IF($G910<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G910)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G910)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),IF($G910<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G910)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G910)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),_xlfn.IFS(AND($G910<='Cost models'!$C$7,$G910>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G910)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G910<='Cost models'!$C$7,$G910<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G910)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G910>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G910)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),IF($G910<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G910)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G910)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),_xlfn.IFS($G910<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G910)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G910>'Cost models'!$C$9,$G910<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G910)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G910>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G910)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G910),IF($G910<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G910)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G910)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B910=\"\",\"\",IF(ISNUMBER('Facility data'!D909),'Facility data'!D909,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D910)*ISNUMBER('Facility data'!$C909))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D910,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D910,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D910,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W910=\"\",\"\",W910=1,\"Low impact\",W910=2,\"Mid-range impact\",W910=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U910=\"\",\"\",U910<0.01,1,AND(U910>=0.01,U910<=0.02),2,U910>0.02,3)","v":""},null,{"$f":"IF(T910=\"\",\"\",T910/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ910)+(0.0062454442*$Y910)+(-0.0005191748*($AQ910*$Y910))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ910)+(0.0062454442*$Y910)+(-0.0005191748*($AQ910*$Y910))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ910)+(0.0062454442*$Y910)+(-0.0005191748*($AQ910*$Y910))),\"\")","v":""},{"$f":"_xlfn.IFS(Z910=\"\",\"\",Z910<1.5,\"Weak\",AND(Z910>=1.5,Z910<=2.5),\"Mid-Range\",Z910>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z910=\"\",\"\",Z910<1.5,1,AND(Z910>=1.5,Z910<=2.5),2,Z910>2.5,3)","v":""},null,{"$f":"IF(OR(W910=\"\",AB910=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB910,W910))","v":""},{"$f":"_xlfn.IFS(AD910=\"\",\"\",AD910=\"Impact Not Likely to be Substantial\",1,AD910=\"Impact Unclear\",2,AD910=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D910=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D910,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG910=\"\",\"\",IF(AG910>National_B_tables[Column3]*1.25,3,IF(AG910<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D910=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D910,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D910,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI910=\"\",\"\",IF(AI910>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI910<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D910=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D910,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D910,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK910=\"\",\"\",IF(AK910>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK910<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D910=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D910,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D910,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM910=\"\",\"\",IF(AM910>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM910<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D910=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D910,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D910,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D910,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D910=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D910,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ910=\"\",\"\",IF(AQ910<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ910>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS910=\"\",\"\",AS910<1.5,\"High impact\",AS910>2.5,\"Low impact\",AND(AS910>=1.5,AS910<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS910=\"\",\"\",AS910>2.5,1,AND(AS910>=1.5,AS910<=2.5),2,AS910<1.5,3)","v":""},null,{"$f":"IF(B910=\"\",\"\",IF(OR(AE910=\"\",AT910=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE910,AU910)))","v":""}]
[{"$f":"IF('Census match'!A910=\"\",\"\",'Census match'!A910)","v":""},{"$f":"IF('Census match'!B910=\"\",\"\",'Census match'!B910)","v":""},{"$f":"IF(AND(NOT(A911=\"\"),'Census match'!E910=\"\"),\"No Census match\",'Census match'!E910)","v":""},{"$f":"'Census match'!J910","v":""},{"$f":"IF($D911=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D911,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D911=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D911,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C910=\"\",D911=\"\"),\"\",'Facility data'!C910)","v":""},{"$f":"IF(ISNUMBER($G911),IF($G911<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G911)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G911)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),('Cost models'!$F$4+'Cost models'!$E$4*$G911)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),IF($G911<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G911)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G911)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),IF($G911<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G911)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G911)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),_xlfn.IFS(AND($G911<='Cost models'!$C$7,$G911>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G911)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G911<='Cost models'!$C$7,$G911<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G911)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G911>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G911)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),IF($G911<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G911)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G911)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),_xlfn.IFS($G911<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G911)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G911>'Cost models'!$C$9,$G911<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G911)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G911>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G911)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G911),IF($G911<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G911)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G911)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B911=\"\",\"\",IF(ISNUMBER('Facility data'!D910),'Facility data'!D910,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D911)*ISNUMBER('Facility data'!$C910))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D911,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D911,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D911,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W911=\"\",\"\",W911=1,\"Low impact\",W911=2,\"Mid-range impact\",W911=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U911=\"\",\"\",U911<0.01,1,AND(U911>=0.01,U911<=0.02),2,U911>0.02,3)","v":""},null,{"$f":"IF(T911=\"\",\"\",T911/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ911)+(0.0062454442*$Y911)+(-0.0005191748*($AQ911*$Y911))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ911)+(0.0062454442*$Y911)+(-0.0005191748*($AQ911*$Y911))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ911)+(0.0062454442*$Y911)+(-0.0005191748*($AQ911*$Y911))),\"\")","v":""},{"$f":"_xlfn.IFS(Z911=\"\",\"\",Z911<1.5,\"Weak\",AND(Z911>=1.5,Z911<=2.5),\"Mid-Range\",Z911>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z911=\"\",\"\",Z911<1.5,1,AND(Z911>=1.5,Z911<=2.5),2,Z911>2.5,3)","v":""},null,{"$f":"IF(OR(W911=\"\",AB911=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB911,W911))","v":""},{"$f":"_xlfn.IFS(AD911=\"\",\"\",AD911=\"Impact Not Likely to be Substantial\",1,AD911=\"Impact Unclear\",2,AD911=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D911=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D911,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG911=\"\",\"\",IF(AG911>National_B_tables[Column3]*1.25,3,IF(AG911<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D911=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D911,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D911,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI911=\"\",\"\",IF(AI911>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI911<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D911=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D911,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D911,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK911=\"\",\"\",IF(AK911>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK911<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D911=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D911,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D911,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM911=\"\",\"\",IF(AM911>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM911<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D911=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D911,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D911,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D911,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D911=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D911,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ911=\"\",\"\",IF(AQ911<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ911>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS911=\"\",\"\",AS911<1.5,\"High impact\",AS911>2.5,\"Low impact\",AND(AS911>=1.5,AS911<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS911=\"\",\"\",AS911>2.5,1,AND(AS911>=1.5,AS911<=2.5),2,AS911<1.5,3)","v":""},null,{"$f":"IF(B911=\"\",\"\",IF(OR(AE911=\"\",AT911=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE911,AU911)))","v":""}]
[{"$f":"IF('Census match'!A911=\"\",\"\",'Census match'!A911)","v":""},{"$f":"IF('Census match'!B911=\"\",\"\",'Census match'!B911)","v":""},{"$f":"IF(AND(NOT(A912=\"\"),'Census match'!E911=\"\"),\"No Census match\",'Census match'!E911)","v":""},{"$f":"'Census match'!J911","v":""},{"$f":"IF($D912=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D912,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D912=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D912,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C911=\"\",D912=\"\"),\"\",'Facility data'!C911)","v":""},{"$f":"IF(ISNUMBER($G912),IF($G912<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G912)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G912)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),('Cost models'!$F$4+'Cost models'!$E$4*$G912)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),IF($G912<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G912)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G912)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),IF($G912<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G912)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G912)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),_xlfn.IFS(AND($G912<='Cost models'!$C$7,$G912>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G912)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G912<='Cost models'!$C$7,$G912<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G912)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G912>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G912)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),IF($G912<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G912)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G912)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),_xlfn.IFS($G912<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G912)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G912>'Cost models'!$C$9,$G912<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G912)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G912>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G912)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G912),IF($G912<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G912)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G912)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B912=\"\",\"\",IF(ISNUMBER('Facility data'!D911),'Facility data'!D911,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D912)*ISNUMBER('Facility data'!$C911))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D912,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D912,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D912,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W912=\"\",\"\",W912=1,\"Low impact\",W912=2,\"Mid-range impact\",W912=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U912=\"\",\"\",U912<0.01,1,AND(U912>=0.01,U912<=0.02),2,U912>0.02,3)","v":""},null,{"$f":"IF(T912=\"\",\"\",T912/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ912)+(0.0062454442*$Y912)+(-0.0005191748*($AQ912*$Y912))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ912)+(0.0062454442*$Y912)+(-0.0005191748*($AQ912*$Y912))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ912)+(0.0062454442*$Y912)+(-0.0005191748*($AQ912*$Y912))),\"\")","v":""},{"$f":"_xlfn.IFS(Z912=\"\",\"\",Z912<1.5,\"Weak\",AND(Z912>=1.5,Z912<=2.5),\"Mid-Range\",Z912>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z912=\"\",\"\",Z912<1.5,1,AND(Z912>=1.5,Z912<=2.5),2,Z912>2.5,3)","v":""},null,{"$f":"IF(OR(W912=\"\",AB912=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB912,W912))","v":""},{"$f":"_xlfn.IFS(AD912=\"\",\"\",AD912=\"Impact Not Likely to be Substantial\",1,AD912=\"Impact Unclear\",2,AD912=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D912=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D912,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG912=\"\",\"\",IF(AG912>National_B_tables[Column3]*1.25,3,IF(AG912<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D912=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D912,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D912,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI912=\"\",\"\",IF(AI912>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI912<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D912=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D912,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D912,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK912=\"\",\"\",IF(AK912>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK912<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D912=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D912,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D912,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM912=\"\",\"\",IF(AM912>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM912<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D912=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D912,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D912,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D912,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D912=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D912,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ912=\"\",\"\",IF(AQ912<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ912>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS912=\"\",\"\",AS912<1.5,\"High impact\",AS912>2.5,\"Low impact\",AND(AS912>=1.5,AS912<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS912=\"\",\"\",AS912>2.5,1,AND(AS912>=1.5,AS912<=2.5),2,AS912<1.5,3)","v":""},null,{"$f":"IF(B912=\"\",\"\",IF(OR(AE912=\"\",AT912=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE912,AU912)))","v":""}]
[{"$f":"IF('Census match'!A912=\"\",\"\",'Census match'!A912)","v":""},{"$f":"IF('Census match'!B912=\"\",\"\",'Census match'!B912)","v":""},{"$f":"IF(AND(NOT(A913=\"\"),'Census match'!E912=\"\"),\"No Census match\",'Census match'!E912)","v":""},{"$f":"'Census match'!J912","v":""},{"$f":"IF($D913=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D913,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D913=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D913,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C912=\"\",D913=\"\"),\"\",'Facility data'!C912)","v":""},{"$f":"IF(ISNUMBER($G913),IF($G913<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G913)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G913)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),('Cost models'!$F$4+'Cost models'!$E$4*$G913)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),IF($G913<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G913)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G913)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),IF($G913<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G913)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G913)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),_xlfn.IFS(AND($G913<='Cost models'!$C$7,$G913>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G913)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G913<='Cost models'!$C$7,$G913<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G913)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G913>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G913)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),IF($G913<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G913)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G913)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),_xlfn.IFS($G913<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G913)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G913>'Cost models'!$C$9,$G913<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G913)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G913>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G913)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G913),IF($G913<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G913)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G913)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B913=\"\",\"\",IF(ISNUMBER('Facility data'!D912),'Facility data'!D912,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D913)*ISNUMBER('Facility data'!$C912))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D913,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D913,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D913,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W913=\"\",\"\",W913=1,\"Low impact\",W913=2,\"Mid-range impact\",W913=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U913=\"\",\"\",U913<0.01,1,AND(U913>=0.01,U913<=0.02),2,U913>0.02,3)","v":""},null,{"$f":"IF(T913=\"\",\"\",T913/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ913)+(0.0062454442*$Y913)+(-0.0005191748*($AQ913*$Y913))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ913)+(0.0062454442*$Y913)+(-0.0005191748*($AQ913*$Y913))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ913)+(0.0062454442*$Y913)+(-0.0005191748*($AQ913*$Y913))),\"\")","v":""},{"$f":"_xlfn.IFS(Z913=\"\",\"\",Z913<1.5,\"Weak\",AND(Z913>=1.5,Z913<=2.5),\"Mid-Range\",Z913>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z913=\"\",\"\",Z913<1.5,1,AND(Z913>=1.5,Z913<=2.5),2,Z913>2.5,3)","v":""},null,{"$f":"IF(OR(W913=\"\",AB913=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB913,W913))","v":""},{"$f":"_xlfn.IFS(AD913=\"\",\"\",AD913=\"Impact Not Likely to be Substantial\",1,AD913=\"Impact Unclear\",2,AD913=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D913=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D913,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG913=\"\",\"\",IF(AG913>National_B_tables[Column3]*1.25,3,IF(AG913<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D913=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D913,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D913,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI913=\"\",\"\",IF(AI913>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI913<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D913=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D913,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D913,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK913=\"\",\"\",IF(AK913>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK913<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D913=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D913,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D913,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM913=\"\",\"\",IF(AM913>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM913<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D913=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D913,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D913,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D913,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D913=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D913,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ913=\"\",\"\",IF(AQ913<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ913>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS913=\"\",\"\",AS913<1.5,\"High impact\",AS913>2.5,\"Low impact\",AND(AS913>=1.5,AS913<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS913=\"\",\"\",AS913>2.5,1,AND(AS913>=1.5,AS913<=2.5),2,AS913<1.5,3)","v":""},null,{"$f":"IF(B913=\"\",\"\",IF(OR(AE913=\"\",AT913=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE913,AU913)))","v":""}]
[{"$f":"IF('Census match'!A913=\"\",\"\",'Census match'!A913)","v":""},{"$f":"IF('Census match'!B913=\"\",\"\",'Census match'!B913)","v":""},{"$f":"IF(AND(NOT(A914=\"\"),'Census match'!E913=\"\"),\"No Census match\",'Census match'!E913)","v":""},{"$f":"'Census match'!J913","v":""},{"$f":"IF($D914=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D914,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D914=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D914,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C913=\"\",D914=\"\"),\"\",'Facility data'!C913)","v":""},{"$f":"IF(ISNUMBER($G914),IF($G914<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G914)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G914)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),('Cost models'!$F$4+'Cost models'!$E$4*$G914)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),IF($G914<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G914)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G914)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),IF($G914<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G914)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G914)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),_xlfn.IFS(AND($G914<='Cost models'!$C$7,$G914>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G914)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G914<='Cost models'!$C$7,$G914<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G914)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G914>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G914)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),IF($G914<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G914)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G914)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),_xlfn.IFS($G914<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G914)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G914>'Cost models'!$C$9,$G914<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G914)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G914>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G914)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G914),IF($G914<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G914)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G914)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B914=\"\",\"\",IF(ISNUMBER('Facility data'!D913),'Facility data'!D913,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D914)*ISNUMBER('Facility data'!$C913))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D914,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D914,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D914,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W914=\"\",\"\",W914=1,\"Low impact\",W914=2,\"Mid-range impact\",W914=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U914=\"\",\"\",U914<0.01,1,AND(U914>=0.01,U914<=0.02),2,U914>0.02,3)","v":""},null,{"$f":"IF(T914=\"\",\"\",T914/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ914)+(0.0062454442*$Y914)+(-0.0005191748*($AQ914*$Y914))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ914)+(0.0062454442*$Y914)+(-0.0005191748*($AQ914*$Y914))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ914)+(0.0062454442*$Y914)+(-0.0005191748*($AQ914*$Y914))),\"\")","v":""},{"$f":"_xlfn.IFS(Z914=\"\",\"\",Z914<1.5,\"Weak\",AND(Z914>=1.5,Z914<=2.5),\"Mid-Range\",Z914>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z914=\"\",\"\",Z914<1.5,1,AND(Z914>=1.5,Z914<=2.5),2,Z914>2.5,3)","v":""},null,{"$f":"IF(OR(W914=\"\",AB914=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB914,W914))","v":""},{"$f":"_xlfn.IFS(AD914=\"\",\"\",AD914=\"Impact Not Likely to be Substantial\",1,AD914=\"Impact Unclear\",2,AD914=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D914=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D914,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG914=\"\",\"\",IF(AG914>National_B_tables[Column3]*1.25,3,IF(AG914<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D914=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D914,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D914,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI914=\"\",\"\",IF(AI914>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI914<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D914=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D914,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D914,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK914=\"\",\"\",IF(AK914>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK914<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D914=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D914,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D914,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM914=\"\",\"\",IF(AM914>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM914<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D914=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D914,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D914,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D914,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D914=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D914,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ914=\"\",\"\",IF(AQ914<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ914>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS914=\"\",\"\",AS914<1.5,\"High impact\",AS914>2.5,\"Low impact\",AND(AS914>=1.5,AS914<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS914=\"\",\"\",AS914>2.5,1,AND(AS914>=1.5,AS914<=2.5),2,AS914<1.5,3)","v":""},null,{"$f":"IF(B914=\"\",\"\",IF(OR(AE914=\"\",AT914=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE914,AU914)))","v":""}]
[{"$f":"IF('Census match'!A914=\"\",\"\",'Census match'!A914)","v":""},{"$f":"IF('Census match'!B914=\"\",\"\",'Census match'!B914)","v":""},{"$f":"IF(AND(NOT(A915=\"\"),'Census match'!E914=\"\"),\"No Census match\",'Census match'!E914)","v":""},{"$f":"'Census match'!J914","v":""},{"$f":"IF($D915=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D915,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D915=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D915,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C914=\"\",D915=\"\"),\"\",'Facility data'!C914)","v":""},{"$f":"IF(ISNUMBER($G915),IF($G915<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G915)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G915)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),('Cost models'!$F$4+'Cost models'!$E$4*$G915)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),IF($G915<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G915)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G915)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),IF($G915<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G915)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G915)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),_xlfn.IFS(AND($G915<='Cost models'!$C$7,$G915>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G915)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G915<='Cost models'!$C$7,$G915<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G915)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G915>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G915)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),IF($G915<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G915)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G915)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),_xlfn.IFS($G915<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G915)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G915>'Cost models'!$C$9,$G915<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G915)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G915>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G915)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G915),IF($G915<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G915)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G915)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B915=\"\",\"\",IF(ISNUMBER('Facility data'!D914),'Facility data'!D914,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D915)*ISNUMBER('Facility data'!$C914))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D915,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D915,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D915,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W915=\"\",\"\",W915=1,\"Low impact\",W915=2,\"Mid-range impact\",W915=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U915=\"\",\"\",U915<0.01,1,AND(U915>=0.01,U915<=0.02),2,U915>0.02,3)","v":""},null,{"$f":"IF(T915=\"\",\"\",T915/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ915)+(0.0062454442*$Y915)+(-0.0005191748*($AQ915*$Y915))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ915)+(0.0062454442*$Y915)+(-0.0005191748*($AQ915*$Y915))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ915)+(0.0062454442*$Y915)+(-0.0005191748*($AQ915*$Y915))),\"\")","v":""},{"$f":"_xlfn.IFS(Z915=\"\",\"\",Z915<1.5,\"Weak\",AND(Z915>=1.5,Z915<=2.5),\"Mid-Range\",Z915>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z915=\"\",\"\",Z915<1.5,1,AND(Z915>=1.5,Z915<=2.5),2,Z915>2.5,3)","v":""},null,{"$f":"IF(OR(W915=\"\",AB915=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB915,W915))","v":""},{"$f":"_xlfn.IFS(AD915=\"\",\"\",AD915=\"Impact Not Likely to be Substantial\",1,AD915=\"Impact Unclear\",2,AD915=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D915=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D915,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG915=\"\",\"\",IF(AG915>National_B_tables[Column3]*1.25,3,IF(AG915<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D915=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D915,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D915,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI915=\"\",\"\",IF(AI915>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI915<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D915=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D915,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D915,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK915=\"\",\"\",IF(AK915>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK915<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D915=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D915,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D915,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM915=\"\",\"\",IF(AM915>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM915<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D915=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D915,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D915,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D915,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D915=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D915,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ915=\"\",\"\",IF(AQ915<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ915>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS915=\"\",\"\",AS915<1.5,\"High impact\",AS915>2.5,\"Low impact\",AND(AS915>=1.5,AS915<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS915=\"\",\"\",AS915>2.5,1,AND(AS915>=1.5,AS915<=2.5),2,AS915<1.5,3)","v":""},null,{"$f":"IF(B915=\"\",\"\",IF(OR(AE915=\"\",AT915=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE915,AU915)))","v":""}]
[{"$f":"IF('Census match'!A915=\"\",\"\",'Census match'!A915)","v":""},{"$f":"IF('Census match'!B915=\"\",\"\",'Census match'!B915)","v":""},{"$f":"IF(AND(NOT(A916=\"\"),'Census match'!E915=\"\"),\"No Census match\",'Census match'!E915)","v":""},{"$f":"'Census match'!J915","v":""},{"$f":"IF($D916=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D916,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D916=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D916,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C915=\"\",D916=\"\"),\"\",'Facility data'!C915)","v":""},{"$f":"IF(ISNUMBER($G916),IF($G916<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G916)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G916)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),('Cost models'!$F$4+'Cost models'!$E$4*$G916)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),IF($G916<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G916)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G916)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),IF($G916<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G916)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G916)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),_xlfn.IFS(AND($G916<='Cost models'!$C$7,$G916>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G916)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G916<='Cost models'!$C$7,$G916<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G916)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G916>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G916)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),IF($G916<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G916)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G916)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),_xlfn.IFS($G916<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G916)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G916>'Cost models'!$C$9,$G916<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G916)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G916>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G916)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G916),IF($G916<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G916)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G916)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B916=\"\",\"\",IF(ISNUMBER('Facility data'!D915),'Facility data'!D915,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D916)*ISNUMBER('Facility data'!$C915))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D916,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D916,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D916,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W916=\"\",\"\",W916=1,\"Low impact\",W916=2,\"Mid-range impact\",W916=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U916=\"\",\"\",U916<0.01,1,AND(U916>=0.01,U916<=0.02),2,U916>0.02,3)","v":""},null,{"$f":"IF(T916=\"\",\"\",T916/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ916)+(0.0062454442*$Y916)+(-0.0005191748*($AQ916*$Y916))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ916)+(0.0062454442*$Y916)+(-0.0005191748*($AQ916*$Y916))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ916)+(0.0062454442*$Y916)+(-0.0005191748*($AQ916*$Y916))),\"\")","v":""},{"$f":"_xlfn.IFS(Z916=\"\",\"\",Z916<1.5,\"Weak\",AND(Z916>=1.5,Z916<=2.5),\"Mid-Range\",Z916>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z916=\"\",\"\",Z916<1.5,1,AND(Z916>=1.5,Z916<=2.5),2,Z916>2.5,3)","v":""},null,{"$f":"IF(OR(W916=\"\",AB916=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB916,W916))","v":""},{"$f":"_xlfn.IFS(AD916=\"\",\"\",AD916=\"Impact Not Likely to be Substantial\",1,AD916=\"Impact Unclear\",2,AD916=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D916=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D916,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG916=\"\",\"\",IF(AG916>National_B_tables[Column3]*1.25,3,IF(AG916<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D916=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D916,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D916,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI916=\"\",\"\",IF(AI916>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI916<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D916=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D916,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D916,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK916=\"\",\"\",IF(AK916>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK916<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D916=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D916,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D916,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM916=\"\",\"\",IF(AM916>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM916<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D916=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D916,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D916,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D916,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D916=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D916,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ916=\"\",\"\",IF(AQ916<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ916>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS916=\"\",\"\",AS916<1.5,\"High impact\",AS916>2.5,\"Low impact\",AND(AS916>=1.5,AS916<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS916=\"\",\"\",AS916>2.5,1,AND(AS916>=1.5,AS916<=2.5),2,AS916<1.5,3)","v":""},null,{"$f":"IF(B916=\"\",\"\",IF(OR(AE916=\"\",AT916=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE916,AU916)))","v":""}]
[{"$f":"IF('Census match'!A916=\"\",\"\",'Census match'!A916)","v":""},{"$f":"IF('Census match'!B916=\"\",\"\",'Census match'!B916)","v":""},{"$f":"IF(AND(NOT(A917=\"\"),'Census match'!E916=\"\"),\"No Census match\",'Census match'!E916)","v":""},{"$f":"'Census match'!J916","v":""},{"$f":"IF($D917=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D917,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D917=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D917,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C916=\"\",D917=\"\"),\"\",'Facility data'!C916)","v":""},{"$f":"IF(ISNUMBER($G917),IF($G917<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G917)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G917)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),('Cost models'!$F$4+'Cost models'!$E$4*$G917)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),IF($G917<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G917)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G917)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),IF($G917<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G917)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G917)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),_xlfn.IFS(AND($G917<='Cost models'!$C$7,$G917>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G917)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G917<='Cost models'!$C$7,$G917<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G917)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G917>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G917)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),IF($G917<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G917)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G917)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),_xlfn.IFS($G917<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G917)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G917>'Cost models'!$C$9,$G917<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G917)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G917>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G917)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G917),IF($G917<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G917)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G917)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B917=\"\",\"\",IF(ISNUMBER('Facility data'!D916),'Facility data'!D916,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D917)*ISNUMBER('Facility data'!$C916))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D917,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D917,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D917,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W917=\"\",\"\",W917=1,\"Low impact\",W917=2,\"Mid-range impact\",W917=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U917=\"\",\"\",U917<0.01,1,AND(U917>=0.01,U917<=0.02),2,U917>0.02,3)","v":""},null,{"$f":"IF(T917=\"\",\"\",T917/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ917)+(0.0062454442*$Y917)+(-0.0005191748*($AQ917*$Y917))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ917)+(0.0062454442*$Y917)+(-0.0005191748*($AQ917*$Y917))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ917)+(0.0062454442*$Y917)+(-0.0005191748*($AQ917*$Y917))),\"\")","v":""},{"$f":"_xlfn.IFS(Z917=\"\",\"\",Z917<1.5,\"Weak\",AND(Z917>=1.5,Z917<=2.5),\"Mid-Range\",Z917>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z917=\"\",\"\",Z917<1.5,1,AND(Z917>=1.5,Z917<=2.5),2,Z917>2.5,3)","v":""},null,{"$f":"IF(OR(W917=\"\",AB917=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB917,W917))","v":""},{"$f":"_xlfn.IFS(AD917=\"\",\"\",AD917=\"Impact Not Likely to be Substantial\",1,AD917=\"Impact Unclear\",2,AD917=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D917=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D917,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG917=\"\",\"\",IF(AG917>National_B_tables[Column3]*1.25,3,IF(AG917<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D917=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D917,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D917,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI917=\"\",\"\",IF(AI917>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI917<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D917=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D917,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D917,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK917=\"\",\"\",IF(AK917>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK917<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D917=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D917,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D917,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM917=\"\",\"\",IF(AM917>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM917<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D917=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D917,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D917,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D917,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D917=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D917,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ917=\"\",\"\",IF(AQ917<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ917>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS917=\"\",\"\",AS917<1.5,\"High impact\",AS917>2.5,\"Low impact\",AND(AS917>=1.5,AS917<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS917=\"\",\"\",AS917>2.5,1,AND(AS917>=1.5,AS917<=2.5),2,AS917<1.5,3)","v":""},null,{"$f":"IF(B917=\"\",\"\",IF(OR(AE917=\"\",AT917=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE917,AU917)))","v":""}]
[{"$f":"IF('Census match'!A917=\"\",\"\",'Census match'!A917)","v":""},{"$f":"IF('Census match'!B917=\"\",\"\",'Census match'!B917)","v":""},{"$f":"IF(AND(NOT(A918=\"\"),'Census match'!E917=\"\"),\"No Census match\",'Census match'!E917)","v":""},{"$f":"'Census match'!J917","v":""},{"$f":"IF($D918=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D918,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D918=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D918,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C917=\"\",D918=\"\"),\"\",'Facility data'!C917)","v":""},{"$f":"IF(ISNUMBER($G918),IF($G918<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G918)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G918)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),('Cost models'!$F$4+'Cost models'!$E$4*$G918)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),IF($G918<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G918)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G918)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),IF($G918<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G918)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G918)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),_xlfn.IFS(AND($G918<='Cost models'!$C$7,$G918>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G918)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G918<='Cost models'!$C$7,$G918<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G918)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G918>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G918)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),IF($G918<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G918)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G918)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),_xlfn.IFS($G918<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G918)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G918>'Cost models'!$C$9,$G918<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G918)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G918>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G918)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G918),IF($G918<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G918)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G918)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B918=\"\",\"\",IF(ISNUMBER('Facility data'!D917),'Facility data'!D917,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D918)*ISNUMBER('Facility data'!$C917))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D918,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D918,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D918,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W918=\"\",\"\",W918=1,\"Low impact\",W918=2,\"Mid-range impact\",W918=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U918=\"\",\"\",U918<0.01,1,AND(U918>=0.01,U918<=0.02),2,U918>0.02,3)","v":""},null,{"$f":"IF(T918=\"\",\"\",T918/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ918)+(0.0062454442*$Y918)+(-0.0005191748*($AQ918*$Y918))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ918)+(0.0062454442*$Y918)+(-0.0005191748*($AQ918*$Y918))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ918)+(0.0062454442*$Y918)+(-0.0005191748*($AQ918*$Y918))),\"\")","v":""},{"$f":"_xlfn.IFS(Z918=\"\",\"\",Z918<1.5,\"Weak\",AND(Z918>=1.5,Z918<=2.5),\"Mid-Range\",Z918>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z918=\"\",\"\",Z918<1.5,1,AND(Z918>=1.5,Z918<=2.5),2,Z918>2.5,3)","v":""},null,{"$f":"IF(OR(W918=\"\",AB918=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB918,W918))","v":""},{"$f":"_xlfn.IFS(AD918=\"\",\"\",AD918=\"Impact Not Likely to be Substantial\",1,AD918=\"Impact Unclear\",2,AD918=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D918=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D918,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG918=\"\",\"\",IF(AG918>National_B_tables[Column3]*1.25,3,IF(AG918<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D918=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D918,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D918,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI918=\"\",\"\",IF(AI918>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI918<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D918=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D918,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D918,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK918=\"\",\"\",IF(AK918>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK918<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D918=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D918,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D918,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM918=\"\",\"\",IF(AM918>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM918<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D918=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D918,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D918,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D918,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D918=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D918,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ918=\"\",\"\",IF(AQ918<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ918>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS918=\"\",\"\",AS918<1.5,\"High impact\",AS918>2.5,\"Low impact\",AND(AS918>=1.5,AS918<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS918=\"\",\"\",AS918>2.5,1,AND(AS918>=1.5,AS918<=2.5),2,AS918<1.5,3)","v":""},null,{"$f":"IF(B918=\"\",\"\",IF(OR(AE918=\"\",AT918=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE918,AU918)))","v":""}]
[{"$f":"IF('Census match'!A918=\"\",\"\",'Census match'!A918)","v":""},{"$f":"IF('Census match'!B918=\"\",\"\",'Census match'!B918)","v":""},{"$f":"IF(AND(NOT(A919=\"\"),'Census match'!E918=\"\"),\"No Census match\",'Census match'!E918)","v":""},{"$f":"'Census match'!J918","v":""},{"$f":"IF($D919=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D919,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D919=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D919,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C918=\"\",D919=\"\"),\"\",'Facility data'!C918)","v":""},{"$f":"IF(ISNUMBER($G919),IF($G919<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G919)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G919)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),('Cost models'!$F$4+'Cost models'!$E$4*$G919)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),IF($G919<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G919)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G919)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),IF($G919<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G919)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G919)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),_xlfn.IFS(AND($G919<='Cost models'!$C$7,$G919>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G919)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G919<='Cost models'!$C$7,$G919<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G919)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G919>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G919)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),IF($G919<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G919)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G919)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),_xlfn.IFS($G919<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G919)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G919>'Cost models'!$C$9,$G919<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G919)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G919>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G919)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G919),IF($G919<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G919)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G919)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B919=\"\",\"\",IF(ISNUMBER('Facility data'!D918),'Facility data'!D918,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D919)*ISNUMBER('Facility data'!$C918))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D919,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D919,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D919,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W919=\"\",\"\",W919=1,\"Low impact\",W919=2,\"Mid-range impact\",W919=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U919=\"\",\"\",U919<0.01,1,AND(U919>=0.01,U919<=0.02),2,U919>0.02,3)","v":""},null,{"$f":"IF(T919=\"\",\"\",T919/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ919)+(0.0062454442*$Y919)+(-0.0005191748*($AQ919*$Y919))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ919)+(0.0062454442*$Y919)+(-0.0005191748*($AQ919*$Y919))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ919)+(0.0062454442*$Y919)+(-0.0005191748*($AQ919*$Y919))),\"\")","v":""},{"$f":"_xlfn.IFS(Z919=\"\",\"\",Z919<1.5,\"Weak\",AND(Z919>=1.5,Z919<=2.5),\"Mid-Range\",Z919>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z919=\"\",\"\",Z919<1.5,1,AND(Z919>=1.5,Z919<=2.5),2,Z919>2.5,3)","v":""},null,{"$f":"IF(OR(W919=\"\",AB919=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB919,W919))","v":""},{"$f":"_xlfn.IFS(AD919=\"\",\"\",AD919=\"Impact Not Likely to be Substantial\",1,AD919=\"Impact Unclear\",2,AD919=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D919=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D919,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG919=\"\",\"\",IF(AG919>National_B_tables[Column3]*1.25,3,IF(AG919<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D919=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D919,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D919,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI919=\"\",\"\",IF(AI919>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI919<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D919=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D919,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D919,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK919=\"\",\"\",IF(AK919>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK919<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D919=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D919,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D919,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM919=\"\",\"\",IF(AM919>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM919<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D919=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D919,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D919,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D919,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D919=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D919,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ919=\"\",\"\",IF(AQ919<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ919>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS919=\"\",\"\",AS919<1.5,\"High impact\",AS919>2.5,\"Low impact\",AND(AS919>=1.5,AS919<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS919=\"\",\"\",AS919>2.5,1,AND(AS919>=1.5,AS919<=2.5),2,AS919<1.5,3)","v":""},null,{"$f":"IF(B919=\"\",\"\",IF(OR(AE919=\"\",AT919=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE919,AU919)))","v":""}]
[{"$f":"IF('Census match'!A919=\"\",\"\",'Census match'!A919)","v":""},{"$f":"IF('Census match'!B919=\"\",\"\",'Census match'!B919)","v":""},{"$f":"IF(AND(NOT(A920=\"\"),'Census match'!E919=\"\"),\"No Census match\",'Census match'!E919)","v":""},{"$f":"'Census match'!J919","v":""},{"$f":"IF($D920=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D920,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D920=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D920,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C919=\"\",D920=\"\"),\"\",'Facility data'!C919)","v":""},{"$f":"IF(ISNUMBER($G920),IF($G920<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G920)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G920)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),('Cost models'!$F$4+'Cost models'!$E$4*$G920)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),IF($G920<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G920)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G920)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),IF($G920<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G920)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G920)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),_xlfn.IFS(AND($G920<='Cost models'!$C$7,$G920>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G920)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G920<='Cost models'!$C$7,$G920<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G920)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G920>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G920)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),IF($G920<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G920)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G920)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),_xlfn.IFS($G920<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G920)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G920>'Cost models'!$C$9,$G920<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G920)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G920>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G920)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G920),IF($G920<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G920)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G920)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B920=\"\",\"\",IF(ISNUMBER('Facility data'!D919),'Facility data'!D919,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D920)*ISNUMBER('Facility data'!$C919))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D920,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D920,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D920,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W920=\"\",\"\",W920=1,\"Low impact\",W920=2,\"Mid-range impact\",W920=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U920=\"\",\"\",U920<0.01,1,AND(U920>=0.01,U920<=0.02),2,U920>0.02,3)","v":""},null,{"$f":"IF(T920=\"\",\"\",T920/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ920)+(0.0062454442*$Y920)+(-0.0005191748*($AQ920*$Y920))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ920)+(0.0062454442*$Y920)+(-0.0005191748*($AQ920*$Y920))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ920)+(0.0062454442*$Y920)+(-0.0005191748*($AQ920*$Y920))),\"\")","v":""},{"$f":"_xlfn.IFS(Z920=\"\",\"\",Z920<1.5,\"Weak\",AND(Z920>=1.5,Z920<=2.5),\"Mid-Range\",Z920>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z920=\"\",\"\",Z920<1.5,1,AND(Z920>=1.5,Z920<=2.5),2,Z920>2.5,3)","v":""},null,{"$f":"IF(OR(W920=\"\",AB920=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB920,W920))","v":""},{"$f":"_xlfn.IFS(AD920=\"\",\"\",AD920=\"Impact Not Likely to be Substantial\",1,AD920=\"Impact Unclear\",2,AD920=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D920=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D920,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG920=\"\",\"\",IF(AG920>National_B_tables[Column3]*1.25,3,IF(AG920<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D920=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D920,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D920,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI920=\"\",\"\",IF(AI920>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI920<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D920=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D920,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D920,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK920=\"\",\"\",IF(AK920>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK920<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D920=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D920,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D920,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM920=\"\",\"\",IF(AM920>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM920<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D920=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D920,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D920,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D920,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D920=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D920,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ920=\"\",\"\",IF(AQ920<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ920>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS920=\"\",\"\",AS920<1.5,\"High impact\",AS920>2.5,\"Low impact\",AND(AS920>=1.5,AS920<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS920=\"\",\"\",AS920>2.5,1,AND(AS920>=1.5,AS920<=2.5),2,AS920<1.5,3)","v":""},null,{"$f":"IF(B920=\"\",\"\",IF(OR(AE920=\"\",AT920=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE920,AU920)))","v":""}]
[{"$f":"IF('Census match'!A920=\"\",\"\",'Census match'!A920)","v":""},{"$f":"IF('Census match'!B920=\"\",\"\",'Census match'!B920)","v":""},{"$f":"IF(AND(NOT(A921=\"\"),'Census match'!E920=\"\"),\"No Census match\",'Census match'!E920)","v":""},{"$f":"'Census match'!J920","v":""},{"$f":"IF($D921=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D921,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D921=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D921,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C920=\"\",D921=\"\"),\"\",'Facility data'!C920)","v":""},{"$f":"IF(ISNUMBER($G921),IF($G921<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G921)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G921)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),('Cost models'!$F$4+'Cost models'!$E$4*$G921)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),IF($G921<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G921)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G921)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),IF($G921<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G921)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G921)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),_xlfn.IFS(AND($G921<='Cost models'!$C$7,$G921>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G921)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G921<='Cost models'!$C$7,$G921<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G921)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G921>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G921)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),IF($G921<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G921)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G921)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),_xlfn.IFS($G921<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G921)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G921>'Cost models'!$C$9,$G921<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G921)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G921>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G921)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G921),IF($G921<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G921)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G921)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G921),SUM(H921:O921),\"\")","v":""},"",null,{"$f":"IF(B921=\"\",\"\",IF(ISNUMBER('Facility data'!D920),'Facility data'!D920,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D921)*ISNUMBER('Facility data'!$C920))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D921,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D921,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D921,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W921=\"\",\"\",W921=1,\"Low impact\",W921=2,\"Mid-range impact\",W921=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U921=\"\",\"\",U921<0.01,1,AND(U921>=0.01,U921<=0.02),2,U921>0.02,3)","v":""},null,{"$f":"IF(T921=\"\",\"\",T921/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ921)+(0.0062454442*$Y921)+(-0.0005191748*($AQ921*$Y921))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ921)+(0.0062454442*$Y921)+(-0.0005191748*($AQ921*$Y921))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ921)+(0.0062454442*$Y921)+(-0.0005191748*($AQ921*$Y921))),\"\")","v":""},{"$f":"_xlfn.IFS(Z921=\"\",\"\",Z921<1.5,\"Weak\",AND(Z921>=1.5,Z921<=2.5),\"Mid-Range\",Z921>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z921=\"\",\"\",Z921<1.5,1,AND(Z921>=1.5,Z921<=2.5),2,Z921>2.5,3)","v":""},null,{"$f":"IF(OR(W921=\"\",AB921=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB921,W921))","v":""},{"$f":"_xlfn.IFS(AD921=\"\",\"\",AD921=\"Impact Not Likely to be Substantial\",1,AD921=\"Impact Unclear\",2,AD921=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D921=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D921,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG921=\"\",\"\",IF(AG921>National_B_tables[Column3]*1.25,3,IF(AG921<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D921=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D921,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D921,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI921=\"\",\"\",IF(AI921>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI921<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D921=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D921,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D921,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK921=\"\",\"\",IF(AK921>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK921<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D921=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D921,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D921,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM921=\"\",\"\",IF(AM921>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM921<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D921=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D921,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D921,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D921,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D921=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D921,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ921=\"\",\"\",IF(AQ921<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ921>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS921=\"\",\"\",AS921<1.5,\"High impact\",AS921>2.5,\"Low impact\",AND(AS921>=1.5,AS921<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS921=\"\",\"\",AS921>2.5,1,AND(AS921>=1.5,AS921<=2.5),2,AS921<1.5,3)","v":""},null,{"$f":"IF(B921=\"\",\"\",IF(OR(AE921=\"\",AT921=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE921,AU921)))","v":""}]
[{"$f":"IF('Census match'!A921=\"\",\"\",'Census match'!A921)","v":""},{"$f":"IF('Census match'!B921=\"\",\"\",'Census match'!B921)","v":""},{"$f":"IF(AND(NOT(A922=\"\"),'Census match'!E921=\"\"),\"No Census match\",'Census match'!E921)","v":""},{"$f":"'Census match'!J921","v":""},{"$f":"IF($D922=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D922,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D922=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D922,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C921=\"\",D922=\"\"),\"\",'Facility data'!C921)","v":""},{"$f":"IF(ISNUMBER($G922),IF($G922<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G922)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G922)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),('Cost models'!$F$4+'Cost models'!$E$4*$G922)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),IF($G922<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G922)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G922)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),IF($G922<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G922)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G922)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),_xlfn.IFS(AND($G922<='Cost models'!$C$7,$G922>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G922)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G922<='Cost models'!$C$7,$G922<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G922)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G922>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G922)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),IF($G922<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G922)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G922)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),_xlfn.IFS($G922<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G922)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G922>'Cost models'!$C$9,$G922<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G922)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G922>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G922)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G922),IF($G922<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G922)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G922)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B922=\"\",\"\",IF(ISNUMBER('Facility data'!D921),'Facility data'!D921,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D922)*ISNUMBER('Facility data'!$C921))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D922,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D922,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D922,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W922=\"\",\"\",W922=1,\"Low impact\",W922=2,\"Mid-range impact\",W922=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U922=\"\",\"\",U922<0.01,1,AND(U922>=0.01,U922<=0.02),2,U922>0.02,3)","v":""},null,{"$f":"IF(T922=\"\",\"\",T922/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ922)+(0.0062454442*$Y922)+(-0.0005191748*($AQ922*$Y922))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ922)+(0.0062454442*$Y922)+(-0.0005191748*($AQ922*$Y922))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ922)+(0.0062454442*$Y922)+(-0.0005191748*($AQ922*$Y922))),\"\")","v":""},{"$f":"_xlfn.IFS(Z922=\"\",\"\",Z922<1.5,\"Weak\",AND(Z922>=1.5,Z922<=2.5),\"Mid-Range\",Z922>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z922=\"\",\"\",Z922<1.5,1,AND(Z922>=1.5,Z922<=2.5),2,Z922>2.5,3)","v":""},null,{"$f":"IF(OR(W922=\"\",AB922=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB922,W922))","v":""},{"$f":"_xlfn.IFS(AD922=\"\",\"\",AD922=\"Impact Not Likely to be Substantial\",1,AD922=\"Impact Unclear\",2,AD922=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D922=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D922,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG922=\"\",\"\",IF(AG922>National_B_tables[Column3]*1.25,3,IF(AG922<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D922=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D922,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D922,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI922=\"\",\"\",IF(AI922>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI922<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D922=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D922,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D922,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK922=\"\",\"\",IF(AK922>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK922<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D922=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D922,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D922,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM922=\"\",\"\",IF(AM922>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM922<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D922=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D922,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D922,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D922,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D922=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D922,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ922=\"\",\"\",IF(AQ922<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ922>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS922=\"\",\"\",AS922<1.5,\"High impact\",AS922>2.5,\"Low impact\",AND(AS922>=1.5,AS922<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS922=\"\",\"\",AS922>2.5,1,AND(AS922>=1.5,AS922<=2.5),2,AS922<1.5,3)","v":""},null,{"$f":"IF(B922=\"\",\"\",IF(OR(AE922=\"\",AT922=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE922,AU922)))","v":""}]
[{"$f":"IF('Census match'!A922=\"\",\"\",'Census match'!A922)","v":""},{"$f":"IF('Census match'!B922=\"\",\"\",'Census match'!B922)","v":""},{"$f":"IF(AND(NOT(A923=\"\"),'Census match'!E922=\"\"),\"No Census match\",'Census match'!E922)","v":""},{"$f":"'Census match'!J922","v":""},{"$f":"IF($D923=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D923,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D923=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D923,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C922=\"\",D923=\"\"),\"\",'Facility data'!C922)","v":""},{"$f":"IF(ISNUMBER($G923),IF($G923<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G923)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G923)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),('Cost models'!$F$4+'Cost models'!$E$4*$G923)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),IF($G923<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G923)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G923)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),IF($G923<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G923)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G923)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),_xlfn.IFS(AND($G923<='Cost models'!$C$7,$G923>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G923)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G923<='Cost models'!$C$7,$G923<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G923)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G923>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G923)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),IF($G923<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G923)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G923)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),_xlfn.IFS($G923<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G923)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G923>'Cost models'!$C$9,$G923<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G923)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G923>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G923)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G923),IF($G923<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G923)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G923)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B923=\"\",\"\",IF(ISNUMBER('Facility data'!D922),'Facility data'!D922,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D923)*ISNUMBER('Facility data'!$C922))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D923,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D923,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D923,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W923=\"\",\"\",W923=1,\"Low impact\",W923=2,\"Mid-range impact\",W923=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U923=\"\",\"\",U923<0.01,1,AND(U923>=0.01,U923<=0.02),2,U923>0.02,3)","v":""},null,{"$f":"IF(T923=\"\",\"\",T923/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ923)+(0.0062454442*$Y923)+(-0.0005191748*($AQ923*$Y923))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ923)+(0.0062454442*$Y923)+(-0.0005191748*($AQ923*$Y923))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ923)+(0.0062454442*$Y923)+(-0.0005191748*($AQ923*$Y923))),\"\")","v":""},{"$f":"_xlfn.IFS(Z923=\"\",\"\",Z923<1.5,\"Weak\",AND(Z923>=1.5,Z923<=2.5),\"Mid-Range\",Z923>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z923=\"\",\"\",Z923<1.5,1,AND(Z923>=1.5,Z923<=2.5),2,Z923>2.5,3)","v":""},null,{"$f":"IF(OR(W923=\"\",AB923=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB923,W923))","v":""},{"$f":"_xlfn.IFS(AD923=\"\",\"\",AD923=\"Impact Not Likely to be Substantial\",1,AD923=\"Impact Unclear\",2,AD923=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D923=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D923,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG923=\"\",\"\",IF(AG923>National_B_tables[Column3]*1.25,3,IF(AG923<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D923=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D923,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D923,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI923=\"\",\"\",IF(AI923>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI923<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D923=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D923,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D923,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK923=\"\",\"\",IF(AK923>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK923<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D923=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D923,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D923,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM923=\"\",\"\",IF(AM923>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM923<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D923=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D923,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D923,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D923,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D923=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D923,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ923=\"\",\"\",IF(AQ923<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ923>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS923=\"\",\"\",AS923<1.5,\"High impact\",AS923>2.5,\"Low impact\",AND(AS923>=1.5,AS923<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS923=\"\",\"\",AS923>2.5,1,AND(AS923>=1.5,AS923<=2.5),2,AS923<1.5,3)","v":""},null,{"$f":"IF(B923=\"\",\"\",IF(OR(AE923=\"\",AT923=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE923,AU923)))","v":""}]
[{"$f":"IF('Census match'!A923=\"\",\"\",'Census match'!A923)","v":""},{"$f":"IF('Census match'!B923=\"\",\"\",'Census match'!B923)","v":""},{"$f":"IF(AND(NOT(A924=\"\"),'Census match'!E923=\"\"),\"No Census match\",'Census match'!E923)","v":""},{"$f":"'Census match'!J923","v":""},{"$f":"IF($D924=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D924,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D924=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D924,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C923=\"\",D924=\"\"),\"\",'Facility data'!C923)","v":""},{"$f":"IF(ISNUMBER($G924),IF($G924<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G924)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G924)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),('Cost models'!$F$4+'Cost models'!$E$4*$G924)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),IF($G924<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G924)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G924)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),IF($G924<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G924)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G924)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),_xlfn.IFS(AND($G924<='Cost models'!$C$7,$G924>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G924)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G924<='Cost models'!$C$7,$G924<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G924)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G924>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G924)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),IF($G924<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G924)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G924)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),_xlfn.IFS($G924<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G924)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G924>'Cost models'!$C$9,$G924<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G924)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G924>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G924)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G924),IF($G924<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G924)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G924)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B924=\"\",\"\",IF(ISNUMBER('Facility data'!D923),'Facility data'!D923,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D924)*ISNUMBER('Facility data'!$C923))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D924,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D924,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D924,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W924=\"\",\"\",W924=1,\"Low impact\",W924=2,\"Mid-range impact\",W924=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U924=\"\",\"\",U924<0.01,1,AND(U924>=0.01,U924<=0.02),2,U924>0.02,3)","v":""},null,{"$f":"IF(T924=\"\",\"\",T924/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ924)+(0.0062454442*$Y924)+(-0.0005191748*($AQ924*$Y924))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ924)+(0.0062454442*$Y924)+(-0.0005191748*($AQ924*$Y924))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ924)+(0.0062454442*$Y924)+(-0.0005191748*($AQ924*$Y924))),\"\")","v":""},{"$f":"_xlfn.IFS(Z924=\"\",\"\",Z924<1.5,\"Weak\",AND(Z924>=1.5,Z924<=2.5),\"Mid-Range\",Z924>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z924=\"\",\"\",Z924<1.5,1,AND(Z924>=1.5,Z924<=2.5),2,Z924>2.5,3)","v":""},null,{"$f":"IF(OR(W924=\"\",AB924=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB924,W924))","v":""},{"$f":"_xlfn.IFS(AD924=\"\",\"\",AD924=\"Impact Not Likely to be Substantial\",1,AD924=\"Impact Unclear\",2,AD924=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D924=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D924,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG924=\"\",\"\",IF(AG924>National_B_tables[Column3]*1.25,3,IF(AG924<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D924=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D924,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D924,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI924=\"\",\"\",IF(AI924>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI924<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D924=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D924,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D924,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK924=\"\",\"\",IF(AK924>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK924<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D924=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D924,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D924,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM924=\"\",\"\",IF(AM924>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM924<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D924=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D924,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D924,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D924,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D924=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D924,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ924=\"\",\"\",IF(AQ924<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ924>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS924=\"\",\"\",AS924<1.5,\"High impact\",AS924>2.5,\"Low impact\",AND(AS924>=1.5,AS924<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS924=\"\",\"\",AS924>2.5,1,AND(AS924>=1.5,AS924<=2.5),2,AS924<1.5,3)","v":""},null,{"$f":"IF(B924=\"\",\"\",IF(OR(AE924=\"\",AT924=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE924,AU924)))","v":""}]
[{"$f":"IF('Census match'!A924=\"\",\"\",'Census match'!A924)","v":""},{"$f":"IF('Census match'!B924=\"\",\"\",'Census match'!B924)","v":""},{"$f":"IF(AND(NOT(A925=\"\"),'Census match'!E924=\"\"),\"No Census match\",'Census match'!E924)","v":""},{"$f":"'Census match'!J924","v":""},{"$f":"IF($D925=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D925,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D925=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D925,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C924=\"\",D925=\"\"),\"\",'Facility data'!C924)","v":""},{"$f":"IF(ISNUMBER($G925),IF($G925<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G925)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G925)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),('Cost models'!$F$4+'Cost models'!$E$4*$G925)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),IF($G925<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G925)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G925)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),IF($G925<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G925)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G925)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),_xlfn.IFS(AND($G925<='Cost models'!$C$7,$G925>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G925)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G925<='Cost models'!$C$7,$G925<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G925)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G925>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G925)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),IF($G925<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G925)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G925)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),_xlfn.IFS($G925<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G925)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G925>'Cost models'!$C$9,$G925<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G925)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G925>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G925)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G925),IF($G925<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G925)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G925)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B925=\"\",\"\",IF(ISNUMBER('Facility data'!D924),'Facility data'!D924,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D925)*ISNUMBER('Facility data'!$C924))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D925,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D925,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D925,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W925=\"\",\"\",W925=1,\"Low impact\",W925=2,\"Mid-range impact\",W925=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U925=\"\",\"\",U925<0.01,1,AND(U925>=0.01,U925<=0.02),2,U925>0.02,3)","v":""},null,{"$f":"IF(T925=\"\",\"\",T925/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ925)+(0.0062454442*$Y925)+(-0.0005191748*($AQ925*$Y925))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ925)+(0.0062454442*$Y925)+(-0.0005191748*($AQ925*$Y925))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ925)+(0.0062454442*$Y925)+(-0.0005191748*($AQ925*$Y925))),\"\")","v":""},{"$f":"_xlfn.IFS(Z925=\"\",\"\",Z925<1.5,\"Weak\",AND(Z925>=1.5,Z925<=2.5),\"Mid-Range\",Z925>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z925=\"\",\"\",Z925<1.5,1,AND(Z925>=1.5,Z925<=2.5),2,Z925>2.5,3)","v":""},null,{"$f":"IF(OR(W925=\"\",AB925=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB925,W925))","v":""},{"$f":"_xlfn.IFS(AD925=\"\",\"\",AD925=\"Impact Not Likely to be Substantial\",1,AD925=\"Impact Unclear\",2,AD925=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D925=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D925,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG925=\"\",\"\",IF(AG925>National_B_tables[Column3]*1.25,3,IF(AG925<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D925=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D925,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D925,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI925=\"\",\"\",IF(AI925>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI925<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D925=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D925,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D925,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK925=\"\",\"\",IF(AK925>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK925<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D925=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D925,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D925,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM925=\"\",\"\",IF(AM925>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM925<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D925=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D925,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D925,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D925,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D925=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D925,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ925=\"\",\"\",IF(AQ925<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ925>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS925=\"\",\"\",AS925<1.5,\"High impact\",AS925>2.5,\"Low impact\",AND(AS925>=1.5,AS925<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS925=\"\",\"\",AS925>2.5,1,AND(AS925>=1.5,AS925<=2.5),2,AS925<1.5,3)","v":""},null,{"$f":"IF(B925=\"\",\"\",IF(OR(AE925=\"\",AT925=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE925,AU925)))","v":""}]
[{"$f":"IF('Census match'!A925=\"\",\"\",'Census match'!A925)","v":""},{"$f":"IF('Census match'!B925=\"\",\"\",'Census match'!B925)","v":""},{"$f":"IF(AND(NOT(A926=\"\"),'Census match'!E925=\"\"),\"No Census match\",'Census match'!E925)","v":""},{"$f":"'Census match'!J925","v":""},{"$f":"IF($D926=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D926,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D926=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D926,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C925=\"\",D926=\"\"),\"\",'Facility data'!C925)","v":""},{"$f":"IF(ISNUMBER($G926),IF($G926<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G926)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G926)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),('Cost models'!$F$4+'Cost models'!$E$4*$G926)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),IF($G926<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G926)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G926)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),IF($G926<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G926)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G926)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),_xlfn.IFS(AND($G926<='Cost models'!$C$7,$G926>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G926)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G926<='Cost models'!$C$7,$G926<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G926)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G926>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G926)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),IF($G926<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G926)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G926)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),_xlfn.IFS($G926<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G926)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G926>'Cost models'!$C$9,$G926<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G926)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G926>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G926)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G926),IF($G926<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G926)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G926)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B926=\"\",\"\",IF(ISNUMBER('Facility data'!D925),'Facility data'!D925,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D926)*ISNUMBER('Facility data'!$C925))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D926,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D926,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D926,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W926=\"\",\"\",W926=1,\"Low impact\",W926=2,\"Mid-range impact\",W926=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U926=\"\",\"\",U926<0.01,1,AND(U926>=0.01,U926<=0.02),2,U926>0.02,3)","v":""},null,{"$f":"IF(T926=\"\",\"\",T926/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ926)+(0.0062454442*$Y926)+(-0.0005191748*($AQ926*$Y926))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ926)+(0.0062454442*$Y926)+(-0.0005191748*($AQ926*$Y926))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ926)+(0.0062454442*$Y926)+(-0.0005191748*($AQ926*$Y926))),\"\")","v":""},{"$f":"_xlfn.IFS(Z926=\"\",\"\",Z926<1.5,\"Weak\",AND(Z926>=1.5,Z926<=2.5),\"Mid-Range\",Z926>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z926=\"\",\"\",Z926<1.5,1,AND(Z926>=1.5,Z926<=2.5),2,Z926>2.5,3)","v":""},null,{"$f":"IF(OR(W926=\"\",AB926=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB926,W926))","v":""},{"$f":"_xlfn.IFS(AD926=\"\",\"\",AD926=\"Impact Not Likely to be Substantial\",1,AD926=\"Impact Unclear\",2,AD926=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D926=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D926,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG926=\"\",\"\",IF(AG926>National_B_tables[Column3]*1.25,3,IF(AG926<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D926=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D926,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D926,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI926=\"\",\"\",IF(AI926>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI926<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D926=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D926,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D926,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK926=\"\",\"\",IF(AK926>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK926<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D926=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D926,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D926,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM926=\"\",\"\",IF(AM926>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM926<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D926=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D926,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D926,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D926,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D926=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D926,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ926=\"\",\"\",IF(AQ926<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ926>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS926=\"\",\"\",AS926<1.5,\"High impact\",AS926>2.5,\"Low impact\",AND(AS926>=1.5,AS926<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS926=\"\",\"\",AS926>2.5,1,AND(AS926>=1.5,AS926<=2.5),2,AS926<1.5,3)","v":""},null,{"$f":"IF(B926=\"\",\"\",IF(OR(AE926=\"\",AT926=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE926,AU926)))","v":""}]
[{"$f":"IF('Census match'!A926=\"\",\"\",'Census match'!A926)","v":""},{"$f":"IF('Census match'!B926=\"\",\"\",'Census match'!B926)","v":""},{"$f":"IF(AND(NOT(A927=\"\"),'Census match'!E926=\"\"),\"No Census match\",'Census match'!E926)","v":""},{"$f":"'Census match'!J926","v":""},{"$f":"IF($D927=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D927,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D927=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D927,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C926=\"\",D927=\"\"),\"\",'Facility data'!C926)","v":""},{"$f":"IF(ISNUMBER($G927),IF($G927<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G927)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G927)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),('Cost models'!$F$4+'Cost models'!$E$4*$G927)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),IF($G927<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G927)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G927)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),IF($G927<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G927)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G927)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),_xlfn.IFS(AND($G927<='Cost models'!$C$7,$G927>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G927)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G927<='Cost models'!$C$7,$G927<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G927)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G927>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G927)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),IF($G927<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G927)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G927)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),_xlfn.IFS($G927<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G927)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G927>'Cost models'!$C$9,$G927<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G927)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G927>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G927)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G927),IF($G927<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G927)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G927)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B927=\"\",\"\",IF(ISNUMBER('Facility data'!D926),'Facility data'!D926,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D927)*ISNUMBER('Facility data'!$C926))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D927,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D927,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D927,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W927=\"\",\"\",W927=1,\"Low impact\",W927=2,\"Mid-range impact\",W927=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U927=\"\",\"\",U927<0.01,1,AND(U927>=0.01,U927<=0.02),2,U927>0.02,3)","v":""},null,{"$f":"IF(T927=\"\",\"\",T927/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ927)+(0.0062454442*$Y927)+(-0.0005191748*($AQ927*$Y927))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ927)+(0.0062454442*$Y927)+(-0.0005191748*($AQ927*$Y927))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ927)+(0.0062454442*$Y927)+(-0.0005191748*($AQ927*$Y927))),\"\")","v":""},{"$f":"_xlfn.IFS(Z927=\"\",\"\",Z927<1.5,\"Weak\",AND(Z927>=1.5,Z927<=2.5),\"Mid-Range\",Z927>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z927=\"\",\"\",Z927<1.5,1,AND(Z927>=1.5,Z927<=2.5),2,Z927>2.5,3)","v":""},null,{"$f":"IF(OR(W927=\"\",AB927=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB927,W927))","v":""},{"$f":"_xlfn.IFS(AD927=\"\",\"\",AD927=\"Impact Not Likely to be Substantial\",1,AD927=\"Impact Unclear\",2,AD927=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D927=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D927,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG927=\"\",\"\",IF(AG927>National_B_tables[Column3]*1.25,3,IF(AG927<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D927=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D927,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D927,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI927=\"\",\"\",IF(AI927>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI927<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D927=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D927,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D927,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK927=\"\",\"\",IF(AK927>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK927<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D927=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D927,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D927,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM927=\"\",\"\",IF(AM927>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM927<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D927=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D927,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D927,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D927,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D927=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D927,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ927=\"\",\"\",IF(AQ927<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ927>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS927=\"\",\"\",AS927<1.5,\"High impact\",AS927>2.5,\"Low impact\",AND(AS927>=1.5,AS927<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS927=\"\",\"\",AS927>2.5,1,AND(AS927>=1.5,AS927<=2.5),2,AS927<1.5,3)","v":""},null,{"$f":"IF(B927=\"\",\"\",IF(OR(AE927=\"\",AT927=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE927,AU927)))","v":""}]
[{"$f":"IF('Census match'!A927=\"\",\"\",'Census match'!A927)","v":""},{"$f":"IF('Census match'!B927=\"\",\"\",'Census match'!B927)","v":""},{"$f":"IF(AND(NOT(A928=\"\"),'Census match'!E927=\"\"),\"No Census match\",'Census match'!E927)","v":""},{"$f":"'Census match'!J927","v":""},{"$f":"IF($D928=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D928,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D928=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D928,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C927=\"\",D928=\"\"),\"\",'Facility data'!C927)","v":""},{"$f":"IF(ISNUMBER($G928),IF($G928<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G928)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G928)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),('Cost models'!$F$4+'Cost models'!$E$4*$G928)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),IF($G928<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G928)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G928)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),IF($G928<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G928)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G928)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),_xlfn.IFS(AND($G928<='Cost models'!$C$7,$G928>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G928)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G928<='Cost models'!$C$7,$G928<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G928)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G928>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G928)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),IF($G928<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G928)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G928)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),_xlfn.IFS($G928<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G928)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G928>'Cost models'!$C$9,$G928<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G928)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G928>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G928)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G928),IF($G928<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G928)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G928)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B928=\"\",\"\",IF(ISNUMBER('Facility data'!D927),'Facility data'!D927,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D928)*ISNUMBER('Facility data'!$C927))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D928,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D928,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D928,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W928=\"\",\"\",W928=1,\"Low impact\",W928=2,\"Mid-range impact\",W928=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U928=\"\",\"\",U928<0.01,1,AND(U928>=0.01,U928<=0.02),2,U928>0.02,3)","v":""},null,{"$f":"IF(T928=\"\",\"\",T928/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ928)+(0.0062454442*$Y928)+(-0.0005191748*($AQ928*$Y928))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ928)+(0.0062454442*$Y928)+(-0.0005191748*($AQ928*$Y928))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ928)+(0.0062454442*$Y928)+(-0.0005191748*($AQ928*$Y928))),\"\")","v":""},{"$f":"_xlfn.IFS(Z928=\"\",\"\",Z928<1.5,\"Weak\",AND(Z928>=1.5,Z928<=2.5),\"Mid-Range\",Z928>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z928=\"\",\"\",Z928<1.5,1,AND(Z928>=1.5,Z928<=2.5),2,Z928>2.5,3)","v":""},null,{"$f":"IF(OR(W928=\"\",AB928=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB928,W928))","v":""},{"$f":"_xlfn.IFS(AD928=\"\",\"\",AD928=\"Impact Not Likely to be Substantial\",1,AD928=\"Impact Unclear\",2,AD928=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D928=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D928,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG928=\"\",\"\",IF(AG928>National_B_tables[Column3]*1.25,3,IF(AG928<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D928=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D928,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D928,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI928=\"\",\"\",IF(AI928>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI928<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D928=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D928,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D928,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK928=\"\",\"\",IF(AK928>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK928<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D928=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D928,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D928,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM928=\"\",\"\",IF(AM928>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM928<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D928=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D928,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D928,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D928,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D928=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D928,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ928=\"\",\"\",IF(AQ928<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ928>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS928=\"\",\"\",AS928<1.5,\"High impact\",AS928>2.5,\"Low impact\",AND(AS928>=1.5,AS928<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS928=\"\",\"\",AS928>2.5,1,AND(AS928>=1.5,AS928<=2.5),2,AS928<1.5,3)","v":""},null,{"$f":"IF(B928=\"\",\"\",IF(OR(AE928=\"\",AT928=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE928,AU928)))","v":""}]
[{"$f":"IF('Census match'!A928=\"\",\"\",'Census match'!A928)","v":""},{"$f":"IF('Census match'!B928=\"\",\"\",'Census match'!B928)","v":""},{"$f":"IF(AND(NOT(A929=\"\"),'Census match'!E928=\"\"),\"No Census match\",'Census match'!E928)","v":""},{"$f":"'Census match'!J928","v":""},{"$f":"IF($D929=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D929,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D929=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D929,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C928=\"\",D929=\"\"),\"\",'Facility data'!C928)","v":""},{"$f":"IF(ISNUMBER($G929),IF($G929<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G929)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G929)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),('Cost models'!$F$4+'Cost models'!$E$4*$G929)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),IF($G929<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G929)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G929)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),IF($G929<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G929)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G929)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),_xlfn.IFS(AND($G929<='Cost models'!$C$7,$G929>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G929)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G929<='Cost models'!$C$7,$G929<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G929)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G929>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G929)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),IF($G929<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G929)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G929)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),_xlfn.IFS($G929<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G929)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G929>'Cost models'!$C$9,$G929<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G929)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G929>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G929)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G929),IF($G929<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G929)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G929)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B929=\"\",\"\",IF(ISNUMBER('Facility data'!D928),'Facility data'!D928,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D929)*ISNUMBER('Facility data'!$C928))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D929,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D929,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D929,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W929=\"\",\"\",W929=1,\"Low impact\",W929=2,\"Mid-range impact\",W929=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U929=\"\",\"\",U929<0.01,1,AND(U929>=0.01,U929<=0.02),2,U929>0.02,3)","v":""},null,{"$f":"IF(T929=\"\",\"\",T929/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ929)+(0.0062454442*$Y929)+(-0.0005191748*($AQ929*$Y929))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ929)+(0.0062454442*$Y929)+(-0.0005191748*($AQ929*$Y929))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ929)+(0.0062454442*$Y929)+(-0.0005191748*($AQ929*$Y929))),\"\")","v":""},{"$f":"_xlfn.IFS(Z929=\"\",\"\",Z929<1.5,\"Weak\",AND(Z929>=1.5,Z929<=2.5),\"Mid-Range\",Z929>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z929=\"\",\"\",Z929<1.5,1,AND(Z929>=1.5,Z929<=2.5),2,Z929>2.5,3)","v":""},null,{"$f":"IF(OR(W929=\"\",AB929=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB929,W929))","v":""},{"$f":"_xlfn.IFS(AD929=\"\",\"\",AD929=\"Impact Not Likely to be Substantial\",1,AD929=\"Impact Unclear\",2,AD929=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D929=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D929,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG929=\"\",\"\",IF(AG929>National_B_tables[Column3]*1.25,3,IF(AG929<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D929=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D929,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D929,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI929=\"\",\"\",IF(AI929>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI929<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D929=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D929,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D929,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK929=\"\",\"\",IF(AK929>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK929<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D929=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D929,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D929,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM929=\"\",\"\",IF(AM929>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM929<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D929=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D929,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D929,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D929,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D929=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D929,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ929=\"\",\"\",IF(AQ929<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ929>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS929=\"\",\"\",AS929<1.5,\"High impact\",AS929>2.5,\"Low impact\",AND(AS929>=1.5,AS929<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS929=\"\",\"\",AS929>2.5,1,AND(AS929>=1.5,AS929<=2.5),2,AS929<1.5,3)","v":""},null,{"$f":"IF(B929=\"\",\"\",IF(OR(AE929=\"\",AT929=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE929,AU929)))","v":""}]
[{"$f":"IF('Census match'!A929=\"\",\"\",'Census match'!A929)","v":""},{"$f":"IF('Census match'!B929=\"\",\"\",'Census match'!B929)","v":""},{"$f":"IF(AND(NOT(A930=\"\"),'Census match'!E929=\"\"),\"No Census match\",'Census match'!E929)","v":""},{"$f":"'Census match'!J929","v":""},{"$f":"IF($D930=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D930,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D930=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D930,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C929=\"\",D930=\"\"),\"\",'Facility data'!C929)","v":""},{"$f":"IF(ISNUMBER($G930),IF($G930<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G930)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G930)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),('Cost models'!$F$4+'Cost models'!$E$4*$G930)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),IF($G930<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G930)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G930)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),IF($G930<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G930)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G930)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),_xlfn.IFS(AND($G930<='Cost models'!$C$7,$G930>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G930)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G930<='Cost models'!$C$7,$G930<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G930)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G930>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G930)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),IF($G930<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G930)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G930)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),_xlfn.IFS($G930<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G930)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G930>'Cost models'!$C$9,$G930<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G930)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G930>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G930)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G930),IF($G930<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G930)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G930)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B930=\"\",\"\",IF(ISNUMBER('Facility data'!D929),'Facility data'!D929,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D930)*ISNUMBER('Facility data'!$C929))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D930,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D930,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D930,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W930=\"\",\"\",W930=1,\"Low impact\",W930=2,\"Mid-range impact\",W930=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U930=\"\",\"\",U930<0.01,1,AND(U930>=0.01,U930<=0.02),2,U930>0.02,3)","v":""},null,{"$f":"IF(T930=\"\",\"\",T930/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ930)+(0.0062454442*$Y930)+(-0.0005191748*($AQ930*$Y930))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ930)+(0.0062454442*$Y930)+(-0.0005191748*($AQ930*$Y930))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ930)+(0.0062454442*$Y930)+(-0.0005191748*($AQ930*$Y930))),\"\")","v":""},{"$f":"_xlfn.IFS(Z930=\"\",\"\",Z930<1.5,\"Weak\",AND(Z930>=1.5,Z930<=2.5),\"Mid-Range\",Z930>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z930=\"\",\"\",Z930<1.5,1,AND(Z930>=1.5,Z930<=2.5),2,Z930>2.5,3)","v":""},null,{"$f":"IF(OR(W930=\"\",AB930=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB930,W930))","v":""},{"$f":"_xlfn.IFS(AD930=\"\",\"\",AD930=\"Impact Not Likely to be Substantial\",1,AD930=\"Impact Unclear\",2,AD930=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D930=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D930,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG930=\"\",\"\",IF(AG930>National_B_tables[Column3]*1.25,3,IF(AG930<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D930=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D930,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D930,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI930=\"\",\"\",IF(AI930>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI930<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D930=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D930,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D930,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK930=\"\",\"\",IF(AK930>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK930<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D930=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D930,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D930,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM930=\"\",\"\",IF(AM930>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM930<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D930=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D930,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D930,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D930,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D930=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D930,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ930=\"\",\"\",IF(AQ930<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ930>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS930=\"\",\"\",AS930<1.5,\"High impact\",AS930>2.5,\"Low impact\",AND(AS930>=1.5,AS930<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS930=\"\",\"\",AS930>2.5,1,AND(AS930>=1.5,AS930<=2.5),2,AS930<1.5,3)","v":""},null,{"$f":"IF(B930=\"\",\"\",IF(OR(AE930=\"\",AT930=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE930,AU930)))","v":""}]
[{"$f":"IF('Census match'!A930=\"\",\"\",'Census match'!A930)","v":""},{"$f":"IF('Census match'!B930=\"\",\"\",'Census match'!B930)","v":""},{"$f":"IF(AND(NOT(A931=\"\"),'Census match'!E930=\"\"),\"No Census match\",'Census match'!E930)","v":""},{"$f":"'Census match'!J930","v":""},{"$f":"IF($D931=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D931,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D931=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D931,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C930=\"\",D931=\"\"),\"\",'Facility data'!C930)","v":""},{"$f":"IF(ISNUMBER($G931),IF($G931<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G931)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G931)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),('Cost models'!$F$4+'Cost models'!$E$4*$G931)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),IF($G931<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G931)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G931)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),IF($G931<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G931)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G931)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),_xlfn.IFS(AND($G931<='Cost models'!$C$7,$G931>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G931)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G931<='Cost models'!$C$7,$G931<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G931)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G931>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G931)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),IF($G931<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G931)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G931)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),_xlfn.IFS($G931<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G931)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G931>'Cost models'!$C$9,$G931<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G931)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G931>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G931)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G931),IF($G931<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G931)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G931)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B931=\"\",\"\",IF(ISNUMBER('Facility data'!D930),'Facility data'!D930,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D931)*ISNUMBER('Facility data'!$C930))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D931,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D931,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D931,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W931=\"\",\"\",W931=1,\"Low impact\",W931=2,\"Mid-range impact\",W931=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U931=\"\",\"\",U931<0.01,1,AND(U931>=0.01,U931<=0.02),2,U931>0.02,3)","v":""},null,{"$f":"IF(T931=\"\",\"\",T931/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ931)+(0.0062454442*$Y931)+(-0.0005191748*($AQ931*$Y931))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ931)+(0.0062454442*$Y931)+(-0.0005191748*($AQ931*$Y931))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ931)+(0.0062454442*$Y931)+(-0.0005191748*($AQ931*$Y931))),\"\")","v":""},{"$f":"_xlfn.IFS(Z931=\"\",\"\",Z931<1.5,\"Weak\",AND(Z931>=1.5,Z931<=2.5),\"Mid-Range\",Z931>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z931=\"\",\"\",Z931<1.5,1,AND(Z931>=1.5,Z931<=2.5),2,Z931>2.5,3)","v":""},null,{"$f":"IF(OR(W931=\"\",AB931=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB931,W931))","v":""},{"$f":"_xlfn.IFS(AD931=\"\",\"\",AD931=\"Impact Not Likely to be Substantial\",1,AD931=\"Impact Unclear\",2,AD931=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D931=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D931,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG931=\"\",\"\",IF(AG931>National_B_tables[Column3]*1.25,3,IF(AG931<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D931=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D931,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D931,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI931=\"\",\"\",IF(AI931>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI931<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D931=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D931,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D931,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK931=\"\",\"\",IF(AK931>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK931<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D931=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D931,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D931,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM931=\"\",\"\",IF(AM931>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM931<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D931=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D931,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D931,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D931,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D931=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D931,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ931=\"\",\"\",IF(AQ931<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ931>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS931=\"\",\"\",AS931<1.5,\"High impact\",AS931>2.5,\"Low impact\",AND(AS931>=1.5,AS931<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS931=\"\",\"\",AS931>2.5,1,AND(AS931>=1.5,AS931<=2.5),2,AS931<1.5,3)","v":""},null,{"$f":"IF(B931=\"\",\"\",IF(OR(AE931=\"\",AT931=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE931,AU931)))","v":""}]
[{"$f":"IF('Census match'!A931=\"\",\"\",'Census match'!A931)","v":""},{"$f":"IF('Census match'!B931=\"\",\"\",'Census match'!B931)","v":""},{"$f":"IF(AND(NOT(A932=\"\"),'Census match'!E931=\"\"),\"No Census match\",'Census match'!E931)","v":""},{"$f":"'Census match'!J931","v":""},{"$f":"IF($D932=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D932,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D932=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D932,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C931=\"\",D932=\"\"),\"\",'Facility data'!C931)","v":""},{"$f":"IF(ISNUMBER($G932),IF($G932<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G932)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G932)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),('Cost models'!$F$4+'Cost models'!$E$4*$G932)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),IF($G932<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G932)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G932)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),IF($G932<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G932)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G932)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),_xlfn.IFS(AND($G932<='Cost models'!$C$7,$G932>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G932)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G932<='Cost models'!$C$7,$G932<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G932)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G932>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G932)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),IF($G932<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G932)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G932)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),_xlfn.IFS($G932<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G932)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G932>'Cost models'!$C$9,$G932<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G932)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G932>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G932)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G932),IF($G932<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G932)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G932)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B932=\"\",\"\",IF(ISNUMBER('Facility data'!D931),'Facility data'!D931,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D932)*ISNUMBER('Facility data'!$C931))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D932,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D932,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D932,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W932=\"\",\"\",W932=1,\"Low impact\",W932=2,\"Mid-range impact\",W932=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U932=\"\",\"\",U932<0.01,1,AND(U932>=0.01,U932<=0.02),2,U932>0.02,3)","v":""},null,{"$f":"IF(T932=\"\",\"\",T932/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ932)+(0.0062454442*$Y932)+(-0.0005191748*($AQ932*$Y932))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ932)+(0.0062454442*$Y932)+(-0.0005191748*($AQ932*$Y932))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ932)+(0.0062454442*$Y932)+(-0.0005191748*($AQ932*$Y932))),\"\")","v":""},{"$f":"_xlfn.IFS(Z932=\"\",\"\",Z932<1.5,\"Weak\",AND(Z932>=1.5,Z932<=2.5),\"Mid-Range\",Z932>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z932=\"\",\"\",Z932<1.5,1,AND(Z932>=1.5,Z932<=2.5),2,Z932>2.5,3)","v":""},null,{"$f":"IF(OR(W932=\"\",AB932=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB932,W932))","v":""},{"$f":"_xlfn.IFS(AD932=\"\",\"\",AD932=\"Impact Not Likely to be Substantial\",1,AD932=\"Impact Unclear\",2,AD932=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D932=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D932,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG932=\"\",\"\",IF(AG932>National_B_tables[Column3]*1.25,3,IF(AG932<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D932=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D932,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D932,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI932=\"\",\"\",IF(AI932>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI932<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D932=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D932,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D932,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK932=\"\",\"\",IF(AK932>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK932<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D932=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D932,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D932,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM932=\"\",\"\",IF(AM932>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM932<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D932=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D932,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D932,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D932,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D932=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D932,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ932=\"\",\"\",IF(AQ932<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ932>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS932=\"\",\"\",AS932<1.5,\"High impact\",AS932>2.5,\"Low impact\",AND(AS932>=1.5,AS932<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS932=\"\",\"\",AS932>2.5,1,AND(AS932>=1.5,AS932<=2.5),2,AS932<1.5,3)","v":""},null,{"$f":"IF(B932=\"\",\"\",IF(OR(AE932=\"\",AT932=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE932,AU932)))","v":""}]
[{"$f":"IF('Census match'!A932=\"\",\"\",'Census match'!A932)","v":""},{"$f":"IF('Census match'!B932=\"\",\"\",'Census match'!B932)","v":""},{"$f":"IF(AND(NOT(A933=\"\"),'Census match'!E932=\"\"),\"No Census match\",'Census match'!E932)","v":""},{"$f":"'Census match'!J932","v":""},{"$f":"IF($D933=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D933,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D933=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D933,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C932=\"\",D933=\"\"),\"\",'Facility data'!C932)","v":""},{"$f":"IF(ISNUMBER($G933),IF($G933<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G933)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G933)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),('Cost models'!$F$4+'Cost models'!$E$4*$G933)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),IF($G933<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G933)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G933)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),IF($G933<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G933)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G933)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),_xlfn.IFS(AND($G933<='Cost models'!$C$7,$G933>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G933)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G933<='Cost models'!$C$7,$G933<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G933)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G933>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G933)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),IF($G933<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G933)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G933)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),_xlfn.IFS($G933<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G933)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G933>'Cost models'!$C$9,$G933<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G933)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G933>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G933)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G933),IF($G933<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G933)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G933)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B933=\"\",\"\",IF(ISNUMBER('Facility data'!D932),'Facility data'!D932,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D933)*ISNUMBER('Facility data'!$C932))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D933,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D933,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D933,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W933=\"\",\"\",W933=1,\"Low impact\",W933=2,\"Mid-range impact\",W933=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U933=\"\",\"\",U933<0.01,1,AND(U933>=0.01,U933<=0.02),2,U933>0.02,3)","v":""},null,{"$f":"IF(T933=\"\",\"\",T933/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ933)+(0.0062454442*$Y933)+(-0.0005191748*($AQ933*$Y933))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ933)+(0.0062454442*$Y933)+(-0.0005191748*($AQ933*$Y933))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ933)+(0.0062454442*$Y933)+(-0.0005191748*($AQ933*$Y933))),\"\")","v":""},{"$f":"_xlfn.IFS(Z933=\"\",\"\",Z933<1.5,\"Weak\",AND(Z933>=1.5,Z933<=2.5),\"Mid-Range\",Z933>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z933=\"\",\"\",Z933<1.5,1,AND(Z933>=1.5,Z933<=2.5),2,Z933>2.5,3)","v":""},null,{"$f":"IF(OR(W933=\"\",AB933=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB933,W933))","v":""},{"$f":"_xlfn.IFS(AD933=\"\",\"\",AD933=\"Impact Not Likely to be Substantial\",1,AD933=\"Impact Unclear\",2,AD933=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D933=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D933,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG933=\"\",\"\",IF(AG933>National_B_tables[Column3]*1.25,3,IF(AG933<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D933=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D933,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D933,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI933=\"\",\"\",IF(AI933>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI933<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D933=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D933,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D933,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK933=\"\",\"\",IF(AK933>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK933<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D933=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D933,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D933,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM933=\"\",\"\",IF(AM933>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM933<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D933=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D933,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D933,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D933,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D933=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D933,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ933=\"\",\"\",IF(AQ933<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ933>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS933=\"\",\"\",AS933<1.5,\"High impact\",AS933>2.5,\"Low impact\",AND(AS933>=1.5,AS933<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS933=\"\",\"\",AS933>2.5,1,AND(AS933>=1.5,AS933<=2.5),2,AS933<1.5,3)","v":""},null,{"$f":"IF(B933=\"\",\"\",IF(OR(AE933=\"\",AT933=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE933,AU933)))","v":""}]
[{"$f":"IF('Census match'!A933=\"\",\"\",'Census match'!A933)","v":""},{"$f":"IF('Census match'!B933=\"\",\"\",'Census match'!B933)","v":""},{"$f":"IF(AND(NOT(A934=\"\"),'Census match'!E933=\"\"),\"No Census match\",'Census match'!E933)","v":""},{"$f":"'Census match'!J933","v":""},{"$f":"IF($D934=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D934,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D934=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D934,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C933=\"\",D934=\"\"),\"\",'Facility data'!C933)","v":""},{"$f":"IF(ISNUMBER($G934),IF($G934<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G934)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G934)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),('Cost models'!$F$4+'Cost models'!$E$4*$G934)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),IF($G934<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G934)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G934)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),IF($G934<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G934)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G934)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),_xlfn.IFS(AND($G934<='Cost models'!$C$7,$G934>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G934)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G934<='Cost models'!$C$7,$G934<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G934)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G934>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G934)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),IF($G934<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G934)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G934)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),_xlfn.IFS($G934<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G934)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G934>'Cost models'!$C$9,$G934<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G934)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G934>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G934)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G934),IF($G934<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G934)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G934)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B934=\"\",\"\",IF(ISNUMBER('Facility data'!D933),'Facility data'!D933,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D934)*ISNUMBER('Facility data'!$C933))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D934,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D934,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D934,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W934=\"\",\"\",W934=1,\"Low impact\",W934=2,\"Mid-range impact\",W934=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U934=\"\",\"\",U934<0.01,1,AND(U934>=0.01,U934<=0.02),2,U934>0.02,3)","v":""},null,{"$f":"IF(T934=\"\",\"\",T934/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ934)+(0.0062454442*$Y934)+(-0.0005191748*($AQ934*$Y934))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ934)+(0.0062454442*$Y934)+(-0.0005191748*($AQ934*$Y934))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ934)+(0.0062454442*$Y934)+(-0.0005191748*($AQ934*$Y934))),\"\")","v":""},{"$f":"_xlfn.IFS(Z934=\"\",\"\",Z934<1.5,\"Weak\",AND(Z934>=1.5,Z934<=2.5),\"Mid-Range\",Z934>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z934=\"\",\"\",Z934<1.5,1,AND(Z934>=1.5,Z934<=2.5),2,Z934>2.5,3)","v":""},null,{"$f":"IF(OR(W934=\"\",AB934=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB934,W934))","v":""},{"$f":"_xlfn.IFS(AD934=\"\",\"\",AD934=\"Impact Not Likely to be Substantial\",1,AD934=\"Impact Unclear\",2,AD934=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D934=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D934,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG934=\"\",\"\",IF(AG934>National_B_tables[Column3]*1.25,3,IF(AG934<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D934=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D934,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D934,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI934=\"\",\"\",IF(AI934>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI934<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D934=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D934,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D934,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK934=\"\",\"\",IF(AK934>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK934<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D934=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D934,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D934,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM934=\"\",\"\",IF(AM934>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM934<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D934=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D934,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D934,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D934,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D934=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D934,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ934=\"\",\"\",IF(AQ934<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ934>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS934=\"\",\"\",AS934<1.5,\"High impact\",AS934>2.5,\"Low impact\",AND(AS934>=1.5,AS934<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS934=\"\",\"\",AS934>2.5,1,AND(AS934>=1.5,AS934<=2.5),2,AS934<1.5,3)","v":""},null,{"$f":"IF(B934=\"\",\"\",IF(OR(AE934=\"\",AT934=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE934,AU934)))","v":""}]
[{"$f":"IF('Census match'!A934=\"\",\"\",'Census match'!A934)","v":""},{"$f":"IF('Census match'!B934=\"\",\"\",'Census match'!B934)","v":""},{"$f":"IF(AND(NOT(A935=\"\"),'Census match'!E934=\"\"),\"No Census match\",'Census match'!E934)","v":""},{"$f":"'Census match'!J934","v":""},{"$f":"IF($D935=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D935,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D935=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D935,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C934=\"\",D935=\"\"),\"\",'Facility data'!C934)","v":""},{"$f":"IF(ISNUMBER($G935),IF($G935<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G935)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G935)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),('Cost models'!$F$4+'Cost models'!$E$4*$G935)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),IF($G935<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G935)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G935)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),IF($G935<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G935)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G935)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),_xlfn.IFS(AND($G935<='Cost models'!$C$7,$G935>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G935)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G935<='Cost models'!$C$7,$G935<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G935)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G935>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G935)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),IF($G935<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G935)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G935)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),_xlfn.IFS($G935<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G935)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G935>'Cost models'!$C$9,$G935<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G935)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G935>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G935)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G935),IF($G935<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G935)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G935)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B935=\"\",\"\",IF(ISNUMBER('Facility data'!D934),'Facility data'!D934,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D935)*ISNUMBER('Facility data'!$C934))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D935,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D935,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D935,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W935=\"\",\"\",W935=1,\"Low impact\",W935=2,\"Mid-range impact\",W935=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U935=\"\",\"\",U935<0.01,1,AND(U935>=0.01,U935<=0.02),2,U935>0.02,3)","v":""},null,{"$f":"IF(T935=\"\",\"\",T935/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ935)+(0.0062454442*$Y935)+(-0.0005191748*($AQ935*$Y935))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ935)+(0.0062454442*$Y935)+(-0.0005191748*($AQ935*$Y935))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ935)+(0.0062454442*$Y935)+(-0.0005191748*($AQ935*$Y935))),\"\")","v":""},{"$f":"_xlfn.IFS(Z935=\"\",\"\",Z935<1.5,\"Weak\",AND(Z935>=1.5,Z935<=2.5),\"Mid-Range\",Z935>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z935=\"\",\"\",Z935<1.5,1,AND(Z935>=1.5,Z935<=2.5),2,Z935>2.5,3)","v":""},null,{"$f":"IF(OR(W935=\"\",AB935=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB935,W935))","v":""},{"$f":"_xlfn.IFS(AD935=\"\",\"\",AD935=\"Impact Not Likely to be Substantial\",1,AD935=\"Impact Unclear\",2,AD935=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D935=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D935,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG935=\"\",\"\",IF(AG935>National_B_tables[Column3]*1.25,3,IF(AG935<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D935=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D935,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D935,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI935=\"\",\"\",IF(AI935>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI935<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D935=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D935,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D935,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK935=\"\",\"\",IF(AK935>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK935<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D935=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D935,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D935,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM935=\"\",\"\",IF(AM935>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM935<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D935=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D935,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D935,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D935,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D935=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D935,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ935=\"\",\"\",IF(AQ935<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ935>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS935=\"\",\"\",AS935<1.5,\"High impact\",AS935>2.5,\"Low impact\",AND(AS935>=1.5,AS935<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS935=\"\",\"\",AS935>2.5,1,AND(AS935>=1.5,AS935<=2.5),2,AS935<1.5,3)","v":""},null,{"$f":"IF(B935=\"\",\"\",IF(OR(AE935=\"\",AT935=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE935,AU935)))","v":""}]
[{"$f":"IF('Census match'!A935=\"\",\"\",'Census match'!A935)","v":""},{"$f":"IF('Census match'!B935=\"\",\"\",'Census match'!B935)","v":""},{"$f":"IF(AND(NOT(A936=\"\"),'Census match'!E935=\"\"),\"No Census match\",'Census match'!E935)","v":""},{"$f":"'Census match'!J935","v":""},{"$f":"IF($D936=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D936,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D936=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D936,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C935=\"\",D936=\"\"),\"\",'Facility data'!C935)","v":""},{"$f":"IF(ISNUMBER($G936),IF($G936<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G936)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G936)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),('Cost models'!$F$4+'Cost models'!$E$4*$G936)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),IF($G936<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G936)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G936)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),IF($G936<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G936)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G936)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),_xlfn.IFS(AND($G936<='Cost models'!$C$7,$G936>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G936)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G936<='Cost models'!$C$7,$G936<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G936)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G936>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G936)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),IF($G936<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G936)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G936)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),_xlfn.IFS($G936<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G936)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G936>'Cost models'!$C$9,$G936<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G936)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G936>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G936)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G936),IF($G936<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G936)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G936)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B936=\"\",\"\",IF(ISNUMBER('Facility data'!D935),'Facility data'!D935,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D936)*ISNUMBER('Facility data'!$C935))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D936,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D936,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D936,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W936=\"\",\"\",W936=1,\"Low impact\",W936=2,\"Mid-range impact\",W936=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U936=\"\",\"\",U936<0.01,1,AND(U936>=0.01,U936<=0.02),2,U936>0.02,3)","v":""},null,{"$f":"IF(T936=\"\",\"\",T936/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ936)+(0.0062454442*$Y936)+(-0.0005191748*($AQ936*$Y936))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ936)+(0.0062454442*$Y936)+(-0.0005191748*($AQ936*$Y936))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ936)+(0.0062454442*$Y936)+(-0.0005191748*($AQ936*$Y936))),\"\")","v":""},{"$f":"_xlfn.IFS(Z936=\"\",\"\",Z936<1.5,\"Weak\",AND(Z936>=1.5,Z936<=2.5),\"Mid-Range\",Z936>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z936=\"\",\"\",Z936<1.5,1,AND(Z936>=1.5,Z936<=2.5),2,Z936>2.5,3)","v":""},null,{"$f":"IF(OR(W936=\"\",AB936=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB936,W936))","v":""},{"$f":"_xlfn.IFS(AD936=\"\",\"\",AD936=\"Impact Not Likely to be Substantial\",1,AD936=\"Impact Unclear\",2,AD936=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D936=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D936,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG936=\"\",\"\",IF(AG936>National_B_tables[Column3]*1.25,3,IF(AG936<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D936=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D936,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D936,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI936=\"\",\"\",IF(AI936>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI936<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D936=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D936,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D936,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK936=\"\",\"\",IF(AK936>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK936<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D936=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D936,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D936,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM936=\"\",\"\",IF(AM936>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM936<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D936=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D936,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D936,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D936,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D936=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D936,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ936=\"\",\"\",IF(AQ936<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ936>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS936=\"\",\"\",AS936<1.5,\"High impact\",AS936>2.5,\"Low impact\",AND(AS936>=1.5,AS936<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS936=\"\",\"\",AS936>2.5,1,AND(AS936>=1.5,AS936<=2.5),2,AS936<1.5,3)","v":""},null,{"$f":"IF(B936=\"\",\"\",IF(OR(AE936=\"\",AT936=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE936,AU936)))","v":""}]
[{"$f":"IF('Census match'!A936=\"\",\"\",'Census match'!A936)","v":""},{"$f":"IF('Census match'!B936=\"\",\"\",'Census match'!B936)","v":""},{"$f":"IF(AND(NOT(A937=\"\"),'Census match'!E936=\"\"),\"No Census match\",'Census match'!E936)","v":""},{"$f":"'Census match'!J936","v":""},{"$f":"IF($D937=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D937,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D937=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D937,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C936=\"\",D937=\"\"),\"\",'Facility data'!C936)","v":""},{"$f":"IF(ISNUMBER($G937),IF($G937<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G937)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G937)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),('Cost models'!$F$4+'Cost models'!$E$4*$G937)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),IF($G937<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G937)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G937)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),IF($G937<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G937)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G937)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),_xlfn.IFS(AND($G937<='Cost models'!$C$7,$G937>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G937)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G937<='Cost models'!$C$7,$G937<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G937)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G937>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G937)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),IF($G937<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G937)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G937)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),_xlfn.IFS($G937<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G937)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G937>'Cost models'!$C$9,$G937<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G937)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G937>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G937)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G937),IF($G937<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G937)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G937)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B937=\"\",\"\",IF(ISNUMBER('Facility data'!D936),'Facility data'!D936,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D937)*ISNUMBER('Facility data'!$C936))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D937,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D937,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D937,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W937=\"\",\"\",W937=1,\"Low impact\",W937=2,\"Mid-range impact\",W937=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U937=\"\",\"\",U937<0.01,1,AND(U937>=0.01,U937<=0.02),2,U937>0.02,3)","v":""},null,{"$f":"IF(T937=\"\",\"\",T937/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ937)+(0.0062454442*$Y937)+(-0.0005191748*($AQ937*$Y937))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ937)+(0.0062454442*$Y937)+(-0.0005191748*($AQ937*$Y937))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ937)+(0.0062454442*$Y937)+(-0.0005191748*($AQ937*$Y937))),\"\")","v":""},{"$f":"_xlfn.IFS(Z937=\"\",\"\",Z937<1.5,\"Weak\",AND(Z937>=1.5,Z937<=2.5),\"Mid-Range\",Z937>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z937=\"\",\"\",Z937<1.5,1,AND(Z937>=1.5,Z937<=2.5),2,Z937>2.5,3)","v":""},null,{"$f":"IF(OR(W937=\"\",AB937=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB937,W937))","v":""},{"$f":"_xlfn.IFS(AD937=\"\",\"\",AD937=\"Impact Not Likely to be Substantial\",1,AD937=\"Impact Unclear\",2,AD937=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D937=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D937,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG937=\"\",\"\",IF(AG937>National_B_tables[Column3]*1.25,3,IF(AG937<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D937=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D937,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D937,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI937=\"\",\"\",IF(AI937>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI937<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D937=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D937,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D937,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK937=\"\",\"\",IF(AK937>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK937<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D937=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D937,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D937,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM937=\"\",\"\",IF(AM937>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM937<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D937=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D937,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D937,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D937,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D937=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D937,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ937=\"\",\"\",IF(AQ937<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ937>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS937=\"\",\"\",AS937<1.5,\"High impact\",AS937>2.5,\"Low impact\",AND(AS937>=1.5,AS937<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS937=\"\",\"\",AS937>2.5,1,AND(AS937>=1.5,AS937<=2.5),2,AS937<1.5,3)","v":""},null,{"$f":"IF(B937=\"\",\"\",IF(OR(AE937=\"\",AT937=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE937,AU937)))","v":""}]
[{"$f":"IF('Census match'!A937=\"\",\"\",'Census match'!A937)","v":""},{"$f":"IF('Census match'!B937=\"\",\"\",'Census match'!B937)","v":""},{"$f":"IF(AND(NOT(A938=\"\"),'Census match'!E937=\"\"),\"No Census match\",'Census match'!E937)","v":""},{"$f":"'Census match'!J937","v":""},{"$f":"IF($D938=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D938,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D938=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D938,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C937=\"\",D938=\"\"),\"\",'Facility data'!C937)","v":""},{"$f":"IF(ISNUMBER($G938),IF($G938<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G938)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G938)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),('Cost models'!$F$4+'Cost models'!$E$4*$G938)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),IF($G938<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G938)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G938)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),IF($G938<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G938)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G938)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),_xlfn.IFS(AND($G938<='Cost models'!$C$7,$G938>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G938)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G938<='Cost models'!$C$7,$G938<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G938)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G938>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G938)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),IF($G938<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G938)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G938)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),_xlfn.IFS($G938<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G938)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G938>'Cost models'!$C$9,$G938<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G938)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G938>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G938)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G938),IF($G938<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G938)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G938)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B938=\"\",\"\",IF(ISNUMBER('Facility data'!D937),'Facility data'!D937,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D938)*ISNUMBER('Facility data'!$C937))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D938,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D938,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D938,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W938=\"\",\"\",W938=1,\"Low impact\",W938=2,\"Mid-range impact\",W938=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U938=\"\",\"\",U938<0.01,1,AND(U938>=0.01,U938<=0.02),2,U938>0.02,3)","v":""},null,{"$f":"IF(T938=\"\",\"\",T938/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ938)+(0.0062454442*$Y938)+(-0.0005191748*($AQ938*$Y938))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ938)+(0.0062454442*$Y938)+(-0.0005191748*($AQ938*$Y938))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ938)+(0.0062454442*$Y938)+(-0.0005191748*($AQ938*$Y938))),\"\")","v":""},{"$f":"_xlfn.IFS(Z938=\"\",\"\",Z938<1.5,\"Weak\",AND(Z938>=1.5,Z938<=2.5),\"Mid-Range\",Z938>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z938=\"\",\"\",Z938<1.5,1,AND(Z938>=1.5,Z938<=2.5),2,Z938>2.5,3)","v":""},null,{"$f":"IF(OR(W938=\"\",AB938=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB938,W938))","v":""},{"$f":"_xlfn.IFS(AD938=\"\",\"\",AD938=\"Impact Not Likely to be Substantial\",1,AD938=\"Impact Unclear\",2,AD938=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D938=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D938,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG938=\"\",\"\",IF(AG938>National_B_tables[Column3]*1.25,3,IF(AG938<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D938=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D938,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D938,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI938=\"\",\"\",IF(AI938>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI938<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D938=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D938,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D938,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK938=\"\",\"\",IF(AK938>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK938<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D938=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D938,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D938,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM938=\"\",\"\",IF(AM938>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM938<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D938=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D938,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D938,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D938,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D938=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D938,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ938=\"\",\"\",IF(AQ938<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ938>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS938=\"\",\"\",AS938<1.5,\"High impact\",AS938>2.5,\"Low impact\",AND(AS938>=1.5,AS938<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS938=\"\",\"\",AS938>2.5,1,AND(AS938>=1.5,AS938<=2.5),2,AS938<1.5,3)","v":""},null,{"$f":"IF(B938=\"\",\"\",IF(OR(AE938=\"\",AT938=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE938,AU938)))","v":""}]
[{"$f":"IF('Census match'!A938=\"\",\"\",'Census match'!A938)","v":""},{"$f":"IF('Census match'!B938=\"\",\"\",'Census match'!B938)","v":""},{"$f":"IF(AND(NOT(A939=\"\"),'Census match'!E938=\"\"),\"No Census match\",'Census match'!E938)","v":""},{"$f":"'Census match'!J938","v":""},{"$f":"IF($D939=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D939,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D939=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D939,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C938=\"\",D939=\"\"),\"\",'Facility data'!C938)","v":""},{"$f":"IF(ISNUMBER($G939),IF($G939<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G939)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G939)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),('Cost models'!$F$4+'Cost models'!$E$4*$G939)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),IF($G939<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G939)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G939)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),IF($G939<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G939)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G939)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),_xlfn.IFS(AND($G939<='Cost models'!$C$7,$G939>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G939)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G939<='Cost models'!$C$7,$G939<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G939)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G939>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G939)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),IF($G939<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G939)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G939)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),_xlfn.IFS($G939<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G939)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G939>'Cost models'!$C$9,$G939<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G939)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G939>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G939)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G939),IF($G939<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G939)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G939)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B939=\"\",\"\",IF(ISNUMBER('Facility data'!D938),'Facility data'!D938,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D939)*ISNUMBER('Facility data'!$C938))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D939,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D939,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D939,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W939=\"\",\"\",W939=1,\"Low impact\",W939=2,\"Mid-range impact\",W939=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U939=\"\",\"\",U939<0.01,1,AND(U939>=0.01,U939<=0.02),2,U939>0.02,3)","v":""},null,{"$f":"IF(T939=\"\",\"\",T939/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ939)+(0.0062454442*$Y939)+(-0.0005191748*($AQ939*$Y939))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ939)+(0.0062454442*$Y939)+(-0.0005191748*($AQ939*$Y939))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ939)+(0.0062454442*$Y939)+(-0.0005191748*($AQ939*$Y939))),\"\")","v":""},{"$f":"_xlfn.IFS(Z939=\"\",\"\",Z939<1.5,\"Weak\",AND(Z939>=1.5,Z939<=2.5),\"Mid-Range\",Z939>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z939=\"\",\"\",Z939<1.5,1,AND(Z939>=1.5,Z939<=2.5),2,Z939>2.5,3)","v":""},null,{"$f":"IF(OR(W939=\"\",AB939=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB939,W939))","v":""},{"$f":"_xlfn.IFS(AD939=\"\",\"\",AD939=\"Impact Not Likely to be Substantial\",1,AD939=\"Impact Unclear\",2,AD939=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D939=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D939,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG939=\"\",\"\",IF(AG939>National_B_tables[Column3]*1.25,3,IF(AG939<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D939=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D939,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D939,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI939=\"\",\"\",IF(AI939>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI939<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D939=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D939,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D939,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK939=\"\",\"\",IF(AK939>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK939<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D939=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D939,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D939,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM939=\"\",\"\",IF(AM939>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM939<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D939=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D939,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D939,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D939,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D939=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D939,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ939=\"\",\"\",IF(AQ939<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ939>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS939=\"\",\"\",AS939<1.5,\"High impact\",AS939>2.5,\"Low impact\",AND(AS939>=1.5,AS939<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS939=\"\",\"\",AS939>2.5,1,AND(AS939>=1.5,AS939<=2.5),2,AS939<1.5,3)","v":""},null,{"$f":"IF(B939=\"\",\"\",IF(OR(AE939=\"\",AT939=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE939,AU939)))","v":""}]
[{"$f":"IF('Census match'!A939=\"\",\"\",'Census match'!A939)","v":""},{"$f":"IF('Census match'!B939=\"\",\"\",'Census match'!B939)","v":""},{"$f":"IF(AND(NOT(A940=\"\"),'Census match'!E939=\"\"),\"No Census match\",'Census match'!E939)","v":""},{"$f":"'Census match'!J939","v":""},{"$f":"IF($D940=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D940,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D940=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D940,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C939=\"\",D940=\"\"),\"\",'Facility data'!C939)","v":""},{"$f":"IF(ISNUMBER($G940),IF($G940<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G940)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G940)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),('Cost models'!$F$4+'Cost models'!$E$4*$G940)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),IF($G940<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G940)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G940)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),IF($G940<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G940)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G940)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),_xlfn.IFS(AND($G940<='Cost models'!$C$7,$G940>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G940)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G940<='Cost models'!$C$7,$G940<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G940)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G940>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G940)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),IF($G940<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G940)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G940)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),_xlfn.IFS($G940<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G940)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G940>'Cost models'!$C$9,$G940<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G940)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G940>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G940)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G940),IF($G940<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G940)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G940)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B940=\"\",\"\",IF(ISNUMBER('Facility data'!D939),'Facility data'!D939,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D940)*ISNUMBER('Facility data'!$C939))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D940,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D940,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D940,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W940=\"\",\"\",W940=1,\"Low impact\",W940=2,\"Mid-range impact\",W940=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U940=\"\",\"\",U940<0.01,1,AND(U940>=0.01,U940<=0.02),2,U940>0.02,3)","v":""},null,{"$f":"IF(T940=\"\",\"\",T940/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ940)+(0.0062454442*$Y940)+(-0.0005191748*($AQ940*$Y940))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ940)+(0.0062454442*$Y940)+(-0.0005191748*($AQ940*$Y940))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ940)+(0.0062454442*$Y940)+(-0.0005191748*($AQ940*$Y940))),\"\")","v":""},{"$f":"_xlfn.IFS(Z940=\"\",\"\",Z940<1.5,\"Weak\",AND(Z940>=1.5,Z940<=2.5),\"Mid-Range\",Z940>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z940=\"\",\"\",Z940<1.5,1,AND(Z940>=1.5,Z940<=2.5),2,Z940>2.5,3)","v":""},null,{"$f":"IF(OR(W940=\"\",AB940=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB940,W940))","v":""},{"$f":"_xlfn.IFS(AD940=\"\",\"\",AD940=\"Impact Not Likely to be Substantial\",1,AD940=\"Impact Unclear\",2,AD940=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D940=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D940,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG940=\"\",\"\",IF(AG940>National_B_tables[Column3]*1.25,3,IF(AG940<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D940=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D940,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D940,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI940=\"\",\"\",IF(AI940>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI940<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D940=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D940,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D940,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK940=\"\",\"\",IF(AK940>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK940<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D940=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D940,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D940,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM940=\"\",\"\",IF(AM940>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM940<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D940=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D940,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D940,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D940,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D940=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D940,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ940=\"\",\"\",IF(AQ940<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ940>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS940=\"\",\"\",AS940<1.5,\"High impact\",AS940>2.5,\"Low impact\",AND(AS940>=1.5,AS940<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS940=\"\",\"\",AS940>2.5,1,AND(AS940>=1.5,AS940<=2.5),2,AS940<1.5,3)","v":""},null,{"$f":"IF(B940=\"\",\"\",IF(OR(AE940=\"\",AT940=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE940,AU940)))","v":""}]
[{"$f":"IF('Census match'!A940=\"\",\"\",'Census match'!A940)","v":""},{"$f":"IF('Census match'!B940=\"\",\"\",'Census match'!B940)","v":""},{"$f":"IF(AND(NOT(A941=\"\"),'Census match'!E940=\"\"),\"No Census match\",'Census match'!E940)","v":""},{"$f":"'Census match'!J940","v":""},{"$f":"IF($D941=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D941,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D941=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D941,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C940=\"\",D941=\"\"),\"\",'Facility data'!C940)","v":""},{"$f":"IF(ISNUMBER($G941),IF($G941<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G941)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G941)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),('Cost models'!$F$4+'Cost models'!$E$4*$G941)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),IF($G941<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G941)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G941)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),IF($G941<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G941)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G941)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),_xlfn.IFS(AND($G941<='Cost models'!$C$7,$G941>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G941)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G941<='Cost models'!$C$7,$G941<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G941)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G941>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G941)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),IF($G941<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G941)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G941)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),_xlfn.IFS($G941<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G941)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G941>'Cost models'!$C$9,$G941<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G941)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G941>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G941)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G941),IF($G941<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G941)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G941)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B941=\"\",\"\",IF(ISNUMBER('Facility data'!D940),'Facility data'!D940,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D941)*ISNUMBER('Facility data'!$C940))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D941,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D941,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D941,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W941=\"\",\"\",W941=1,\"Low impact\",W941=2,\"Mid-range impact\",W941=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U941=\"\",\"\",U941<0.01,1,AND(U941>=0.01,U941<=0.02),2,U941>0.02,3)","v":""},null,{"$f":"IF(T941=\"\",\"\",T941/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ941)+(0.0062454442*$Y941)+(-0.0005191748*($AQ941*$Y941))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ941)+(0.0062454442*$Y941)+(-0.0005191748*($AQ941*$Y941))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ941)+(0.0062454442*$Y941)+(-0.0005191748*($AQ941*$Y941))),\"\")","v":""},{"$f":"_xlfn.IFS(Z941=\"\",\"\",Z941<1.5,\"Weak\",AND(Z941>=1.5,Z941<=2.5),\"Mid-Range\",Z941>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z941=\"\",\"\",Z941<1.5,1,AND(Z941>=1.5,Z941<=2.5),2,Z941>2.5,3)","v":""},null,{"$f":"IF(OR(W941=\"\",AB941=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB941,W941))","v":""},{"$f":"_xlfn.IFS(AD941=\"\",\"\",AD941=\"Impact Not Likely to be Substantial\",1,AD941=\"Impact Unclear\",2,AD941=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D941=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D941,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG941=\"\",\"\",IF(AG941>National_B_tables[Column3]*1.25,3,IF(AG941<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D941=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D941,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D941,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI941=\"\",\"\",IF(AI941>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI941<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D941=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D941,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D941,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK941=\"\",\"\",IF(AK941>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK941<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D941=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D941,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D941,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM941=\"\",\"\",IF(AM941>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM941<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D941=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D941,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D941,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D941,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D941=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D941,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ941=\"\",\"\",IF(AQ941<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ941>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS941=\"\",\"\",AS941<1.5,\"High impact\",AS941>2.5,\"Low impact\",AND(AS941>=1.5,AS941<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS941=\"\",\"\",AS941>2.5,1,AND(AS941>=1.5,AS941<=2.5),2,AS941<1.5,3)","v":""},null,{"$f":"IF(B941=\"\",\"\",IF(OR(AE941=\"\",AT941=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE941,AU941)))","v":""}]
[{"$f":"IF('Census match'!A941=\"\",\"\",'Census match'!A941)","v":""},{"$f":"IF('Census match'!B941=\"\",\"\",'Census match'!B941)","v":""},{"$f":"IF(AND(NOT(A942=\"\"),'Census match'!E941=\"\"),\"No Census match\",'Census match'!E941)","v":""},{"$f":"'Census match'!J941","v":""},{"$f":"IF($D942=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D942,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D942=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D942,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C941=\"\",D942=\"\"),\"\",'Facility data'!C941)","v":""},{"$f":"IF(ISNUMBER($G942),IF($G942<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G942)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G942)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),('Cost models'!$F$4+'Cost models'!$E$4*$G942)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),IF($G942<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G942)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G942)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),IF($G942<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G942)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G942)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),_xlfn.IFS(AND($G942<='Cost models'!$C$7,$G942>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G942)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G942<='Cost models'!$C$7,$G942<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G942)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G942>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G942)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),IF($G942<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G942)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G942)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),_xlfn.IFS($G942<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G942)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G942>'Cost models'!$C$9,$G942<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G942)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G942>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G942)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G942),IF($G942<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G942)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G942)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B942=\"\",\"\",IF(ISNUMBER('Facility data'!D941),'Facility data'!D941,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D942)*ISNUMBER('Facility data'!$C941))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D942,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D942,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D942,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W942=\"\",\"\",W942=1,\"Low impact\",W942=2,\"Mid-range impact\",W942=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U942=\"\",\"\",U942<0.01,1,AND(U942>=0.01,U942<=0.02),2,U942>0.02,3)","v":""},null,{"$f":"IF(T942=\"\",\"\",T942/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ942)+(0.0062454442*$Y942)+(-0.0005191748*($AQ942*$Y942))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ942)+(0.0062454442*$Y942)+(-0.0005191748*($AQ942*$Y942))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ942)+(0.0062454442*$Y942)+(-0.0005191748*($AQ942*$Y942))),\"\")","v":""},{"$f":"_xlfn.IFS(Z942=\"\",\"\",Z942<1.5,\"Weak\",AND(Z942>=1.5,Z942<=2.5),\"Mid-Range\",Z942>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z942=\"\",\"\",Z942<1.5,1,AND(Z942>=1.5,Z942<=2.5),2,Z942>2.5,3)","v":""},null,{"$f":"IF(OR(W942=\"\",AB942=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB942,W942))","v":""},{"$f":"_xlfn.IFS(AD942=\"\",\"\",AD942=\"Impact Not Likely to be Substantial\",1,AD942=\"Impact Unclear\",2,AD942=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D942=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D942,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG942=\"\",\"\",IF(AG942>National_B_tables[Column3]*1.25,3,IF(AG942<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D942=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D942,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D942,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI942=\"\",\"\",IF(AI942>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI942<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D942=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D942,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D942,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK942=\"\",\"\",IF(AK942>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK942<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D942=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D942,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D942,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM942=\"\",\"\",IF(AM942>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM942<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D942=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D942,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D942,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D942,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D942=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D942,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ942=\"\",\"\",IF(AQ942<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ942>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS942=\"\",\"\",AS942<1.5,\"High impact\",AS942>2.5,\"Low impact\",AND(AS942>=1.5,AS942<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS942=\"\",\"\",AS942>2.5,1,AND(AS942>=1.5,AS942<=2.5),2,AS942<1.5,3)","v":""},null,{"$f":"IF(B942=\"\",\"\",IF(OR(AE942=\"\",AT942=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE942,AU942)))","v":""}]
[{"$f":"IF('Census match'!A942=\"\",\"\",'Census match'!A942)","v":""},{"$f":"IF('Census match'!B942=\"\",\"\",'Census match'!B942)","v":""},{"$f":"IF(AND(NOT(A943=\"\"),'Census match'!E942=\"\"),\"No Census match\",'Census match'!E942)","v":""},{"$f":"'Census match'!J942","v":""},{"$f":"IF($D943=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D943,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D943=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D943,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C942=\"\",D943=\"\"),\"\",'Facility data'!C942)","v":""},{"$f":"IF(ISNUMBER($G943),IF($G943<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G943)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G943)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),('Cost models'!$F$4+'Cost models'!$E$4*$G943)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),IF($G943<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G943)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G943)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),IF($G943<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G943)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G943)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),_xlfn.IFS(AND($G943<='Cost models'!$C$7,$G943>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G943)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G943<='Cost models'!$C$7,$G943<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G943)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G943>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G943)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),IF($G943<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G943)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G943)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),_xlfn.IFS($G943<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G943)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G943>'Cost models'!$C$9,$G943<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G943)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G943>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G943)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G943),IF($G943<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G943)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G943)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B943=\"\",\"\",IF(ISNUMBER('Facility data'!D942),'Facility data'!D942,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D943)*ISNUMBER('Facility data'!$C942))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D943,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D943,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D943,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W943=\"\",\"\",W943=1,\"Low impact\",W943=2,\"Mid-range impact\",W943=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U943=\"\",\"\",U943<0.01,1,AND(U943>=0.01,U943<=0.02),2,U943>0.02,3)","v":""},null,{"$f":"IF(T943=\"\",\"\",T943/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ943)+(0.0062454442*$Y943)+(-0.0005191748*($AQ943*$Y943))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ943)+(0.0062454442*$Y943)+(-0.0005191748*($AQ943*$Y943))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ943)+(0.0062454442*$Y943)+(-0.0005191748*($AQ943*$Y943))),\"\")","v":""},{"$f":"_xlfn.IFS(Z943=\"\",\"\",Z943<1.5,\"Weak\",AND(Z943>=1.5,Z943<=2.5),\"Mid-Range\",Z943>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z943=\"\",\"\",Z943<1.5,1,AND(Z943>=1.5,Z943<=2.5),2,Z943>2.5,3)","v":""},null,{"$f":"IF(OR(W943=\"\",AB943=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB943,W943))","v":""},{"$f":"_xlfn.IFS(AD943=\"\",\"\",AD943=\"Impact Not Likely to be Substantial\",1,AD943=\"Impact Unclear\",2,AD943=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D943=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D943,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG943=\"\",\"\",IF(AG943>National_B_tables[Column3]*1.25,3,IF(AG943<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D943=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D943,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D943,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI943=\"\",\"\",IF(AI943>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI943<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D943=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D943,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D943,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK943=\"\",\"\",IF(AK943>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK943<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D943=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D943,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D943,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM943=\"\",\"\",IF(AM943>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM943<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D943=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D943,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D943,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D943,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D943=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D943,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ943=\"\",\"\",IF(AQ943<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ943>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS943=\"\",\"\",AS943<1.5,\"High impact\",AS943>2.5,\"Low impact\",AND(AS943>=1.5,AS943<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS943=\"\",\"\",AS943>2.5,1,AND(AS943>=1.5,AS943<=2.5),2,AS943<1.5,3)","v":""},null,{"$f":"IF(B943=\"\",\"\",IF(OR(AE943=\"\",AT943=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE943,AU943)))","v":""}]
[{"$f":"IF('Census match'!A943=\"\",\"\",'Census match'!A943)","v":""},{"$f":"IF('Census match'!B943=\"\",\"\",'Census match'!B943)","v":""},{"$f":"IF(AND(NOT(A944=\"\"),'Census match'!E943=\"\"),\"No Census match\",'Census match'!E943)","v":""},{"$f":"'Census match'!J943","v":""},{"$f":"IF($D944=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D944,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D944=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D944,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C943=\"\",D944=\"\"),\"\",'Facility data'!C943)","v":""},{"$f":"IF(ISNUMBER($G944),IF($G944<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G944)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G944)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),('Cost models'!$F$4+'Cost models'!$E$4*$G944)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),IF($G944<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G944)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G944)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),IF($G944<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G944)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G944)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),_xlfn.IFS(AND($G944<='Cost models'!$C$7,$G944>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G944)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G944<='Cost models'!$C$7,$G944<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G944)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G944>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G944)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),IF($G944<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G944)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G944)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),_xlfn.IFS($G944<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G944)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G944>'Cost models'!$C$9,$G944<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G944)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G944>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G944)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G944),IF($G944<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G944)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G944)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B944=\"\",\"\",IF(ISNUMBER('Facility data'!D943),'Facility data'!D943,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D944)*ISNUMBER('Facility data'!$C943))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D944,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D944,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D944,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W944=\"\",\"\",W944=1,\"Low impact\",W944=2,\"Mid-range impact\",W944=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U944=\"\",\"\",U944<0.01,1,AND(U944>=0.01,U944<=0.02),2,U944>0.02,3)","v":""},null,{"$f":"IF(T944=\"\",\"\",T944/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ944)+(0.0062454442*$Y944)+(-0.0005191748*($AQ944*$Y944))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ944)+(0.0062454442*$Y944)+(-0.0005191748*($AQ944*$Y944))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ944)+(0.0062454442*$Y944)+(-0.0005191748*($AQ944*$Y944))),\"\")","v":""},{"$f":"_xlfn.IFS(Z944=\"\",\"\",Z944<1.5,\"Weak\",AND(Z944>=1.5,Z944<=2.5),\"Mid-Range\",Z944>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z944=\"\",\"\",Z944<1.5,1,AND(Z944>=1.5,Z944<=2.5),2,Z944>2.5,3)","v":""},null,{"$f":"IF(OR(W944=\"\",AB944=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB944,W944))","v":""},{"$f":"_xlfn.IFS(AD944=\"\",\"\",AD944=\"Impact Not Likely to be Substantial\",1,AD944=\"Impact Unclear\",2,AD944=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D944=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D944,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG944=\"\",\"\",IF(AG944>National_B_tables[Column3]*1.25,3,IF(AG944<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D944=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D944,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D944,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI944=\"\",\"\",IF(AI944>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI944<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D944=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D944,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D944,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK944=\"\",\"\",IF(AK944>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK944<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D944=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D944,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D944,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM944=\"\",\"\",IF(AM944>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM944<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D944=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D944,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D944,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D944,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D944=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D944,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ944=\"\",\"\",IF(AQ944<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ944>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS944=\"\",\"\",AS944<1.5,\"High impact\",AS944>2.5,\"Low impact\",AND(AS944>=1.5,AS944<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS944=\"\",\"\",AS944>2.5,1,AND(AS944>=1.5,AS944<=2.5),2,AS944<1.5,3)","v":""},null,{"$f":"IF(B944=\"\",\"\",IF(OR(AE944=\"\",AT944=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE944,AU944)))","v":""}]
[{"$f":"IF('Census match'!A944=\"\",\"\",'Census match'!A944)","v":""},{"$f":"IF('Census match'!B944=\"\",\"\",'Census match'!B944)","v":""},{"$f":"IF(AND(NOT(A945=\"\"),'Census match'!E944=\"\"),\"No Census match\",'Census match'!E944)","v":""},{"$f":"'Census match'!J944","v":""},{"$f":"IF($D945=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D945,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D945=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D945,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C944=\"\",D945=\"\"),\"\",'Facility data'!C944)","v":""},{"$f":"IF(ISNUMBER($G945),IF($G945<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G945)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G945)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),('Cost models'!$F$4+'Cost models'!$E$4*$G945)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),IF($G945<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G945)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G945)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),IF($G945<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G945)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G945)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),_xlfn.IFS(AND($G945<='Cost models'!$C$7,$G945>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G945)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G945<='Cost models'!$C$7,$G945<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G945)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G945>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G945)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),IF($G945<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G945)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G945)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),_xlfn.IFS($G945<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G945)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G945>'Cost models'!$C$9,$G945<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G945)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G945>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G945)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G945),IF($G945<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G945)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G945)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B945=\"\",\"\",IF(ISNUMBER('Facility data'!D944),'Facility data'!D944,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D945)*ISNUMBER('Facility data'!$C944))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D945,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D945,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D945,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W945=\"\",\"\",W945=1,\"Low impact\",W945=2,\"Mid-range impact\",W945=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U945=\"\",\"\",U945<0.01,1,AND(U945>=0.01,U945<=0.02),2,U945>0.02,3)","v":""},null,{"$f":"IF(T945=\"\",\"\",T945/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ945)+(0.0062454442*$Y945)+(-0.0005191748*($AQ945*$Y945))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ945)+(0.0062454442*$Y945)+(-0.0005191748*($AQ945*$Y945))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ945)+(0.0062454442*$Y945)+(-0.0005191748*($AQ945*$Y945))),\"\")","v":""},{"$f":"_xlfn.IFS(Z945=\"\",\"\",Z945<1.5,\"Weak\",AND(Z945>=1.5,Z945<=2.5),\"Mid-Range\",Z945>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z945=\"\",\"\",Z945<1.5,1,AND(Z945>=1.5,Z945<=2.5),2,Z945>2.5,3)","v":""},null,{"$f":"IF(OR(W945=\"\",AB945=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB945,W945))","v":""},{"$f":"_xlfn.IFS(AD945=\"\",\"\",AD945=\"Impact Not Likely to be Substantial\",1,AD945=\"Impact Unclear\",2,AD945=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D945=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D945,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG945=\"\",\"\",IF(AG945>National_B_tables[Column3]*1.25,3,IF(AG945<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D945=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D945,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D945,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI945=\"\",\"\",IF(AI945>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI945<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D945=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D945,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D945,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK945=\"\",\"\",IF(AK945>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK945<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D945=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D945,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D945,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM945=\"\",\"\",IF(AM945>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM945<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D945=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D945,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D945,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D945,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D945=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D945,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ945=\"\",\"\",IF(AQ945<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ945>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS945=\"\",\"\",AS945<1.5,\"High impact\",AS945>2.5,\"Low impact\",AND(AS945>=1.5,AS945<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS945=\"\",\"\",AS945>2.5,1,AND(AS945>=1.5,AS945<=2.5),2,AS945<1.5,3)","v":""},null,{"$f":"IF(B945=\"\",\"\",IF(OR(AE945=\"\",AT945=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE945,AU945)))","v":""}]
[{"$f":"IF('Census match'!A945=\"\",\"\",'Census match'!A945)","v":""},{"$f":"IF('Census match'!B945=\"\",\"\",'Census match'!B945)","v":""},{"$f":"IF(AND(NOT(A946=\"\"),'Census match'!E945=\"\"),\"No Census match\",'Census match'!E945)","v":""},{"$f":"'Census match'!J945","v":""},{"$f":"IF($D946=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D946,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D946=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D946,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C945=\"\",D946=\"\"),\"\",'Facility data'!C945)","v":""},{"$f":"IF(ISNUMBER($G946),IF($G946<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G946)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G946)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),('Cost models'!$F$4+'Cost models'!$E$4*$G946)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),IF($G946<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G946)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G946)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),IF($G946<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G946)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G946)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),_xlfn.IFS(AND($G946<='Cost models'!$C$7,$G946>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G946)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G946<='Cost models'!$C$7,$G946<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G946)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G946>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G946)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),IF($G946<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G946)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G946)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),_xlfn.IFS($G946<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G946)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G946>'Cost models'!$C$9,$G946<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G946)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G946>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G946)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G946),IF($G946<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G946)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G946)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B946=\"\",\"\",IF(ISNUMBER('Facility data'!D945),'Facility data'!D945,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D946)*ISNUMBER('Facility data'!$C945))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D946,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D946,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D946,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W946=\"\",\"\",W946=1,\"Low impact\",W946=2,\"Mid-range impact\",W946=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U946=\"\",\"\",U946<0.01,1,AND(U946>=0.01,U946<=0.02),2,U946>0.02,3)","v":""},null,{"$f":"IF(T946=\"\",\"\",T946/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ946)+(0.0062454442*$Y946)+(-0.0005191748*($AQ946*$Y946))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ946)+(0.0062454442*$Y946)+(-0.0005191748*($AQ946*$Y946))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ946)+(0.0062454442*$Y946)+(-0.0005191748*($AQ946*$Y946))),\"\")","v":""},{"$f":"_xlfn.IFS(Z946=\"\",\"\",Z946<1.5,\"Weak\",AND(Z946>=1.5,Z946<=2.5),\"Mid-Range\",Z946>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z946=\"\",\"\",Z946<1.5,1,AND(Z946>=1.5,Z946<=2.5),2,Z946>2.5,3)","v":""},null,{"$f":"IF(OR(W946=\"\",AB946=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB946,W946))","v":""},{"$f":"_xlfn.IFS(AD946=\"\",\"\",AD946=\"Impact Not Likely to be Substantial\",1,AD946=\"Impact Unclear\",2,AD946=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D946=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D946,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG946=\"\",\"\",IF(AG946>National_B_tables[Column3]*1.25,3,IF(AG946<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D946=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D946,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D946,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI946=\"\",\"\",IF(AI946>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI946<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D946=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D946,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D946,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK946=\"\",\"\",IF(AK946>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK946<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D946=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D946,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D946,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM946=\"\",\"\",IF(AM946>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM946<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D946=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D946,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D946,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D946,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D946=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D946,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ946=\"\",\"\",IF(AQ946<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ946>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS946=\"\",\"\",AS946<1.5,\"High impact\",AS946>2.5,\"Low impact\",AND(AS946>=1.5,AS946<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS946=\"\",\"\",AS946>2.5,1,AND(AS946>=1.5,AS946<=2.5),2,AS946<1.5,3)","v":""},null,{"$f":"IF(B946=\"\",\"\",IF(OR(AE946=\"\",AT946=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE946,AU946)))","v":""}]
[{"$f":"IF('Census match'!A946=\"\",\"\",'Census match'!A946)","v":""},{"$f":"IF('Census match'!B946=\"\",\"\",'Census match'!B946)","v":""},{"$f":"IF(AND(NOT(A947=\"\"),'Census match'!E946=\"\"),\"No Census match\",'Census match'!E946)","v":""},{"$f":"'Census match'!J946","v":""},{"$f":"IF($D947=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D947,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D947=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D947,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C946=\"\",D947=\"\"),\"\",'Facility data'!C946)","v":""},{"$f":"IF(ISNUMBER($G947),IF($G947<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G947)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G947)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),('Cost models'!$F$4+'Cost models'!$E$4*$G947)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),IF($G947<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G947)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G947)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),IF($G947<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G947)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G947)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),_xlfn.IFS(AND($G947<='Cost models'!$C$7,$G947>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G947)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G947<='Cost models'!$C$7,$G947<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G947)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G947>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G947)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),IF($G947<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G947)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G947)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),_xlfn.IFS($G947<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G947)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G947>'Cost models'!$C$9,$G947<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G947)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G947>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G947)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G947),IF($G947<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G947)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G947)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B947=\"\",\"\",IF(ISNUMBER('Facility data'!D946),'Facility data'!D946,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D947)*ISNUMBER('Facility data'!$C946))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D947,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D947,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D947,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W947=\"\",\"\",W947=1,\"Low impact\",W947=2,\"Mid-range impact\",W947=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U947=\"\",\"\",U947<0.01,1,AND(U947>=0.01,U947<=0.02),2,U947>0.02,3)","v":""},null,{"$f":"IF(T947=\"\",\"\",T947/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ947)+(0.0062454442*$Y947)+(-0.0005191748*($AQ947*$Y947))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ947)+(0.0062454442*$Y947)+(-0.0005191748*($AQ947*$Y947))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ947)+(0.0062454442*$Y947)+(-0.0005191748*($AQ947*$Y947))),\"\")","v":""},{"$f":"_xlfn.IFS(Z947=\"\",\"\",Z947<1.5,\"Weak\",AND(Z947>=1.5,Z947<=2.5),\"Mid-Range\",Z947>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z947=\"\",\"\",Z947<1.5,1,AND(Z947>=1.5,Z947<=2.5),2,Z947>2.5,3)","v":""},null,{"$f":"IF(OR(W947=\"\",AB947=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB947,W947))","v":""},{"$f":"_xlfn.IFS(AD947=\"\",\"\",AD947=\"Impact Not Likely to be Substantial\",1,AD947=\"Impact Unclear\",2,AD947=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D947=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D947,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG947=\"\",\"\",IF(AG947>National_B_tables[Column3]*1.25,3,IF(AG947<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D947=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D947,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D947,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI947=\"\",\"\",IF(AI947>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI947<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D947=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D947,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D947,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK947=\"\",\"\",IF(AK947>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK947<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D947=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D947,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D947,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM947=\"\",\"\",IF(AM947>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM947<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D947=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D947,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D947,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D947,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D947=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D947,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ947=\"\",\"\",IF(AQ947<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ947>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS947=\"\",\"\",AS947<1.5,\"High impact\",AS947>2.5,\"Low impact\",AND(AS947>=1.5,AS947<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS947=\"\",\"\",AS947>2.5,1,AND(AS947>=1.5,AS947<=2.5),2,AS947<1.5,3)","v":""},null,{"$f":"IF(B947=\"\",\"\",IF(OR(AE947=\"\",AT947=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE947,AU947)))","v":""}]
[{"$f":"IF('Census match'!A947=\"\",\"\",'Census match'!A947)","v":""},{"$f":"IF('Census match'!B947=\"\",\"\",'Census match'!B947)","v":""},{"$f":"IF(AND(NOT(A948=\"\"),'Census match'!E947=\"\"),\"No Census match\",'Census match'!E947)","v":""},{"$f":"'Census match'!J947","v":""},{"$f":"IF($D948=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D948,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D948=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D948,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C947=\"\",D948=\"\"),\"\",'Facility data'!C947)","v":""},{"$f":"IF(ISNUMBER($G948),IF($G948<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G948)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G948)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),('Cost models'!$F$4+'Cost models'!$E$4*$G948)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),IF($G948<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G948)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G948)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),IF($G948<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G948)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G948)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),_xlfn.IFS(AND($G948<='Cost models'!$C$7,$G948>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G948)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G948<='Cost models'!$C$7,$G948<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G948)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G948>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G948)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),IF($G948<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G948)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G948)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),_xlfn.IFS($G948<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G948)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G948>'Cost models'!$C$9,$G948<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G948)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G948>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G948)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G948),IF($G948<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G948)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G948)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B948=\"\",\"\",IF(ISNUMBER('Facility data'!D947),'Facility data'!D947,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D948)*ISNUMBER('Facility data'!$C947))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D948,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D948,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D948,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W948=\"\",\"\",W948=1,\"Low impact\",W948=2,\"Mid-range impact\",W948=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U948=\"\",\"\",U948<0.01,1,AND(U948>=0.01,U948<=0.02),2,U948>0.02,3)","v":""},null,{"$f":"IF(T948=\"\",\"\",T948/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ948)+(0.0062454442*$Y948)+(-0.0005191748*($AQ948*$Y948))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ948)+(0.0062454442*$Y948)+(-0.0005191748*($AQ948*$Y948))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ948)+(0.0062454442*$Y948)+(-0.0005191748*($AQ948*$Y948))),\"\")","v":""},{"$f":"_xlfn.IFS(Z948=\"\",\"\",Z948<1.5,\"Weak\",AND(Z948>=1.5,Z948<=2.5),\"Mid-Range\",Z948>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z948=\"\",\"\",Z948<1.5,1,AND(Z948>=1.5,Z948<=2.5),2,Z948>2.5,3)","v":""},null,{"$f":"IF(OR(W948=\"\",AB948=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB948,W948))","v":""},{"$f":"_xlfn.IFS(AD948=\"\",\"\",AD948=\"Impact Not Likely to be Substantial\",1,AD948=\"Impact Unclear\",2,AD948=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D948=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D948,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG948=\"\",\"\",IF(AG948>National_B_tables[Column3]*1.25,3,IF(AG948<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D948=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D948,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D948,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI948=\"\",\"\",IF(AI948>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI948<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D948=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D948,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D948,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK948=\"\",\"\",IF(AK948>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK948<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D948=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D948,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D948,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM948=\"\",\"\",IF(AM948>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM948<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D948=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D948,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D948,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D948,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D948=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D948,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ948=\"\",\"\",IF(AQ948<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ948>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS948=\"\",\"\",AS948<1.5,\"High impact\",AS948>2.5,\"Low impact\",AND(AS948>=1.5,AS948<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS948=\"\",\"\",AS948>2.5,1,AND(AS948>=1.5,AS948<=2.5),2,AS948<1.5,3)","v":""},null,{"$f":"IF(B948=\"\",\"\",IF(OR(AE948=\"\",AT948=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE948,AU948)))","v":""}]
[{"$f":"IF('Census match'!A948=\"\",\"\",'Census match'!A948)","v":""},{"$f":"IF('Census match'!B948=\"\",\"\",'Census match'!B948)","v":""},{"$f":"IF(AND(NOT(A949=\"\"),'Census match'!E948=\"\"),\"No Census match\",'Census match'!E948)","v":""},{"$f":"'Census match'!J948","v":""},{"$f":"IF($D949=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D949,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D949=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D949,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C948=\"\",D949=\"\"),\"\",'Facility data'!C948)","v":""},{"$f":"IF(ISNUMBER($G949),IF($G949<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G949)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G949)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),('Cost models'!$F$4+'Cost models'!$E$4*$G949)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),IF($G949<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G949)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G949)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),IF($G949<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G949)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G949)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),_xlfn.IFS(AND($G949<='Cost models'!$C$7,$G949>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G949)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G949<='Cost models'!$C$7,$G949<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G949)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G949>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G949)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),IF($G949<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G949)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G949)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),_xlfn.IFS($G949<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G949)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G949>'Cost models'!$C$9,$G949<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G949)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G949>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G949)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G949),IF($G949<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G949)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G949)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B949=\"\",\"\",IF(ISNUMBER('Facility data'!D948),'Facility data'!D948,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D949)*ISNUMBER('Facility data'!$C948))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D949,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D949,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D949,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W949=\"\",\"\",W949=1,\"Low impact\",W949=2,\"Mid-range impact\",W949=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U949=\"\",\"\",U949<0.01,1,AND(U949>=0.01,U949<=0.02),2,U949>0.02,3)","v":""},null,{"$f":"IF(T949=\"\",\"\",T949/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ949)+(0.0062454442*$Y949)+(-0.0005191748*($AQ949*$Y949))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ949)+(0.0062454442*$Y949)+(-0.0005191748*($AQ949*$Y949))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ949)+(0.0062454442*$Y949)+(-0.0005191748*($AQ949*$Y949))),\"\")","v":""},{"$f":"_xlfn.IFS(Z949=\"\",\"\",Z949<1.5,\"Weak\",AND(Z949>=1.5,Z949<=2.5),\"Mid-Range\",Z949>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z949=\"\",\"\",Z949<1.5,1,AND(Z949>=1.5,Z949<=2.5),2,Z949>2.5,3)","v":""},null,{"$f":"IF(OR(W949=\"\",AB949=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB949,W949))","v":""},{"$f":"_xlfn.IFS(AD949=\"\",\"\",AD949=\"Impact Not Likely to be Substantial\",1,AD949=\"Impact Unclear\",2,AD949=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D949=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D949,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG949=\"\",\"\",IF(AG949>National_B_tables[Column3]*1.25,3,IF(AG949<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D949=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D949,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D949,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI949=\"\",\"\",IF(AI949>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI949<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D949=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D949,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D949,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK949=\"\",\"\",IF(AK949>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK949<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D949=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D949,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D949,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM949=\"\",\"\",IF(AM949>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM949<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D949=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D949,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D949,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D949,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D949=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D949,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ949=\"\",\"\",IF(AQ949<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ949>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS949=\"\",\"\",AS949<1.5,\"High impact\",AS949>2.5,\"Low impact\",AND(AS949>=1.5,AS949<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS949=\"\",\"\",AS949>2.5,1,AND(AS949>=1.5,AS949<=2.5),2,AS949<1.5,3)","v":""},null,{"$f":"IF(B949=\"\",\"\",IF(OR(AE949=\"\",AT949=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE949,AU949)))","v":""}]
[{"$f":"IF('Census match'!A949=\"\",\"\",'Census match'!A949)","v":""},{"$f":"IF('Census match'!B949=\"\",\"\",'Census match'!B949)","v":""},{"$f":"IF(AND(NOT(A950=\"\"),'Census match'!E949=\"\"),\"No Census match\",'Census match'!E949)","v":""},{"$f":"'Census match'!J949","v":""},{"$f":"IF($D950=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D950,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D950=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D950,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C949=\"\",D950=\"\"),\"\",'Facility data'!C949)","v":""},{"$f":"IF(ISNUMBER($G950),IF($G950<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G950)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G950)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),('Cost models'!$F$4+'Cost models'!$E$4*$G950)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),IF($G950<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G950)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G950)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),IF($G950<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G950)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G950)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),_xlfn.IFS(AND($G950<='Cost models'!$C$7,$G950>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G950)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G950<='Cost models'!$C$7,$G950<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G950)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G950>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G950)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),IF($G950<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G950)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G950)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),_xlfn.IFS($G950<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G950)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G950>'Cost models'!$C$9,$G950<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G950)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G950>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G950)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G950),IF($G950<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G950)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G950)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B950=\"\",\"\",IF(ISNUMBER('Facility data'!D949),'Facility data'!D949,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D950)*ISNUMBER('Facility data'!$C949))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D950,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D950,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D950,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W950=\"\",\"\",W950=1,\"Low impact\",W950=2,\"Mid-range impact\",W950=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U950=\"\",\"\",U950<0.01,1,AND(U950>=0.01,U950<=0.02),2,U950>0.02,3)","v":""},null,{"$f":"IF(T950=\"\",\"\",T950/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ950)+(0.0062454442*$Y950)+(-0.0005191748*($AQ950*$Y950))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ950)+(0.0062454442*$Y950)+(-0.0005191748*($AQ950*$Y950))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ950)+(0.0062454442*$Y950)+(-0.0005191748*($AQ950*$Y950))),\"\")","v":""},{"$f":"_xlfn.IFS(Z950=\"\",\"\",Z950<1.5,\"Weak\",AND(Z950>=1.5,Z950<=2.5),\"Mid-Range\",Z950>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z950=\"\",\"\",Z950<1.5,1,AND(Z950>=1.5,Z950<=2.5),2,Z950>2.5,3)","v":""},null,{"$f":"IF(OR(W950=\"\",AB950=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB950,W950))","v":""},{"$f":"_xlfn.IFS(AD950=\"\",\"\",AD950=\"Impact Not Likely to be Substantial\",1,AD950=\"Impact Unclear\",2,AD950=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D950=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D950,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG950=\"\",\"\",IF(AG950>National_B_tables[Column3]*1.25,3,IF(AG950<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D950=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D950,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D950,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI950=\"\",\"\",IF(AI950>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI950<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D950=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D950,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D950,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK950=\"\",\"\",IF(AK950>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK950<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D950=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D950,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D950,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM950=\"\",\"\",IF(AM950>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM950<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D950=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D950,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D950,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D950,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D950=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D950,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ950=\"\",\"\",IF(AQ950<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ950>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS950=\"\",\"\",AS950<1.5,\"High impact\",AS950>2.5,\"Low impact\",AND(AS950>=1.5,AS950<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS950=\"\",\"\",AS950>2.5,1,AND(AS950>=1.5,AS950<=2.5),2,AS950<1.5,3)","v":""},null,{"$f":"IF(B950=\"\",\"\",IF(OR(AE950=\"\",AT950=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE950,AU950)))","v":""}]
[{"$f":"IF('Census match'!A950=\"\",\"\",'Census match'!A950)","v":""},{"$f":"IF('Census match'!B950=\"\",\"\",'Census match'!B950)","v":""},{"$f":"IF(AND(NOT(A951=\"\"),'Census match'!E950=\"\"),\"No Census match\",'Census match'!E950)","v":""},{"$f":"'Census match'!J950","v":""},{"$f":"IF($D951=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D951,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D951=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D951,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C950=\"\",D951=\"\"),\"\",'Facility data'!C950)","v":""},{"$f":"IF(ISNUMBER($G951),IF($G951<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G951)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G951)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),('Cost models'!$F$4+'Cost models'!$E$4*$G951)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),IF($G951<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G951)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G951)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),IF($G951<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G951)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G951)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),_xlfn.IFS(AND($G951<='Cost models'!$C$7,$G951>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G951)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G951<='Cost models'!$C$7,$G951<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G951)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G951>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G951)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),IF($G951<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G951)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G951)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),_xlfn.IFS($G951<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G951)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G951>'Cost models'!$C$9,$G951<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G951)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G951>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G951)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G951),IF($G951<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G951)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G951)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B951=\"\",\"\",IF(ISNUMBER('Facility data'!D950),'Facility data'!D950,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D951)*ISNUMBER('Facility data'!$C950))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D951,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D951,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D951,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W951=\"\",\"\",W951=1,\"Low impact\",W951=2,\"Mid-range impact\",W951=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U951=\"\",\"\",U951<0.01,1,AND(U951>=0.01,U951<=0.02),2,U951>0.02,3)","v":""},null,{"$f":"IF(T951=\"\",\"\",T951/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ951)+(0.0062454442*$Y951)+(-0.0005191748*($AQ951*$Y951))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ951)+(0.0062454442*$Y951)+(-0.0005191748*($AQ951*$Y951))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ951)+(0.0062454442*$Y951)+(-0.0005191748*($AQ951*$Y951))),\"\")","v":""},{"$f":"_xlfn.IFS(Z951=\"\",\"\",Z951<1.5,\"Weak\",AND(Z951>=1.5,Z951<=2.5),\"Mid-Range\",Z951>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z951=\"\",\"\",Z951<1.5,1,AND(Z951>=1.5,Z951<=2.5),2,Z951>2.5,3)","v":""},null,{"$f":"IF(OR(W951=\"\",AB951=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB951,W951))","v":""},{"$f":"_xlfn.IFS(AD951=\"\",\"\",AD951=\"Impact Not Likely to be Substantial\",1,AD951=\"Impact Unclear\",2,AD951=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D951=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D951,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG951=\"\",\"\",IF(AG951>National_B_tables[Column3]*1.25,3,IF(AG951<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D951=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D951,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D951,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI951=\"\",\"\",IF(AI951>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI951<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D951=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D951,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D951,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK951=\"\",\"\",IF(AK951>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK951<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D951=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D951,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D951,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM951=\"\",\"\",IF(AM951>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM951<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D951=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D951,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D951,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D951,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D951=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D951,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ951=\"\",\"\",IF(AQ951<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ951>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS951=\"\",\"\",AS951<1.5,\"High impact\",AS951>2.5,\"Low impact\",AND(AS951>=1.5,AS951<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS951=\"\",\"\",AS951>2.5,1,AND(AS951>=1.5,AS951<=2.5),2,AS951<1.5,3)","v":""},null,{"$f":"IF(B951=\"\",\"\",IF(OR(AE951=\"\",AT951=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE951,AU951)))","v":""}]
[{"$f":"IF('Census match'!A951=\"\",\"\",'Census match'!A951)","v":""},{"$f":"IF('Census match'!B951=\"\",\"\",'Census match'!B951)","v":""},{"$f":"IF(AND(NOT(A952=\"\"),'Census match'!E951=\"\"),\"No Census match\",'Census match'!E951)","v":""},{"$f":"'Census match'!J951","v":""},{"$f":"IF($D952=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D952,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D952=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D952,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C951=\"\",D952=\"\"),\"\",'Facility data'!C951)","v":""},{"$f":"IF(ISNUMBER($G952),IF($G952<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G952)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G952)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),('Cost models'!$F$4+'Cost models'!$E$4*$G952)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),IF($G952<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G952)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G952)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),IF($G952<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G952)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G952)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),_xlfn.IFS(AND($G952<='Cost models'!$C$7,$G952>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G952)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G952<='Cost models'!$C$7,$G952<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G952)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G952>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G952)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),IF($G952<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G952)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G952)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),_xlfn.IFS($G952<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G952)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G952>'Cost models'!$C$9,$G952<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G952)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G952>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G952)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G952),IF($G952<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G952)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G952)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B952=\"\",\"\",IF(ISNUMBER('Facility data'!D951),'Facility data'!D951,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D952)*ISNUMBER('Facility data'!$C951))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D952,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D952,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D952,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W952=\"\",\"\",W952=1,\"Low impact\",W952=2,\"Mid-range impact\",W952=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U952=\"\",\"\",U952<0.01,1,AND(U952>=0.01,U952<=0.02),2,U952>0.02,3)","v":""},null,{"$f":"IF(T952=\"\",\"\",T952/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ952)+(0.0062454442*$Y952)+(-0.0005191748*($AQ952*$Y952))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ952)+(0.0062454442*$Y952)+(-0.0005191748*($AQ952*$Y952))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ952)+(0.0062454442*$Y952)+(-0.0005191748*($AQ952*$Y952))),\"\")","v":""},{"$f":"_xlfn.IFS(Z952=\"\",\"\",Z952<1.5,\"Weak\",AND(Z952>=1.5,Z952<=2.5),\"Mid-Range\",Z952>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z952=\"\",\"\",Z952<1.5,1,AND(Z952>=1.5,Z952<=2.5),2,Z952>2.5,3)","v":""},null,{"$f":"IF(OR(W952=\"\",AB952=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB952,W952))","v":""},{"$f":"_xlfn.IFS(AD952=\"\",\"\",AD952=\"Impact Not Likely to be Substantial\",1,AD952=\"Impact Unclear\",2,AD952=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D952=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D952,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG952=\"\",\"\",IF(AG952>National_B_tables[Column3]*1.25,3,IF(AG952<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D952=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D952,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D952,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI952=\"\",\"\",IF(AI952>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI952<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D952=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D952,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D952,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK952=\"\",\"\",IF(AK952>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK952<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D952=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D952,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D952,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM952=\"\",\"\",IF(AM952>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM952<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D952=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D952,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D952,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D952,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D952=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D952,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ952=\"\",\"\",IF(AQ952<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ952>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS952=\"\",\"\",AS952<1.5,\"High impact\",AS952>2.5,\"Low impact\",AND(AS952>=1.5,AS952<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS952=\"\",\"\",AS952>2.5,1,AND(AS952>=1.5,AS952<=2.5),2,AS952<1.5,3)","v":""},null,{"$f":"IF(B952=\"\",\"\",IF(OR(AE952=\"\",AT952=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE952,AU952)))","v":""}]
[{"$f":"IF('Census match'!A952=\"\",\"\",'Census match'!A952)","v":""},{"$f":"IF('Census match'!B952=\"\",\"\",'Census match'!B952)","v":""},{"$f":"IF(AND(NOT(A953=\"\"),'Census match'!E952=\"\"),\"No Census match\",'Census match'!E952)","v":""},{"$f":"'Census match'!J952","v":""},{"$f":"IF($D953=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D953,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D953=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D953,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C952=\"\",D953=\"\"),\"\",'Facility data'!C952)","v":""},{"$f":"IF(ISNUMBER($G953),IF($G953<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G953)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G953)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),('Cost models'!$F$4+'Cost models'!$E$4*$G953)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),IF($G953<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G953)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G953)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),IF($G953<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G953)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G953)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),_xlfn.IFS(AND($G953<='Cost models'!$C$7,$G953>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G953)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G953<='Cost models'!$C$7,$G953<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G953)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G953>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G953)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),IF($G953<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G953)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G953)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),_xlfn.IFS($G953<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G953)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G953>'Cost models'!$C$9,$G953<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G953)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G953>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G953)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G953),IF($G953<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G953)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G953)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B953=\"\",\"\",IF(ISNUMBER('Facility data'!D952),'Facility data'!D952,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D953)*ISNUMBER('Facility data'!$C952))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D953,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D953,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D953,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W953=\"\",\"\",W953=1,\"Low impact\",W953=2,\"Mid-range impact\",W953=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U953=\"\",\"\",U953<0.01,1,AND(U953>=0.01,U953<=0.02),2,U953>0.02,3)","v":""},null,{"$f":"IF(T953=\"\",\"\",T953/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ953)+(0.0062454442*$Y953)+(-0.0005191748*($AQ953*$Y953))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ953)+(0.0062454442*$Y953)+(-0.0005191748*($AQ953*$Y953))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ953)+(0.0062454442*$Y953)+(-0.0005191748*($AQ953*$Y953))),\"\")","v":""},{"$f":"_xlfn.IFS(Z953=\"\",\"\",Z953<1.5,\"Weak\",AND(Z953>=1.5,Z953<=2.5),\"Mid-Range\",Z953>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z953=\"\",\"\",Z953<1.5,1,AND(Z953>=1.5,Z953<=2.5),2,Z953>2.5,3)","v":""},null,{"$f":"IF(OR(W953=\"\",AB953=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB953,W953))","v":""},{"$f":"_xlfn.IFS(AD953=\"\",\"\",AD953=\"Impact Not Likely to be Substantial\",1,AD953=\"Impact Unclear\",2,AD953=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D953=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D953,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG953=\"\",\"\",IF(AG953>National_B_tables[Column3]*1.25,3,IF(AG953<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D953=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D953,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D953,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI953=\"\",\"\",IF(AI953>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI953<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D953=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D953,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D953,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK953=\"\",\"\",IF(AK953>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK953<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D953=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D953,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D953,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM953=\"\",\"\",IF(AM953>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM953<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D953=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D953,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D953,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D953,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D953=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D953,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ953=\"\",\"\",IF(AQ953<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ953>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS953=\"\",\"\",AS953<1.5,\"High impact\",AS953>2.5,\"Low impact\",AND(AS953>=1.5,AS953<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS953=\"\",\"\",AS953>2.5,1,AND(AS953>=1.5,AS953<=2.5),2,AS953<1.5,3)","v":""},null,{"$f":"IF(B953=\"\",\"\",IF(OR(AE953=\"\",AT953=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE953,AU953)))","v":""}]
[{"$f":"IF('Census match'!A953=\"\",\"\",'Census match'!A953)","v":""},{"$f":"IF('Census match'!B953=\"\",\"\",'Census match'!B953)","v":""},{"$f":"IF(AND(NOT(A954=\"\"),'Census match'!E953=\"\"),\"No Census match\",'Census match'!E953)","v":""},{"$f":"'Census match'!J953","v":""},{"$f":"IF($D954=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D954,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D954=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D954,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C953=\"\",D954=\"\"),\"\",'Facility data'!C953)","v":""},{"$f":"IF(ISNUMBER($G954),IF($G954<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G954)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G954)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),('Cost models'!$F$4+'Cost models'!$E$4*$G954)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),IF($G954<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G954)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G954)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),IF($G954<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G954)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G954)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),_xlfn.IFS(AND($G954<='Cost models'!$C$7,$G954>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G954)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G954<='Cost models'!$C$7,$G954<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G954)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G954>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G954)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),IF($G954<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G954)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G954)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),_xlfn.IFS($G954<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G954)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G954>'Cost models'!$C$9,$G954<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G954)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G954>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G954)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G954),IF($G954<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G954)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G954)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B954=\"\",\"\",IF(ISNUMBER('Facility data'!D953),'Facility data'!D953,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D954)*ISNUMBER('Facility data'!$C953))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D954,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D954,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D954,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W954=\"\",\"\",W954=1,\"Low impact\",W954=2,\"Mid-range impact\",W954=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U954=\"\",\"\",U954<0.01,1,AND(U954>=0.01,U954<=0.02),2,U954>0.02,3)","v":""},null,{"$f":"IF(T954=\"\",\"\",T954/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ954)+(0.0062454442*$Y954)+(-0.0005191748*($AQ954*$Y954))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ954)+(0.0062454442*$Y954)+(-0.0005191748*($AQ954*$Y954))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ954)+(0.0062454442*$Y954)+(-0.0005191748*($AQ954*$Y954))),\"\")","v":""},{"$f":"_xlfn.IFS(Z954=\"\",\"\",Z954<1.5,\"Weak\",AND(Z954>=1.5,Z954<=2.5),\"Mid-Range\",Z954>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z954=\"\",\"\",Z954<1.5,1,AND(Z954>=1.5,Z954<=2.5),2,Z954>2.5,3)","v":""},null,{"$f":"IF(OR(W954=\"\",AB954=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB954,W954))","v":""},{"$f":"_xlfn.IFS(AD954=\"\",\"\",AD954=\"Impact Not Likely to be Substantial\",1,AD954=\"Impact Unclear\",2,AD954=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D954=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D954,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG954=\"\",\"\",IF(AG954>National_B_tables[Column3]*1.25,3,IF(AG954<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D954=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D954,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D954,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI954=\"\",\"\",IF(AI954>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI954<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D954=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D954,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D954,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK954=\"\",\"\",IF(AK954>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK954<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D954=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D954,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D954,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM954=\"\",\"\",IF(AM954>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM954<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D954=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D954,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D954,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D954,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D954=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D954,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ954=\"\",\"\",IF(AQ954<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ954>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS954=\"\",\"\",AS954<1.5,\"High impact\",AS954>2.5,\"Low impact\",AND(AS954>=1.5,AS954<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS954=\"\",\"\",AS954>2.5,1,AND(AS954>=1.5,AS954<=2.5),2,AS954<1.5,3)","v":""},null,{"$f":"IF(B954=\"\",\"\",IF(OR(AE954=\"\",AT954=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE954,AU954)))","v":""}]
[{"$f":"IF('Census match'!A954=\"\",\"\",'Census match'!A954)","v":""},{"$f":"IF('Census match'!B954=\"\",\"\",'Census match'!B954)","v":""},{"$f":"IF(AND(NOT(A955=\"\"),'Census match'!E954=\"\"),\"No Census match\",'Census match'!E954)","v":""},{"$f":"'Census match'!J954","v":""},{"$f":"IF($D955=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D955,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D955=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D955,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C954=\"\",D955=\"\"),\"\",'Facility data'!C954)","v":""},{"$f":"IF(ISNUMBER($G955),IF($G955<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G955)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G955)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),('Cost models'!$F$4+'Cost models'!$E$4*$G955)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),IF($G955<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G955)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G955)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),IF($G955<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G955)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G955)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),_xlfn.IFS(AND($G955<='Cost models'!$C$7,$G955>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G955)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G955<='Cost models'!$C$7,$G955<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G955)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G955>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G955)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),IF($G955<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G955)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G955)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),_xlfn.IFS($G955<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G955)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G955>'Cost models'!$C$9,$G955<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G955)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G955>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G955)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G955),IF($G955<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G955)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G955)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B955=\"\",\"\",IF(ISNUMBER('Facility data'!D954),'Facility data'!D954,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D955)*ISNUMBER('Facility data'!$C954))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D955,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D955,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D955,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W955=\"\",\"\",W955=1,\"Low impact\",W955=2,\"Mid-range impact\",W955=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U955=\"\",\"\",U955<0.01,1,AND(U955>=0.01,U955<=0.02),2,U955>0.02,3)","v":""},null,{"$f":"IF(T955=\"\",\"\",T955/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ955)+(0.0062454442*$Y955)+(-0.0005191748*($AQ955*$Y955))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ955)+(0.0062454442*$Y955)+(-0.0005191748*($AQ955*$Y955))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ955)+(0.0062454442*$Y955)+(-0.0005191748*($AQ955*$Y955))),\"\")","v":""},{"$f":"_xlfn.IFS(Z955=\"\",\"\",Z955<1.5,\"Weak\",AND(Z955>=1.5,Z955<=2.5),\"Mid-Range\",Z955>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z955=\"\",\"\",Z955<1.5,1,AND(Z955>=1.5,Z955<=2.5),2,Z955>2.5,3)","v":""},null,{"$f":"IF(OR(W955=\"\",AB955=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB955,W955))","v":""},{"$f":"_xlfn.IFS(AD955=\"\",\"\",AD955=\"Impact Not Likely to be Substantial\",1,AD955=\"Impact Unclear\",2,AD955=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D955=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D955,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG955=\"\",\"\",IF(AG955>National_B_tables[Column3]*1.25,3,IF(AG955<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D955=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D955,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D955,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI955=\"\",\"\",IF(AI955>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI955<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D955=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D955,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D955,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK955=\"\",\"\",IF(AK955>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK955<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D955=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D955,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D955,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM955=\"\",\"\",IF(AM955>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM955<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D955=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D955,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D955,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D955,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D955=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D955,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ955=\"\",\"\",IF(AQ955<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ955>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS955=\"\",\"\",AS955<1.5,\"High impact\",AS955>2.5,\"Low impact\",AND(AS955>=1.5,AS955<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS955=\"\",\"\",AS955>2.5,1,AND(AS955>=1.5,AS955<=2.5),2,AS955<1.5,3)","v":""},null,{"$f":"IF(B955=\"\",\"\",IF(OR(AE955=\"\",AT955=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE955,AU955)))","v":""}]
[{"$f":"IF('Census match'!A955=\"\",\"\",'Census match'!A955)","v":""},{"$f":"IF('Census match'!B955=\"\",\"\",'Census match'!B955)","v":""},{"$f":"IF(AND(NOT(A956=\"\"),'Census match'!E955=\"\"),\"No Census match\",'Census match'!E955)","v":""},{"$f":"'Census match'!J955","v":""},{"$f":"IF($D956=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D956,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D956=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D956,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C955=\"\",D956=\"\"),\"\",'Facility data'!C955)","v":""},{"$f":"IF(ISNUMBER($G956),IF($G956<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G956)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G956)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),('Cost models'!$F$4+'Cost models'!$E$4*$G956)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),IF($G956<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G956)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G956)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),IF($G956<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G956)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G956)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),_xlfn.IFS(AND($G956<='Cost models'!$C$7,$G956>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G956)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G956<='Cost models'!$C$7,$G956<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G956)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G956>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G956)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),IF($G956<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G956)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G956)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),_xlfn.IFS($G956<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G956)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G956>'Cost models'!$C$9,$G956<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G956)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G956>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G956)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G956),IF($G956<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G956)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G956)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B956=\"\",\"\",IF(ISNUMBER('Facility data'!D955),'Facility data'!D955,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D956)*ISNUMBER('Facility data'!$C955))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D956,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D956,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D956,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W956=\"\",\"\",W956=1,\"Low impact\",W956=2,\"Mid-range impact\",W956=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U956=\"\",\"\",U956<0.01,1,AND(U956>=0.01,U956<=0.02),2,U956>0.02,3)","v":""},null,{"$f":"IF(T956=\"\",\"\",T956/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ956)+(0.0062454442*$Y956)+(-0.0005191748*($AQ956*$Y956))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ956)+(0.0062454442*$Y956)+(-0.0005191748*($AQ956*$Y956))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ956)+(0.0062454442*$Y956)+(-0.0005191748*($AQ956*$Y956))),\"\")","v":""},{"$f":"_xlfn.IFS(Z956=\"\",\"\",Z956<1.5,\"Weak\",AND(Z956>=1.5,Z956<=2.5),\"Mid-Range\",Z956>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z956=\"\",\"\",Z956<1.5,1,AND(Z956>=1.5,Z956<=2.5),2,Z956>2.5,3)","v":""},null,{"$f":"IF(OR(W956=\"\",AB956=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB956,W956))","v":""},{"$f":"_xlfn.IFS(AD956=\"\",\"\",AD956=\"Impact Not Likely to be Substantial\",1,AD956=\"Impact Unclear\",2,AD956=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D956=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D956,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG956=\"\",\"\",IF(AG956>National_B_tables[Column3]*1.25,3,IF(AG956<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D956=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D956,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D956,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI956=\"\",\"\",IF(AI956>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI956<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D956=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D956,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D956,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK956=\"\",\"\",IF(AK956>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK956<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D956=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D956,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D956,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM956=\"\",\"\",IF(AM956>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM956<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D956=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D956,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D956,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D956,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D956=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D956,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ956=\"\",\"\",IF(AQ956<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ956>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS956=\"\",\"\",AS956<1.5,\"High impact\",AS956>2.5,\"Low impact\",AND(AS956>=1.5,AS956<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS956=\"\",\"\",AS956>2.5,1,AND(AS956>=1.5,AS956<=2.5),2,AS956<1.5,3)","v":""},null,{"$f":"IF(B956=\"\",\"\",IF(OR(AE956=\"\",AT956=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE956,AU956)))","v":""}]
[{"$f":"IF('Census match'!A956=\"\",\"\",'Census match'!A956)","v":""},{"$f":"IF('Census match'!B956=\"\",\"\",'Census match'!B956)","v":""},{"$f":"IF(AND(NOT(A957=\"\"),'Census match'!E956=\"\"),\"No Census match\",'Census match'!E956)","v":""},{"$f":"'Census match'!J956","v":""},{"$f":"IF($D957=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D957,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D957=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D957,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C956=\"\",D957=\"\"),\"\",'Facility data'!C956)","v":""},{"$f":"IF(ISNUMBER($G957),IF($G957<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G957)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G957)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),('Cost models'!$F$4+'Cost models'!$E$4*$G957)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),IF($G957<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G957)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G957)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),IF($G957<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G957)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G957)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),_xlfn.IFS(AND($G957<='Cost models'!$C$7,$G957>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G957)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G957<='Cost models'!$C$7,$G957<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G957)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G957>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G957)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),IF($G957<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G957)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G957)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),_xlfn.IFS($G957<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G957)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G957>'Cost models'!$C$9,$G957<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G957)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G957>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G957)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G957),IF($G957<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G957)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G957)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B957=\"\",\"\",IF(ISNUMBER('Facility data'!D956),'Facility data'!D956,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D957)*ISNUMBER('Facility data'!$C956))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D957,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D957,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D957,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W957=\"\",\"\",W957=1,\"Low impact\",W957=2,\"Mid-range impact\",W957=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U957=\"\",\"\",U957<0.01,1,AND(U957>=0.01,U957<=0.02),2,U957>0.02,3)","v":""},null,{"$f":"IF(T957=\"\",\"\",T957/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ957)+(0.0062454442*$Y957)+(-0.0005191748*($AQ957*$Y957))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ957)+(0.0062454442*$Y957)+(-0.0005191748*($AQ957*$Y957))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ957)+(0.0062454442*$Y957)+(-0.0005191748*($AQ957*$Y957))),\"\")","v":""},{"$f":"_xlfn.IFS(Z957=\"\",\"\",Z957<1.5,\"Weak\",AND(Z957>=1.5,Z957<=2.5),\"Mid-Range\",Z957>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z957=\"\",\"\",Z957<1.5,1,AND(Z957>=1.5,Z957<=2.5),2,Z957>2.5,3)","v":""},null,{"$f":"IF(OR(W957=\"\",AB957=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB957,W957))","v":""},{"$f":"_xlfn.IFS(AD957=\"\",\"\",AD957=\"Impact Not Likely to be Substantial\",1,AD957=\"Impact Unclear\",2,AD957=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D957=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D957,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG957=\"\",\"\",IF(AG957>National_B_tables[Column3]*1.25,3,IF(AG957<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D957=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D957,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D957,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI957=\"\",\"\",IF(AI957>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI957<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D957=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D957,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D957,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK957=\"\",\"\",IF(AK957>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK957<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D957=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D957,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D957,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM957=\"\",\"\",IF(AM957>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM957<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D957=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D957,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D957,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D957,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D957=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D957,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ957=\"\",\"\",IF(AQ957<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ957>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS957=\"\",\"\",AS957<1.5,\"High impact\",AS957>2.5,\"Low impact\",AND(AS957>=1.5,AS957<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS957=\"\",\"\",AS957>2.5,1,AND(AS957>=1.5,AS957<=2.5),2,AS957<1.5,3)","v":""},null,{"$f":"IF(B957=\"\",\"\",IF(OR(AE957=\"\",AT957=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE957,AU957)))","v":""}]
[{"$f":"IF('Census match'!A957=\"\",\"\",'Census match'!A957)","v":""},{"$f":"IF('Census match'!B957=\"\",\"\",'Census match'!B957)","v":""},{"$f":"IF(AND(NOT(A958=\"\"),'Census match'!E957=\"\"),\"No Census match\",'Census match'!E957)","v":""},{"$f":"'Census match'!J957","v":""},{"$f":"IF($D958=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D958,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D958=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D958,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C957=\"\",D958=\"\"),\"\",'Facility data'!C957)","v":""},{"$f":"IF(ISNUMBER($G958),IF($G958<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G958)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G958)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),('Cost models'!$F$4+'Cost models'!$E$4*$G958)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),IF($G958<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G958)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G958)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),IF($G958<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G958)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G958)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),_xlfn.IFS(AND($G958<='Cost models'!$C$7,$G958>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G958)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G958<='Cost models'!$C$7,$G958<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G958)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G958>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G958)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),IF($G958<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G958)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G958)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),_xlfn.IFS($G958<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G958)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G958>'Cost models'!$C$9,$G958<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G958)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G958>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G958)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G958),IF($G958<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G958)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G958)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B958=\"\",\"\",IF(ISNUMBER('Facility data'!D957),'Facility data'!D957,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D958)*ISNUMBER('Facility data'!$C957))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D958,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D958,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D958,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W958=\"\",\"\",W958=1,\"Low impact\",W958=2,\"Mid-range impact\",W958=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U958=\"\",\"\",U958<0.01,1,AND(U958>=0.01,U958<=0.02),2,U958>0.02,3)","v":""},null,{"$f":"IF(T958=\"\",\"\",T958/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ958)+(0.0062454442*$Y958)+(-0.0005191748*($AQ958*$Y958))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ958)+(0.0062454442*$Y958)+(-0.0005191748*($AQ958*$Y958))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ958)+(0.0062454442*$Y958)+(-0.0005191748*($AQ958*$Y958))),\"\")","v":""},{"$f":"_xlfn.IFS(Z958=\"\",\"\",Z958<1.5,\"Weak\",AND(Z958>=1.5,Z958<=2.5),\"Mid-Range\",Z958>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z958=\"\",\"\",Z958<1.5,1,AND(Z958>=1.5,Z958<=2.5),2,Z958>2.5,3)","v":""},null,{"$f":"IF(OR(W958=\"\",AB958=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB958,W958))","v":""},{"$f":"_xlfn.IFS(AD958=\"\",\"\",AD958=\"Impact Not Likely to be Substantial\",1,AD958=\"Impact Unclear\",2,AD958=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D958=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D958,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG958=\"\",\"\",IF(AG958>National_B_tables[Column3]*1.25,3,IF(AG958<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D958=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D958,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D958,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI958=\"\",\"\",IF(AI958>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI958<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D958=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D958,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D958,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK958=\"\",\"\",IF(AK958>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK958<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D958=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D958,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D958,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM958=\"\",\"\",IF(AM958>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM958<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D958=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D958,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D958,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D958,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D958=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D958,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ958=\"\",\"\",IF(AQ958<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ958>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS958=\"\",\"\",AS958<1.5,\"High impact\",AS958>2.5,\"Low impact\",AND(AS958>=1.5,AS958<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS958=\"\",\"\",AS958>2.5,1,AND(AS958>=1.5,AS958<=2.5),2,AS958<1.5,3)","v":""},null,{"$f":"IF(B958=\"\",\"\",IF(OR(AE958=\"\",AT958=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE958,AU958)))","v":""}]
[{"$f":"IF('Census match'!A958=\"\",\"\",'Census match'!A958)","v":""},{"$f":"IF('Census match'!B958=\"\",\"\",'Census match'!B958)","v":""},{"$f":"IF(AND(NOT(A959=\"\"),'Census match'!E958=\"\"),\"No Census match\",'Census match'!E958)","v":""},{"$f":"'Census match'!J958","v":""},{"$f":"IF($D959=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D959,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D959=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D959,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C958=\"\",D959=\"\"),\"\",'Facility data'!C958)","v":""},{"$f":"IF(ISNUMBER($G959),IF($G959<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G959)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G959)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),('Cost models'!$F$4+'Cost models'!$E$4*$G959)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),IF($G959<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G959)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G959)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),IF($G959<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G959)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G959)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),_xlfn.IFS(AND($G959<='Cost models'!$C$7,$G959>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G959)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G959<='Cost models'!$C$7,$G959<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G959)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G959>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G959)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),IF($G959<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G959)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G959)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),_xlfn.IFS($G959<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G959)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G959>'Cost models'!$C$9,$G959<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G959)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G959>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G959)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G959),IF($G959<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G959)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G959)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B959=\"\",\"\",IF(ISNUMBER('Facility data'!D958),'Facility data'!D958,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D959)*ISNUMBER('Facility data'!$C958))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D959,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D959,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D959,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W959=\"\",\"\",W959=1,\"Low impact\",W959=2,\"Mid-range impact\",W959=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U959=\"\",\"\",U959<0.01,1,AND(U959>=0.01,U959<=0.02),2,U959>0.02,3)","v":""},null,{"$f":"IF(T959=\"\",\"\",T959/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ959)+(0.0062454442*$Y959)+(-0.0005191748*($AQ959*$Y959))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ959)+(0.0062454442*$Y959)+(-0.0005191748*($AQ959*$Y959))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ959)+(0.0062454442*$Y959)+(-0.0005191748*($AQ959*$Y959))),\"\")","v":""},{"$f":"_xlfn.IFS(Z959=\"\",\"\",Z959<1.5,\"Weak\",AND(Z959>=1.5,Z959<=2.5),\"Mid-Range\",Z959>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z959=\"\",\"\",Z959<1.5,1,AND(Z959>=1.5,Z959<=2.5),2,Z959>2.5,3)","v":""},null,{"$f":"IF(OR(W959=\"\",AB959=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB959,W959))","v":""},{"$f":"_xlfn.IFS(AD959=\"\",\"\",AD959=\"Impact Not Likely to be Substantial\",1,AD959=\"Impact Unclear\",2,AD959=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D959=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D959,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG959=\"\",\"\",IF(AG959>National_B_tables[Column3]*1.25,3,IF(AG959<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D959=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D959,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D959,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI959=\"\",\"\",IF(AI959>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI959<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D959=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D959,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D959,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK959=\"\",\"\",IF(AK959>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK959<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D959=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D959,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D959,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM959=\"\",\"\",IF(AM959>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM959<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D959=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D959,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D959,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D959,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D959=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D959,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ959=\"\",\"\",IF(AQ959<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ959>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS959=\"\",\"\",AS959<1.5,\"High impact\",AS959>2.5,\"Low impact\",AND(AS959>=1.5,AS959<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS959=\"\",\"\",AS959>2.5,1,AND(AS959>=1.5,AS959<=2.5),2,AS959<1.5,3)","v":""},null,{"$f":"IF(B959=\"\",\"\",IF(OR(AE959=\"\",AT959=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE959,AU959)))","v":""}]
[{"$f":"IF('Census match'!A959=\"\",\"\",'Census match'!A959)","v":""},{"$f":"IF('Census match'!B959=\"\",\"\",'Census match'!B959)","v":""},{"$f":"IF(AND(NOT(A960=\"\"),'Census match'!E959=\"\"),\"No Census match\",'Census match'!E959)","v":""},{"$f":"'Census match'!J959","v":""},{"$f":"IF($D960=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D960,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D960=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D960,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C959=\"\",D960=\"\"),\"\",'Facility data'!C959)","v":""},{"$f":"IF(ISNUMBER($G960),IF($G960<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G960)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G960)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),('Cost models'!$F$4+'Cost models'!$E$4*$G960)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),IF($G960<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G960)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G960)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),IF($G960<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G960)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G960)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),_xlfn.IFS(AND($G960<='Cost models'!$C$7,$G960>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G960)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G960<='Cost models'!$C$7,$G960<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G960)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G960>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G960)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),IF($G960<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G960)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G960)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),_xlfn.IFS($G960<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G960)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G960>'Cost models'!$C$9,$G960<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G960)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G960>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G960)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G960),IF($G960<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G960)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G960)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B960=\"\",\"\",IF(ISNUMBER('Facility data'!D959),'Facility data'!D959,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D960)*ISNUMBER('Facility data'!$C959))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D960,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D960,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D960,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W960=\"\",\"\",W960=1,\"Low impact\",W960=2,\"Mid-range impact\",W960=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U960=\"\",\"\",U960<0.01,1,AND(U960>=0.01,U960<=0.02),2,U960>0.02,3)","v":""},null,{"$f":"IF(T960=\"\",\"\",T960/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ960)+(0.0062454442*$Y960)+(-0.0005191748*($AQ960*$Y960))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ960)+(0.0062454442*$Y960)+(-0.0005191748*($AQ960*$Y960))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ960)+(0.0062454442*$Y960)+(-0.0005191748*($AQ960*$Y960))),\"\")","v":""},{"$f":"_xlfn.IFS(Z960=\"\",\"\",Z960<1.5,\"Weak\",AND(Z960>=1.5,Z960<=2.5),\"Mid-Range\",Z960>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z960=\"\",\"\",Z960<1.5,1,AND(Z960>=1.5,Z960<=2.5),2,Z960>2.5,3)","v":""},null,{"$f":"IF(OR(W960=\"\",AB960=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB960,W960))","v":""},{"$f":"_xlfn.IFS(AD960=\"\",\"\",AD960=\"Impact Not Likely to be Substantial\",1,AD960=\"Impact Unclear\",2,AD960=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D960=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D960,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG960=\"\",\"\",IF(AG960>National_B_tables[Column3]*1.25,3,IF(AG960<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D960=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D960,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D960,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI960=\"\",\"\",IF(AI960>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI960<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D960=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D960,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D960,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK960=\"\",\"\",IF(AK960>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK960<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D960=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D960,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D960,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM960=\"\",\"\",IF(AM960>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM960<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D960=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D960,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D960,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D960,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D960=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D960,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ960=\"\",\"\",IF(AQ960<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ960>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS960=\"\",\"\",AS960<1.5,\"High impact\",AS960>2.5,\"Low impact\",AND(AS960>=1.5,AS960<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS960=\"\",\"\",AS960>2.5,1,AND(AS960>=1.5,AS960<=2.5),2,AS960<1.5,3)","v":""},null,{"$f":"IF(B960=\"\",\"\",IF(OR(AE960=\"\",AT960=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE960,AU960)))","v":""}]
[{"$f":"IF('Census match'!A960=\"\",\"\",'Census match'!A960)","v":""},{"$f":"IF('Census match'!B960=\"\",\"\",'Census match'!B960)","v":""},{"$f":"IF(AND(NOT(A961=\"\"),'Census match'!E960=\"\"),\"No Census match\",'Census match'!E960)","v":""},{"$f":"'Census match'!J960","v":""},{"$f":"IF($D961=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D961,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D961=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D961,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C960=\"\",D961=\"\"),\"\",'Facility data'!C960)","v":""},{"$f":"IF(ISNUMBER($G961),IF($G961<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G961)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G961)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),('Cost models'!$F$4+'Cost models'!$E$4*$G961)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),IF($G961<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G961)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G961)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),IF($G961<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G961)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G961)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),_xlfn.IFS(AND($G961<='Cost models'!$C$7,$G961>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G961)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G961<='Cost models'!$C$7,$G961<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G961)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G961>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G961)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),IF($G961<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G961)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G961)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),_xlfn.IFS($G961<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G961)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G961>'Cost models'!$C$9,$G961<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G961)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G961>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G961)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G961),IF($G961<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G961)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G961)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B961=\"\",\"\",IF(ISNUMBER('Facility data'!D960),'Facility data'!D960,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D961)*ISNUMBER('Facility data'!$C960))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D961,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D961,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D961,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W961=\"\",\"\",W961=1,\"Low impact\",W961=2,\"Mid-range impact\",W961=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U961=\"\",\"\",U961<0.01,1,AND(U961>=0.01,U961<=0.02),2,U961>0.02,3)","v":""},null,{"$f":"IF(T961=\"\",\"\",T961/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ961)+(0.0062454442*$Y961)+(-0.0005191748*($AQ961*$Y961))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ961)+(0.0062454442*$Y961)+(-0.0005191748*($AQ961*$Y961))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ961)+(0.0062454442*$Y961)+(-0.0005191748*($AQ961*$Y961))),\"\")","v":""},{"$f":"_xlfn.IFS(Z961=\"\",\"\",Z961<1.5,\"Weak\",AND(Z961>=1.5,Z961<=2.5),\"Mid-Range\",Z961>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z961=\"\",\"\",Z961<1.5,1,AND(Z961>=1.5,Z961<=2.5),2,Z961>2.5,3)","v":""},null,{"$f":"IF(OR(W961=\"\",AB961=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB961,W961))","v":""},{"$f":"_xlfn.IFS(AD961=\"\",\"\",AD961=\"Impact Not Likely to be Substantial\",1,AD961=\"Impact Unclear\",2,AD961=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D961=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D961,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG961=\"\",\"\",IF(AG961>National_B_tables[Column3]*1.25,3,IF(AG961<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D961=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D961,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D961,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI961=\"\",\"\",IF(AI961>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI961<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D961=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D961,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D961,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK961=\"\",\"\",IF(AK961>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK961<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D961=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D961,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D961,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM961=\"\",\"\",IF(AM961>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM961<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D961=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D961,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D961,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D961,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D961=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D961,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ961=\"\",\"\",IF(AQ961<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ961>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS961=\"\",\"\",AS961<1.5,\"High impact\",AS961>2.5,\"Low impact\",AND(AS961>=1.5,AS961<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS961=\"\",\"\",AS961>2.5,1,AND(AS961>=1.5,AS961<=2.5),2,AS961<1.5,3)","v":""},null,{"$f":"IF(B961=\"\",\"\",IF(OR(AE961=\"\",AT961=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE961,AU961)))","v":""}]
[{"$f":"IF('Census match'!A961=\"\",\"\",'Census match'!A961)","v":""},{"$f":"IF('Census match'!B961=\"\",\"\",'Census match'!B961)","v":""},{"$f":"IF(AND(NOT(A962=\"\"),'Census match'!E961=\"\"),\"No Census match\",'Census match'!E961)","v":""},{"$f":"'Census match'!J961","v":""},{"$f":"IF($D962=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D962,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D962=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D962,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C961=\"\",D962=\"\"),\"\",'Facility data'!C961)","v":""},{"$f":"IF(ISNUMBER($G962),IF($G962<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G962)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G962)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),('Cost models'!$F$4+'Cost models'!$E$4*$G962)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),IF($G962<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G962)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G962)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),IF($G962<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G962)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G962)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),_xlfn.IFS(AND($G962<='Cost models'!$C$7,$G962>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G962)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G962<='Cost models'!$C$7,$G962<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G962)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G962>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G962)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),IF($G962<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G962)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G962)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),_xlfn.IFS($G962<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G962)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G962>'Cost models'!$C$9,$G962<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G962)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G962>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G962)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G962),IF($G962<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G962)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G962)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B962=\"\",\"\",IF(ISNUMBER('Facility data'!D961),'Facility data'!D961,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D962)*ISNUMBER('Facility data'!$C961))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D962,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D962,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D962,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W962=\"\",\"\",W962=1,\"Low impact\",W962=2,\"Mid-range impact\",W962=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U962=\"\",\"\",U962<0.01,1,AND(U962>=0.01,U962<=0.02),2,U962>0.02,3)","v":""},null,{"$f":"IF(T962=\"\",\"\",T962/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ962)+(0.0062454442*$Y962)+(-0.0005191748*($AQ962*$Y962))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ962)+(0.0062454442*$Y962)+(-0.0005191748*($AQ962*$Y962))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ962)+(0.0062454442*$Y962)+(-0.0005191748*($AQ962*$Y962))),\"\")","v":""},{"$f":"_xlfn.IFS(Z962=\"\",\"\",Z962<1.5,\"Weak\",AND(Z962>=1.5,Z962<=2.5),\"Mid-Range\",Z962>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z962=\"\",\"\",Z962<1.5,1,AND(Z962>=1.5,Z962<=2.5),2,Z962>2.5,3)","v":""},null,{"$f":"IF(OR(W962=\"\",AB962=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB962,W962))","v":""},{"$f":"_xlfn.IFS(AD962=\"\",\"\",AD962=\"Impact Not Likely to be Substantial\",1,AD962=\"Impact Unclear\",2,AD962=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D962=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D962,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG962=\"\",\"\",IF(AG962>National_B_tables[Column3]*1.25,3,IF(AG962<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D962=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D962,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D962,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI962=\"\",\"\",IF(AI962>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI962<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D962=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D962,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D962,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK962=\"\",\"\",IF(AK962>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK962<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D962=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D962,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D962,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM962=\"\",\"\",IF(AM962>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM962<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D962=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D962,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D962,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D962,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D962=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D962,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ962=\"\",\"\",IF(AQ962<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ962>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS962=\"\",\"\",AS962<1.5,\"High impact\",AS962>2.5,\"Low impact\",AND(AS962>=1.5,AS962<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS962=\"\",\"\",AS962>2.5,1,AND(AS962>=1.5,AS962<=2.5),2,AS962<1.5,3)","v":""},null,{"$f":"IF(B962=\"\",\"\",IF(OR(AE962=\"\",AT962=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE962,AU962)))","v":""}]
[{"$f":"IF('Census match'!A962=\"\",\"\",'Census match'!A962)","v":""},{"$f":"IF('Census match'!B962=\"\",\"\",'Census match'!B962)","v":""},{"$f":"IF(AND(NOT(A963=\"\"),'Census match'!E962=\"\"),\"No Census match\",'Census match'!E962)","v":""},{"$f":"'Census match'!J962","v":""},{"$f":"IF($D963=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D963,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D963=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D963,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C962=\"\",D963=\"\"),\"\",'Facility data'!C962)","v":""},{"$f":"IF(ISNUMBER($G963),IF($G963<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G963)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G963)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),('Cost models'!$F$4+'Cost models'!$E$4*$G963)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),IF($G963<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G963)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G963)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),IF($G963<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G963)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G963)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),_xlfn.IFS(AND($G963<='Cost models'!$C$7,$G963>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G963)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G963<='Cost models'!$C$7,$G963<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G963)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G963>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G963)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),IF($G963<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G963)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G963)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),_xlfn.IFS($G963<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G963)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G963>'Cost models'!$C$9,$G963<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G963)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G963>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G963)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G963),IF($G963<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G963)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G963)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B963=\"\",\"\",IF(ISNUMBER('Facility data'!D962),'Facility data'!D962,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D963)*ISNUMBER('Facility data'!$C962))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D963,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D963,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D963,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},{"$f":"IF(AND(ISNUMBER(Q963),ISNUMBER($T963),$T963>0),(Q963+$S963)/$T963,\"\")","v":""},{"$f":"_xlfn.IFS(W963=\"\",\"\",W963=1,\"Low impact\",W963=2,\"Mid-range impact\",W963=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U963=\"\",\"\",U963<0.01,1,AND(U963>=0.01,U963<=0.02),2,U963>0.02,3)","v":""},null,{"$f":"IF(T963=\"\",\"\",T963/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ963)+(0.0062454442*$Y963)+(-0.0005191748*($AQ963*$Y963))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ963)+(0.0062454442*$Y963)+(-0.0005191748*($AQ963*$Y963))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ963)+(0.0062454442*$Y963)+(-0.0005191748*($AQ963*$Y963))),\"\")","v":""},{"$f":"_xlfn.IFS(Z963=\"\",\"\",Z963<1.5,\"Weak\",AND(Z963>=1.5,Z963<=2.5),\"Mid-Range\",Z963>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z963=\"\",\"\",Z963<1.5,1,AND(Z963>=1.5,Z963<=2.5),2,Z963>2.5,3)","v":""},null,{"$f":"IF(OR(W963=\"\",AB963=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB963,W963))","v":""},{"$f":"_xlfn.IFS(AD963=\"\",\"\",AD963=\"Impact Not Likely to be Substantial\",1,AD963=\"Impact Unclear\",2,AD963=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D963=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D963,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG963=\"\",\"\",IF(AG963>National_B_tables[Column3]*1.25,3,IF(AG963<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D963=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D963,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D963,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI963=\"\",\"\",IF(AI963>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI963<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D963=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D963,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D963,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK963=\"\",\"\",IF(AK963>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK963<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D963=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D963,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D963,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM963=\"\",\"\",IF(AM963>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM963<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D963=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D963,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D963,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D963,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D963=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D963,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ963=\"\",\"\",IF(AQ963<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ963>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS963=\"\",\"\",AS963<1.5,\"High impact\",AS963>2.5,\"Low impact\",AND(AS963>=1.5,AS963<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS963=\"\",\"\",AS963>2.5,1,AND(AS963>=1.5,AS963<=2.5),2,AS963<1.5,3)","v":""},null,{"$f":"IF(B963=\"\",\"\",IF(OR(AE963=\"\",AT963=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE963,AU963)))","v":""}]
[{"$f":"IF('Census match'!A963=\"\",\"\",'Census match'!A963)","v":""},{"$f":"IF('Census match'!B963=\"\",\"\",'Census match'!B963)","v":""},{"$f":"IF(AND(NOT(A964=\"\"),'Census match'!E963=\"\"),\"No Census match\",'Census match'!E963)","v":""},{"$f":"'Census match'!J963","v":""},{"$f":"IF($D964=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D964,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D964=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D964,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C963=\"\",D964=\"\"),\"\",'Facility data'!C963)","v":""},{"$f":"IF(ISNUMBER($G964),IF($G964<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G964)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G964)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),('Cost models'!$F$4+'Cost models'!$E$4*$G964)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),IF($G964<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G964)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G964)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),IF($G964<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G964)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G964)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),_xlfn.IFS(AND($G964<='Cost models'!$C$7,$G964>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G964)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G964<='Cost models'!$C$7,$G964<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G964)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G964>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G964)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),IF($G964<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G964)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G964)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),_xlfn.IFS($G964<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G964)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G964>'Cost models'!$C$9,$G964<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G964)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G964>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G964)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G964),IF($G964<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G964)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G964)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"",{"$f":"IF(AND(ISNUMBER($F964),$F964>0,ISNUMBER(P964)),P964/$F964,\"\")","v":""},null,{"$f":"IF(B964=\"\",\"\",IF(ISNUMBER('Facility data'!D963),'Facility data'!D963,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D964)*ISNUMBER('Facility data'!$C963))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D964,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D964,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D964,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W964=\"\",\"\",W964=1,\"Low impact\",W964=2,\"Mid-range impact\",W964=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U964=\"\",\"\",U964<0.01,1,AND(U964>=0.01,U964<=0.02),2,U964>0.02,3)","v":""},null,{"$f":"IF(T964=\"\",\"\",T964/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ964)+(0.0062454442*$Y964)+(-0.0005191748*($AQ964*$Y964))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ964)+(0.0062454442*$Y964)+(-0.0005191748*($AQ964*$Y964))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ964)+(0.0062454442*$Y964)+(-0.0005191748*($AQ964*$Y964))),\"\")","v":""},{"$f":"_xlfn.IFS(Z964=\"\",\"\",Z964<1.5,\"Weak\",AND(Z964>=1.5,Z964<=2.5),\"Mid-Range\",Z964>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z964=\"\",\"\",Z964<1.5,1,AND(Z964>=1.5,Z964<=2.5),2,Z964>2.5,3)","v":""},null,{"$f":"IF(OR(W964=\"\",AB964=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB964,W964))","v":""},{"$f":"_xlfn.IFS(AD964=\"\",\"\",AD964=\"Impact Not Likely to be Substantial\",1,AD964=\"Impact Unclear\",2,AD964=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D964=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D964,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG964=\"\",\"\",IF(AG964>National_B_tables[Column3]*1.25,3,IF(AG964<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D964=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D964,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D964,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI964=\"\",\"\",IF(AI964>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI964<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D964=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D964,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D964,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK964=\"\",\"\",IF(AK964>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK964<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D964=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D964,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D964,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM964=\"\",\"\",IF(AM964>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM964<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D964=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D964,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D964,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D964,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO964=\"\",\"\",IF(AO964<0.01,1,IF(AO964>0.01,3,2)))","v":""},{"$f":"IF(D964=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D964,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ964=\"\",\"\",IF(AQ964<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ964>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},{"$f":"IF(ISNUMBER(AH964*0.5+AJ964*0.1+AL964*0.1+AN964*0.1+AP964*0.1+AR964*0.1),AH964*0.5+AJ964*0.1+AL964*0.1+AN964*0.1+AP964*0.1+AR964*0.1,\"\")","v":""},{"$f":"_xlfn.IFS(AS964=\"\",\"\",AS964<1.5,\"High impact\",AS964>2.5,\"Low impact\",AND(AS964>=1.5,AS964<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS964=\"\",\"\",AS964>2.5,1,AND(AS964>=1.5,AS964<=2.5),2,AS964<1.5,3)","v":""},null,{"$f":"IF(B964=\"\",\"\",IF(OR(AE964=\"\",AT964=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE964,AU964)))","v":""}]
[{"$f":"IF('Census match'!A964=\"\",\"\",'Census match'!A964)","v":""},{"$f":"IF('Census match'!B964=\"\",\"\",'Census match'!B964)","v":""},{"$f":"IF(AND(NOT(A965=\"\"),'Census match'!E964=\"\"),\"No Census match\",'Census match'!E964)","v":""},{"$f":"'Census match'!J964","v":""},{"$f":"IF($D965=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D965,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D965=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D965,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C964=\"\",D965=\"\"),\"\",'Facility data'!C964)","v":""},{"$f":"IF(ISNUMBER($G965),IF($G965<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G965)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G965)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),('Cost models'!$F$4+'Cost models'!$E$4*$G965)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),IF($G965<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G965)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G965)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),IF($G965<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G965)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G965)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),_xlfn.IFS(AND($G965<='Cost models'!$C$7,$G965>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G965)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G965<='Cost models'!$C$7,$G965<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G965)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G965>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G965)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),IF($G965<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G965)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G965)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),_xlfn.IFS($G965<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G965)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G965>'Cost models'!$C$9,$G965<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G965)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G965>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G965)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G965),IF($G965<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G965)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G965)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B965=\"\",\"\",IF(ISNUMBER('Facility data'!D964),'Facility data'!D964,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D965)*ISNUMBER('Facility data'!$C964))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D965,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D965,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D965,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W965=\"\",\"\",W965=1,\"Low impact\",W965=2,\"Mid-range impact\",W965=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U965=\"\",\"\",U965<0.01,1,AND(U965>=0.01,U965<=0.02),2,U965>0.02,3)","v":""},null,{"$f":"IF(T965=\"\",\"\",T965/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ965)+(0.0062454442*$Y965)+(-0.0005191748*($AQ965*$Y965))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ965)+(0.0062454442*$Y965)+(-0.0005191748*($AQ965*$Y965))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ965)+(0.0062454442*$Y965)+(-0.0005191748*($AQ965*$Y965))),\"\")","v":""},{"$f":"_xlfn.IFS(Z965=\"\",\"\",Z965<1.5,\"Weak\",AND(Z965>=1.5,Z965<=2.5),\"Mid-Range\",Z965>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z965=\"\",\"\",Z965<1.5,1,AND(Z965>=1.5,Z965<=2.5),2,Z965>2.5,3)","v":""},null,{"$f":"IF(OR(W965=\"\",AB965=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB965,W965))","v":""},{"$f":"_xlfn.IFS(AD965=\"\",\"\",AD965=\"Impact Not Likely to be Substantial\",1,AD965=\"Impact Unclear\",2,AD965=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D965=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D965,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG965=\"\",\"\",IF(AG965>National_B_tables[Column3]*1.25,3,IF(AG965<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D965=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D965,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D965,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI965=\"\",\"\",IF(AI965>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI965<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D965=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D965,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D965,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK965=\"\",\"\",IF(AK965>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK965<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D965=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D965,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D965,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM965=\"\",\"\",IF(AM965>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM965<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D965=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D965,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D965,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D965,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D965=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D965,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ965=\"\",\"\",IF(AQ965<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ965>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS965=\"\",\"\",AS965<1.5,\"High impact\",AS965>2.5,\"Low impact\",AND(AS965>=1.5,AS965<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS965=\"\",\"\",AS965>2.5,1,AND(AS965>=1.5,AS965<=2.5),2,AS965<1.5,3)","v":""},null,{"$f":"IF(B965=\"\",\"\",IF(OR(AE965=\"\",AT965=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE965,AU965)))","v":""}]
[{"$f":"IF('Census match'!A965=\"\",\"\",'Census match'!A965)","v":""},{"$f":"IF('Census match'!B965=\"\",\"\",'Census match'!B965)","v":""},{"$f":"IF(AND(NOT(A966=\"\"),'Census match'!E965=\"\"),\"No Census match\",'Census match'!E965)","v":""},{"$f":"'Census match'!J965","v":""},{"$f":"IF($D966=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D966,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D966=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D966,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C965=\"\",D966=\"\"),\"\",'Facility data'!C965)","v":""},{"$f":"IF(ISNUMBER($G966),IF($G966<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G966)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G966)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),('Cost models'!$F$4+'Cost models'!$E$4*$G966)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),IF($G966<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G966)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G966)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),IF($G966<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G966)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G966)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),_xlfn.IFS(AND($G966<='Cost models'!$C$7,$G966>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G966)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G966<='Cost models'!$C$7,$G966<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G966)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G966>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G966)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),IF($G966<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G966)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G966)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),_xlfn.IFS($G966<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G966)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G966>'Cost models'!$C$9,$G966<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G966)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G966>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G966)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G966),IF($G966<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G966)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G966)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B966=\"\",\"\",IF(ISNUMBER('Facility data'!D965),'Facility data'!D965,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D966)*ISNUMBER('Facility data'!$C965))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D966,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D966,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D966,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W966=\"\",\"\",W966=1,\"Low impact\",W966=2,\"Mid-range impact\",W966=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U966=\"\",\"\",U966<0.01,1,AND(U966>=0.01,U966<=0.02),2,U966>0.02,3)","v":""},null,{"$f":"IF(T966=\"\",\"\",T966/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ966)+(0.0062454442*$Y966)+(-0.0005191748*($AQ966*$Y966))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ966)+(0.0062454442*$Y966)+(-0.0005191748*($AQ966*$Y966))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ966)+(0.0062454442*$Y966)+(-0.0005191748*($AQ966*$Y966))),\"\")","v":""},{"$f":"_xlfn.IFS(Z966=\"\",\"\",Z966<1.5,\"Weak\",AND(Z966>=1.5,Z966<=2.5),\"Mid-Range\",Z966>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z966=\"\",\"\",Z966<1.5,1,AND(Z966>=1.5,Z966<=2.5),2,Z966>2.5,3)","v":""},null,{"$f":"IF(OR(W966=\"\",AB966=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB966,W966))","v":""},{"$f":"_xlfn.IFS(AD966=\"\",\"\",AD966=\"Impact Not Likely to be Substantial\",1,AD966=\"Impact Unclear\",2,AD966=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D966=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D966,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG966=\"\",\"\",IF(AG966>National_B_tables[Column3]*1.25,3,IF(AG966<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D966=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D966,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D966,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI966=\"\",\"\",IF(AI966>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI966<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D966=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D966,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D966,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK966=\"\",\"\",IF(AK966>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK966<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D966=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D966,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D966,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM966=\"\",\"\",IF(AM966>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM966<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D966=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D966,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D966,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D966,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D966=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D966,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ966=\"\",\"\",IF(AQ966<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ966>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS966=\"\",\"\",AS966<1.5,\"High impact\",AS966>2.5,\"Low impact\",AND(AS966>=1.5,AS966<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS966=\"\",\"\",AS966>2.5,1,AND(AS966>=1.5,AS966<=2.5),2,AS966<1.5,3)","v":""},null,{"$f":"IF(B966=\"\",\"\",IF(OR(AE966=\"\",AT966=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE966,AU966)))","v":""}]
[{"$f":"IF('Census match'!A966=\"\",\"\",'Census match'!A966)","v":""},{"$f":"IF('Census match'!B966=\"\",\"\",'Census match'!B966)","v":""},{"$f":"IF(AND(NOT(A967=\"\"),'Census match'!E966=\"\"),\"No Census match\",'Census match'!E966)","v":""},{"$f":"'Census match'!J966","v":""},{"$f":"IF($D967=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D967,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D967=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D967,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C966=\"\",D967=\"\"),\"\",'Facility data'!C966)","v":""},{"$f":"IF(ISNUMBER($G967),IF($G967<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G967)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G967)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),('Cost models'!$F$4+'Cost models'!$E$4*$G967)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),IF($G967<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G967)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G967)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),IF($G967<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G967)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G967)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),_xlfn.IFS(AND($G967<='Cost models'!$C$7,$G967>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G967)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G967<='Cost models'!$C$7,$G967<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G967)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G967>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G967)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),IF($G967<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G967)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G967)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),_xlfn.IFS($G967<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G967)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G967>'Cost models'!$C$9,$G967<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G967)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G967>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G967)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G967),IF($G967<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G967)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G967)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B967=\"\",\"\",IF(ISNUMBER('Facility data'!D966),'Facility data'!D966,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D967)*ISNUMBER('Facility data'!$C966))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D967,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D967,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D967,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W967=\"\",\"\",W967=1,\"Low impact\",W967=2,\"Mid-range impact\",W967=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U967=\"\",\"\",U967<0.01,1,AND(U967>=0.01,U967<=0.02),2,U967>0.02,3)","v":""},null,{"$f":"IF(T967=\"\",\"\",T967/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ967)+(0.0062454442*$Y967)+(-0.0005191748*($AQ967*$Y967))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ967)+(0.0062454442*$Y967)+(-0.0005191748*($AQ967*$Y967))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ967)+(0.0062454442*$Y967)+(-0.0005191748*($AQ967*$Y967))),\"\")","v":""},{"$f":"_xlfn.IFS(Z967=\"\",\"\",Z967<1.5,\"Weak\",AND(Z967>=1.5,Z967<=2.5),\"Mid-Range\",Z967>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z967=\"\",\"\",Z967<1.5,1,AND(Z967>=1.5,Z967<=2.5),2,Z967>2.5,3)","v":""},null,{"$f":"IF(OR(W967=\"\",AB967=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB967,W967))","v":""},{"$f":"_xlfn.IFS(AD967=\"\",\"\",AD967=\"Impact Not Likely to be Substantial\",1,AD967=\"Impact Unclear\",2,AD967=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D967=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D967,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG967=\"\",\"\",IF(AG967>National_B_tables[Column3]*1.25,3,IF(AG967<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D967=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D967,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D967,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI967=\"\",\"\",IF(AI967>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI967<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D967=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D967,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D967,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK967=\"\",\"\",IF(AK967>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK967<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D967=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D967,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D967,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM967=\"\",\"\",IF(AM967>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM967<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D967=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D967,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D967,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D967,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D967=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D967,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ967=\"\",\"\",IF(AQ967<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ967>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS967=\"\",\"\",AS967<1.5,\"High impact\",AS967>2.5,\"Low impact\",AND(AS967>=1.5,AS967<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS967=\"\",\"\",AS967>2.5,1,AND(AS967>=1.5,AS967<=2.5),2,AS967<1.5,3)","v":""},null,{"$f":"IF(B967=\"\",\"\",IF(OR(AE967=\"\",AT967=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE967,AU967)))","v":""}]
[{"$f":"IF('Census match'!A967=\"\",\"\",'Census match'!A967)","v":""},{"$f":"IF('Census match'!B967=\"\",\"\",'Census match'!B967)","v":""},{"$f":"IF(AND(NOT(A968=\"\"),'Census match'!E967=\"\"),\"No Census match\",'Census match'!E967)","v":""},{"$f":"'Census match'!J967","v":""},{"$f":"IF($D968=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D968,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D968=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D968,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C967=\"\",D968=\"\"),\"\",'Facility data'!C967)","v":""},{"$f":"IF(ISNUMBER($G968),IF($G968<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G968)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G968)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),('Cost models'!$F$4+'Cost models'!$E$4*$G968)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),IF($G968<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G968)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G968)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),IF($G968<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G968)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G968)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),_xlfn.IFS(AND($G968<='Cost models'!$C$7,$G968>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G968)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G968<='Cost models'!$C$7,$G968<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G968)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G968>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G968)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),IF($G968<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G968)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G968)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),_xlfn.IFS($G968<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G968)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G968>'Cost models'!$C$9,$G968<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G968)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G968>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G968)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G968),IF($G968<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G968)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G968)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B968=\"\",\"\",IF(ISNUMBER('Facility data'!D967),'Facility data'!D967,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D968)*ISNUMBER('Facility data'!$C967))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D968,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D968,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D968,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W968=\"\",\"\",W968=1,\"Low impact\",W968=2,\"Mid-range impact\",W968=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U968=\"\",\"\",U968<0.01,1,AND(U968>=0.01,U968<=0.02),2,U968>0.02,3)","v":""},null,{"$f":"IF(T968=\"\",\"\",T968/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ968)+(0.0062454442*$Y968)+(-0.0005191748*($AQ968*$Y968))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ968)+(0.0062454442*$Y968)+(-0.0005191748*($AQ968*$Y968))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ968)+(0.0062454442*$Y968)+(-0.0005191748*($AQ968*$Y968))),\"\")","v":""},{"$f":"_xlfn.IFS(Z968=\"\",\"\",Z968<1.5,\"Weak\",AND(Z968>=1.5,Z968<=2.5),\"Mid-Range\",Z968>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z968=\"\",\"\",Z968<1.5,1,AND(Z968>=1.5,Z968<=2.5),2,Z968>2.5,3)","v":""},null,{"$f":"IF(OR(W968=\"\",AB968=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB968,W968))","v":""},{"$f":"_xlfn.IFS(AD968=\"\",\"\",AD968=\"Impact Not Likely to be Substantial\",1,AD968=\"Impact Unclear\",2,AD968=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D968=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D968,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG968=\"\",\"\",IF(AG968>National_B_tables[Column3]*1.25,3,IF(AG968<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D968=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D968,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D968,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI968=\"\",\"\",IF(AI968>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI968<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D968=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D968,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D968,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK968=\"\",\"\",IF(AK968>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK968<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D968=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D968,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D968,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM968=\"\",\"\",IF(AM968>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM968<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D968=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D968,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D968,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D968,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D968=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D968,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ968=\"\",\"\",IF(AQ968<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ968>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS968=\"\",\"\",AS968<1.5,\"High impact\",AS968>2.5,\"Low impact\",AND(AS968>=1.5,AS968<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS968=\"\",\"\",AS968>2.5,1,AND(AS968>=1.5,AS968<=2.5),2,AS968<1.5,3)","v":""},null,{"$f":"IF(B968=\"\",\"\",IF(OR(AE968=\"\",AT968=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE968,AU968)))","v":""}]
[{"$f":"IF('Census match'!A968=\"\",\"\",'Census match'!A968)","v":""},{"$f":"IF('Census match'!B968=\"\",\"\",'Census match'!B968)","v":""},{"$f":"IF(AND(NOT(A969=\"\"),'Census match'!E968=\"\"),\"No Census match\",'Census match'!E968)","v":""},{"$f":"'Census match'!J968","v":""},{"$f":"IF($D969=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D969,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D969=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D969,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C968=\"\",D969=\"\"),\"\",'Facility data'!C968)","v":""},{"$f":"IF(ISNUMBER($G969),IF($G969<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G969)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G969)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),('Cost models'!$F$4+'Cost models'!$E$4*$G969)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),IF($G969<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G969)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G969)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),IF($G969<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G969)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G969)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),_xlfn.IFS(AND($G969<='Cost models'!$C$7,$G969>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G969)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G969<='Cost models'!$C$7,$G969<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G969)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G969>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G969)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),IF($G969<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G969)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G969)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),_xlfn.IFS($G969<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G969)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G969>'Cost models'!$C$9,$G969<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G969)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G969>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G969)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G969),IF($G969<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G969)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G969)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B969=\"\",\"\",IF(ISNUMBER('Facility data'!D968),'Facility data'!D968,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D969)*ISNUMBER('Facility data'!$C968))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D969,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D969,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D969,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W969=\"\",\"\",W969=1,\"Low impact\",W969=2,\"Mid-range impact\",W969=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U969=\"\",\"\",U969<0.01,1,AND(U969>=0.01,U969<=0.02),2,U969>0.02,3)","v":""},null,{"$f":"IF(T969=\"\",\"\",T969/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ969)+(0.0062454442*$Y969)+(-0.0005191748*($AQ969*$Y969))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ969)+(0.0062454442*$Y969)+(-0.0005191748*($AQ969*$Y969))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ969)+(0.0062454442*$Y969)+(-0.0005191748*($AQ969*$Y969))),\"\")","v":""},{"$f":"_xlfn.IFS(Z969=\"\",\"\",Z969<1.5,\"Weak\",AND(Z969>=1.5,Z969<=2.5),\"Mid-Range\",Z969>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z969=\"\",\"\",Z969<1.5,1,AND(Z969>=1.5,Z969<=2.5),2,Z969>2.5,3)","v":""},null,{"$f":"IF(OR(W969=\"\",AB969=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB969,W969))","v":""},{"$f":"_xlfn.IFS(AD969=\"\",\"\",AD969=\"Impact Not Likely to be Substantial\",1,AD969=\"Impact Unclear\",2,AD969=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D969=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D969,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG969=\"\",\"\",IF(AG969>National_B_tables[Column3]*1.25,3,IF(AG969<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D969=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D969,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D969,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI969=\"\",\"\",IF(AI969>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI969<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D969=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D969,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D969,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK969=\"\",\"\",IF(AK969>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK969<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D969=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D969,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D969,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM969=\"\",\"\",IF(AM969>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM969<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D969=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D969,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D969,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D969,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D969=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D969,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ969=\"\",\"\",IF(AQ969<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ969>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS969=\"\",\"\",AS969<1.5,\"High impact\",AS969>2.5,\"Low impact\",AND(AS969>=1.5,AS969<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS969=\"\",\"\",AS969>2.5,1,AND(AS969>=1.5,AS969<=2.5),2,AS969<1.5,3)","v":""},null,{"$f":"IF(B969=\"\",\"\",IF(OR(AE969=\"\",AT969=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE969,AU969)))","v":""}]
[{"$f":"IF('Census match'!A969=\"\",\"\",'Census match'!A969)","v":""},{"$f":"IF('Census match'!B969=\"\",\"\",'Census match'!B969)","v":""},{"$f":"IF(AND(NOT(A970=\"\"),'Census match'!E969=\"\"),\"No Census match\",'Census match'!E969)","v":""},{"$f":"'Census match'!J969","v":""},{"$f":"IF($D970=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D970,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D970=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D970,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C969=\"\",D970=\"\"),\"\",'Facility data'!C969)","v":""},{"$f":"IF(ISNUMBER($G970),IF($G970<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G970)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G970)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),('Cost models'!$F$4+'Cost models'!$E$4*$G970)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),IF($G970<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G970)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G970)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),IF($G970<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G970)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G970)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),_xlfn.IFS(AND($G970<='Cost models'!$C$7,$G970>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G970)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G970<='Cost models'!$C$7,$G970<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G970)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G970>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G970)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),IF($G970<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G970)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G970)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),_xlfn.IFS($G970<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G970)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G970>'Cost models'!$C$9,$G970<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G970)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G970>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G970)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G970),IF($G970<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G970)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G970)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B970=\"\",\"\",IF(ISNUMBER('Facility data'!D969),'Facility data'!D969,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D970)*ISNUMBER('Facility data'!$C969))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D970,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D970,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D970,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W970=\"\",\"\",W970=1,\"Low impact\",W970=2,\"Mid-range impact\",W970=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U970=\"\",\"\",U970<0.01,1,AND(U970>=0.01,U970<=0.02),2,U970>0.02,3)","v":""},null,{"$f":"IF(T970=\"\",\"\",T970/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ970)+(0.0062454442*$Y970)+(-0.0005191748*($AQ970*$Y970))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ970)+(0.0062454442*$Y970)+(-0.0005191748*($AQ970*$Y970))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ970)+(0.0062454442*$Y970)+(-0.0005191748*($AQ970*$Y970))),\"\")","v":""},{"$f":"_xlfn.IFS(Z970=\"\",\"\",Z970<1.5,\"Weak\",AND(Z970>=1.5,Z970<=2.5),\"Mid-Range\",Z970>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z970=\"\",\"\",Z970<1.5,1,AND(Z970>=1.5,Z970<=2.5),2,Z970>2.5,3)","v":""},null,{"$f":"IF(OR(W970=\"\",AB970=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB970,W970))","v":""},{"$f":"_xlfn.IFS(AD970=\"\",\"\",AD970=\"Impact Not Likely to be Substantial\",1,AD970=\"Impact Unclear\",2,AD970=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D970=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D970,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG970=\"\",\"\",IF(AG970>National_B_tables[Column3]*1.25,3,IF(AG970<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D970=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D970,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D970,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI970=\"\",\"\",IF(AI970>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI970<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D970=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D970,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D970,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK970=\"\",\"\",IF(AK970>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK970<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D970=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D970,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D970,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM970=\"\",\"\",IF(AM970>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM970<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D970=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D970,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D970,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D970,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D970=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D970,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ970=\"\",\"\",IF(AQ970<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ970>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS970=\"\",\"\",AS970<1.5,\"High impact\",AS970>2.5,\"Low impact\",AND(AS970>=1.5,AS970<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS970=\"\",\"\",AS970>2.5,1,AND(AS970>=1.5,AS970<=2.5),2,AS970<1.5,3)","v":""},null,{"$f":"IF(B970=\"\",\"\",IF(OR(AE970=\"\",AT970=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE970,AU970)))","v":""}]
[{"$f":"IF('Census match'!A970=\"\",\"\",'Census match'!A970)","v":""},{"$f":"IF('Census match'!B970=\"\",\"\",'Census match'!B970)","v":""},{"$f":"IF(AND(NOT(A971=\"\"),'Census match'!E970=\"\"),\"No Census match\",'Census match'!E970)","v":""},{"$f":"'Census match'!J970","v":""},{"$f":"IF($D971=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D971,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D971=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D971,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C970=\"\",D971=\"\"),\"\",'Facility data'!C970)","v":""},{"$f":"IF(ISNUMBER($G971),IF($G971<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G971)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G971)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),('Cost models'!$F$4+'Cost models'!$E$4*$G971)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),IF($G971<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G971)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G971)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),IF($G971<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G971)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G971)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),_xlfn.IFS(AND($G971<='Cost models'!$C$7,$G971>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G971)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G971<='Cost models'!$C$7,$G971<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G971)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G971>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G971)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),IF($G971<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G971)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G971)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),_xlfn.IFS($G971<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G971)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G971>'Cost models'!$C$9,$G971<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G971)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G971>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G971)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G971),IF($G971<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G971)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G971)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B971=\"\",\"\",IF(ISNUMBER('Facility data'!D970),'Facility data'!D970,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D971)*ISNUMBER('Facility data'!$C970))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D971,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D971,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D971,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W971=\"\",\"\",W971=1,\"Low impact\",W971=2,\"Mid-range impact\",W971=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U971=\"\",\"\",U971<0.01,1,AND(U971>=0.01,U971<=0.02),2,U971>0.02,3)","v":""},null,{"$f":"IF(T971=\"\",\"\",T971/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ971)+(0.0062454442*$Y971)+(-0.0005191748*($AQ971*$Y971))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ971)+(0.0062454442*$Y971)+(-0.0005191748*($AQ971*$Y971))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ971)+(0.0062454442*$Y971)+(-0.0005191748*($AQ971*$Y971))),\"\")","v":""},{"$f":"_xlfn.IFS(Z971=\"\",\"\",Z971<1.5,\"Weak\",AND(Z971>=1.5,Z971<=2.5),\"Mid-Range\",Z971>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z971=\"\",\"\",Z971<1.5,1,AND(Z971>=1.5,Z971<=2.5),2,Z971>2.5,3)","v":""},null,{"$f":"IF(OR(W971=\"\",AB971=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB971,W971))","v":""},{"$f":"_xlfn.IFS(AD971=\"\",\"\",AD971=\"Impact Not Likely to be Substantial\",1,AD971=\"Impact Unclear\",2,AD971=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D971=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D971,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG971=\"\",\"\",IF(AG971>National_B_tables[Column3]*1.25,3,IF(AG971<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D971=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D971,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D971,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI971=\"\",\"\",IF(AI971>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI971<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D971=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D971,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D971,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK971=\"\",\"\",IF(AK971>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK971<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D971=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D971,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D971,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM971=\"\",\"\",IF(AM971>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM971<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D971=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D971,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D971,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D971,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D971=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D971,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ971=\"\",\"\",IF(AQ971<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ971>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS971=\"\",\"\",AS971<1.5,\"High impact\",AS971>2.5,\"Low impact\",AND(AS971>=1.5,AS971<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS971=\"\",\"\",AS971>2.5,1,AND(AS971>=1.5,AS971<=2.5),2,AS971<1.5,3)","v":""},null,{"$f":"IF(B971=\"\",\"\",IF(OR(AE971=\"\",AT971=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE971,AU971)))","v":""}]
[{"$f":"IF('Census match'!A971=\"\",\"\",'Census match'!A971)","v":""},{"$f":"IF('Census match'!B971=\"\",\"\",'Census match'!B971)","v":""},{"$f":"IF(AND(NOT(A972=\"\"),'Census match'!E971=\"\"),\"No Census match\",'Census match'!E971)","v":""},{"$f":"'Census match'!J971","v":""},{"$f":"IF($D972=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D972,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D972=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D972,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C971=\"\",D972=\"\"),\"\",'Facility data'!C971)","v":""},{"$f":"IF(ISNUMBER($G972),IF($G972<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G972)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G972)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),('Cost models'!$F$4+'Cost models'!$E$4*$G972)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),IF($G972<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G972)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G972)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),IF($G972<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G972)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G972)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),_xlfn.IFS(AND($G972<='Cost models'!$C$7,$G972>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G972)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G972<='Cost models'!$C$7,$G972<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G972)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G972>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G972)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),IF($G972<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G972)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G972)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),_xlfn.IFS($G972<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G972)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G972>'Cost models'!$C$9,$G972<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G972)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G972>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G972)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G972),IF($G972<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G972)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G972)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B972=\"\",\"\",IF(ISNUMBER('Facility data'!D971),'Facility data'!D971,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D972)*ISNUMBER('Facility data'!$C971))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D972,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D972,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D972,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W972=\"\",\"\",W972=1,\"Low impact\",W972=2,\"Mid-range impact\",W972=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U972=\"\",\"\",U972<0.01,1,AND(U972>=0.01,U972<=0.02),2,U972>0.02,3)","v":""},null,{"$f":"IF(T972=\"\",\"\",T972/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ972)+(0.0062454442*$Y972)+(-0.0005191748*($AQ972*$Y972))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ972)+(0.0062454442*$Y972)+(-0.0005191748*($AQ972*$Y972))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ972)+(0.0062454442*$Y972)+(-0.0005191748*($AQ972*$Y972))),\"\")","v":""},{"$f":"_xlfn.IFS(Z972=\"\",\"\",Z972<1.5,\"Weak\",AND(Z972>=1.5,Z972<=2.5),\"Mid-Range\",Z972>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z972=\"\",\"\",Z972<1.5,1,AND(Z972>=1.5,Z972<=2.5),2,Z972>2.5,3)","v":""},null,{"$f":"IF(OR(W972=\"\",AB972=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB972,W972))","v":""},{"$f":"_xlfn.IFS(AD972=\"\",\"\",AD972=\"Impact Not Likely to be Substantial\",1,AD972=\"Impact Unclear\",2,AD972=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D972=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D972,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG972=\"\",\"\",IF(AG972>National_B_tables[Column3]*1.25,3,IF(AG972<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D972=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D972,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D972,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI972=\"\",\"\",IF(AI972>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI972<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D972=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D972,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D972,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK972=\"\",\"\",IF(AK972>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK972<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D972=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D972,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D972,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM972=\"\",\"\",IF(AM972>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM972<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D972=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D972,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D972,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D972,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D972=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D972,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ972=\"\",\"\",IF(AQ972<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ972>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS972=\"\",\"\",AS972<1.5,\"High impact\",AS972>2.5,\"Low impact\",AND(AS972>=1.5,AS972<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS972=\"\",\"\",AS972>2.5,1,AND(AS972>=1.5,AS972<=2.5),2,AS972<1.5,3)","v":""},null,{"$f":"IF(B972=\"\",\"\",IF(OR(AE972=\"\",AT972=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE972,AU972)))","v":""}]
[{"$f":"IF('Census match'!A972=\"\",\"\",'Census match'!A972)","v":""},{"$f":"IF('Census match'!B972=\"\",\"\",'Census match'!B972)","v":""},{"$f":"IF(AND(NOT(A973=\"\"),'Census match'!E972=\"\"),\"No Census match\",'Census match'!E972)","v":""},{"$f":"'Census match'!J972","v":""},{"$f":"IF($D973=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D973,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D973=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D973,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C972=\"\",D973=\"\"),\"\",'Facility data'!C972)","v":""},{"$f":"IF(ISNUMBER($G973),IF($G973<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G973)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G973)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),('Cost models'!$F$4+'Cost models'!$E$4*$G973)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),IF($G973<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G973)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G973)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),IF($G973<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G973)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G973)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),_xlfn.IFS(AND($G973<='Cost models'!$C$7,$G973>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G973)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G973<='Cost models'!$C$7,$G973<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G973)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G973>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G973)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),IF($G973<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G973)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G973)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),_xlfn.IFS($G973<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G973)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G973>'Cost models'!$C$9,$G973<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G973)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G973>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G973)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G973),IF($G973<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G973)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G973)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B973=\"\",\"\",IF(ISNUMBER('Facility data'!D972),'Facility data'!D972,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D973)*ISNUMBER('Facility data'!$C972))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D973,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D973,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D973,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W973=\"\",\"\",W973=1,\"Low impact\",W973=2,\"Mid-range impact\",W973=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U973=\"\",\"\",U973<0.01,1,AND(U973>=0.01,U973<=0.02),2,U973>0.02,3)","v":""},null,{"$f":"IF(T973=\"\",\"\",T973/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ973)+(0.0062454442*$Y973)+(-0.0005191748*($AQ973*$Y973))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ973)+(0.0062454442*$Y973)+(-0.0005191748*($AQ973*$Y973))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ973)+(0.0062454442*$Y973)+(-0.0005191748*($AQ973*$Y973))),\"\")","v":""},{"$f":"_xlfn.IFS(Z973=\"\",\"\",Z973<1.5,\"Weak\",AND(Z973>=1.5,Z973<=2.5),\"Mid-Range\",Z973>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z973=\"\",\"\",Z973<1.5,1,AND(Z973>=1.5,Z973<=2.5),2,Z973>2.5,3)","v":""},null,{"$f":"IF(OR(W973=\"\",AB973=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB973,W973))","v":""},{"$f":"_xlfn.IFS(AD973=\"\",\"\",AD973=\"Impact Not Likely to be Substantial\",1,AD973=\"Impact Unclear\",2,AD973=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D973=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D973,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG973=\"\",\"\",IF(AG973>National_B_tables[Column3]*1.25,3,IF(AG973<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D973=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D973,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D973,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI973=\"\",\"\",IF(AI973>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI973<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D973=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D973,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D973,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK973=\"\",\"\",IF(AK973>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK973<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D973=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D973,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D973,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM973=\"\",\"\",IF(AM973>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM973<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D973=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D973,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D973,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D973,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D973=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D973,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ973=\"\",\"\",IF(AQ973<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ973>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS973=\"\",\"\",AS973<1.5,\"High impact\",AS973>2.5,\"Low impact\",AND(AS973>=1.5,AS973<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS973=\"\",\"\",AS973>2.5,1,AND(AS973>=1.5,AS973<=2.5),2,AS973<1.5,3)","v":""},null,{"$f":"IF(B973=\"\",\"\",IF(OR(AE973=\"\",AT973=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE973,AU973)))","v":""}]
[{"$f":"IF('Census match'!A973=\"\",\"\",'Census match'!A973)","v":""},{"$f":"IF('Census match'!B973=\"\",\"\",'Census match'!B973)","v":""},{"$f":"IF(AND(NOT(A974=\"\"),'Census match'!E973=\"\"),\"No Census match\",'Census match'!E973)","v":""},{"$f":"'Census match'!J973","v":""},{"$f":"IF($D974=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D974,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D974=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D974,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C973=\"\",D974=\"\"),\"\",'Facility data'!C973)","v":""},{"$f":"IF(ISNUMBER($G974),IF($G974<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G974)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G974)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),('Cost models'!$F$4+'Cost models'!$E$4*$G974)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),IF($G974<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G974)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G974)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),IF($G974<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G974)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G974)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),_xlfn.IFS(AND($G974<='Cost models'!$C$7,$G974>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G974)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G974<='Cost models'!$C$7,$G974<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G974)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G974>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G974)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),IF($G974<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G974)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G974)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),_xlfn.IFS($G974<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G974)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G974>'Cost models'!$C$9,$G974<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G974)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G974>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G974)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G974),IF($G974<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G974)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G974)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B974=\"\",\"\",IF(ISNUMBER('Facility data'!D973),'Facility data'!D973,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D974)*ISNUMBER('Facility data'!$C973))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D974,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D974,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D974,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W974=\"\",\"\",W974=1,\"Low impact\",W974=2,\"Mid-range impact\",W974=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U974=\"\",\"\",U974<0.01,1,AND(U974>=0.01,U974<=0.02),2,U974>0.02,3)","v":""},null,{"$f":"IF(T974=\"\",\"\",T974/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ974)+(0.0062454442*$Y974)+(-0.0005191748*($AQ974*$Y974))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ974)+(0.0062454442*$Y974)+(-0.0005191748*($AQ974*$Y974))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ974)+(0.0062454442*$Y974)+(-0.0005191748*($AQ974*$Y974))),\"\")","v":""},{"$f":"_xlfn.IFS(Z974=\"\",\"\",Z974<1.5,\"Weak\",AND(Z974>=1.5,Z974<=2.5),\"Mid-Range\",Z974>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z974=\"\",\"\",Z974<1.5,1,AND(Z974>=1.5,Z974<=2.5),2,Z974>2.5,3)","v":""},null,{"$f":"IF(OR(W974=\"\",AB974=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB974,W974))","v":""},{"$f":"_xlfn.IFS(AD974=\"\",\"\",AD974=\"Impact Not Likely to be Substantial\",1,AD974=\"Impact Unclear\",2,AD974=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D974=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D974,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG974=\"\",\"\",IF(AG974>National_B_tables[Column3]*1.25,3,IF(AG974<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D974=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D974,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D974,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI974=\"\",\"\",IF(AI974>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI974<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D974=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D974,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D974,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK974=\"\",\"\",IF(AK974>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK974<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D974=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D974,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D974,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM974=\"\",\"\",IF(AM974>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM974<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D974=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D974,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D974,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D974,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D974=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D974,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ974=\"\",\"\",IF(AQ974<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ974>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS974=\"\",\"\",AS974<1.5,\"High impact\",AS974>2.5,\"Low impact\",AND(AS974>=1.5,AS974<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS974=\"\",\"\",AS974>2.5,1,AND(AS974>=1.5,AS974<=2.5),2,AS974<1.5,3)","v":""},null,{"$f":"IF(B974=\"\",\"\",IF(OR(AE974=\"\",AT974=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE974,AU974)))","v":""}]
[{"$f":"IF('Census match'!A974=\"\",\"\",'Census match'!A974)","v":""},{"$f":"IF('Census match'!B974=\"\",\"\",'Census match'!B974)","v":""},{"$f":"IF(AND(NOT(A975=\"\"),'Census match'!E974=\"\"),\"No Census match\",'Census match'!E974)","v":""},{"$f":"'Census match'!J974","v":""},{"$f":"IF($D975=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D975,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D975=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D975,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C974=\"\",D975=\"\"),\"\",'Facility data'!C974)","v":""},{"$f":"IF(ISNUMBER($G975),IF($G975<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G975)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G975)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),('Cost models'!$F$4+'Cost models'!$E$4*$G975)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),IF($G975<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G975)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G975)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),IF($G975<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G975)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G975)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),_xlfn.IFS(AND($G975<='Cost models'!$C$7,$G975>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G975)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G975<='Cost models'!$C$7,$G975<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G975)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G975>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G975)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),IF($G975<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G975)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G975)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),_xlfn.IFS($G975<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G975)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G975>'Cost models'!$C$9,$G975<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G975)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G975>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G975)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G975),IF($G975<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G975)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G975)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B975=\"\",\"\",IF(ISNUMBER('Facility data'!D974),'Facility data'!D974,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D975)*ISNUMBER('Facility data'!$C974))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D975,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D975,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D975,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W975=\"\",\"\",W975=1,\"Low impact\",W975=2,\"Mid-range impact\",W975=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U975=\"\",\"\",U975<0.01,1,AND(U975>=0.01,U975<=0.02),2,U975>0.02,3)","v":""},null,{"$f":"IF(T975=\"\",\"\",T975/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ975)+(0.0062454442*$Y975)+(-0.0005191748*($AQ975*$Y975))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ975)+(0.0062454442*$Y975)+(-0.0005191748*($AQ975*$Y975))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ975)+(0.0062454442*$Y975)+(-0.0005191748*($AQ975*$Y975))),\"\")","v":""},{"$f":"_xlfn.IFS(Z975=\"\",\"\",Z975<1.5,\"Weak\",AND(Z975>=1.5,Z975<=2.5),\"Mid-Range\",Z975>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z975=\"\",\"\",Z975<1.5,1,AND(Z975>=1.5,Z975<=2.5),2,Z975>2.5,3)","v":""},null,{"$f":"IF(OR(W975=\"\",AB975=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB975,W975))","v":""},{"$f":"_xlfn.IFS(AD975=\"\",\"\",AD975=\"Impact Not Likely to be Substantial\",1,AD975=\"Impact Unclear\",2,AD975=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D975=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D975,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG975=\"\",\"\",IF(AG975>National_B_tables[Column3]*1.25,3,IF(AG975<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D975=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D975,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D975,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI975=\"\",\"\",IF(AI975>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI975<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D975=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D975,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D975,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK975=\"\",\"\",IF(AK975>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK975<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D975=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D975,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D975,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM975=\"\",\"\",IF(AM975>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM975<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D975=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D975,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D975,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D975,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D975=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D975,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ975=\"\",\"\",IF(AQ975<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ975>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS975=\"\",\"\",AS975<1.5,\"High impact\",AS975>2.5,\"Low impact\",AND(AS975>=1.5,AS975<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS975=\"\",\"\",AS975>2.5,1,AND(AS975>=1.5,AS975<=2.5),2,AS975<1.5,3)","v":""},null,{"$f":"IF(B975=\"\",\"\",IF(OR(AE975=\"\",AT975=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE975,AU975)))","v":""}]
[{"$f":"IF('Census match'!A975=\"\",\"\",'Census match'!A975)","v":""},{"$f":"IF('Census match'!B975=\"\",\"\",'Census match'!B975)","v":""},{"$f":"IF(AND(NOT(A976=\"\"),'Census match'!E975=\"\"),\"No Census match\",'Census match'!E975)","v":""},{"$f":"'Census match'!J975","v":""},{"$f":"IF($D976=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D976,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D976=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D976,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C975=\"\",D976=\"\"),\"\",'Facility data'!C975)","v":""},{"$f":"IF(ISNUMBER($G976),IF($G976<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G976)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G976)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),('Cost models'!$F$4+'Cost models'!$E$4*$G976)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),IF($G976<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G976)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G976)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),IF($G976<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G976)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G976)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),_xlfn.IFS(AND($G976<='Cost models'!$C$7,$G976>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G976)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G976<='Cost models'!$C$7,$G976<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G976)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G976>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G976)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),IF($G976<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G976)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G976)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),_xlfn.IFS($G976<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G976)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G976>'Cost models'!$C$9,$G976<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G976)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G976>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G976)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G976),IF($G976<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G976)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G976)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B976=\"\",\"\",IF(ISNUMBER('Facility data'!D975),'Facility data'!D975,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D976)*ISNUMBER('Facility data'!$C975))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D976,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D976,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D976,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W976=\"\",\"\",W976=1,\"Low impact\",W976=2,\"Mid-range impact\",W976=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U976=\"\",\"\",U976<0.01,1,AND(U976>=0.01,U976<=0.02),2,U976>0.02,3)","v":""},null,{"$f":"IF(T976=\"\",\"\",T976/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ976)+(0.0062454442*$Y976)+(-0.0005191748*($AQ976*$Y976))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ976)+(0.0062454442*$Y976)+(-0.0005191748*($AQ976*$Y976))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ976)+(0.0062454442*$Y976)+(-0.0005191748*($AQ976*$Y976))),\"\")","v":""},{"$f":"_xlfn.IFS(Z976=\"\",\"\",Z976<1.5,\"Weak\",AND(Z976>=1.5,Z976<=2.5),\"Mid-Range\",Z976>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z976=\"\",\"\",Z976<1.5,1,AND(Z976>=1.5,Z976<=2.5),2,Z976>2.5,3)","v":""},null,{"$f":"IF(OR(W976=\"\",AB976=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB976,W976))","v":""},{"$f":"_xlfn.IFS(AD976=\"\",\"\",AD976=\"Impact Not Likely to be Substantial\",1,AD976=\"Impact Unclear\",2,AD976=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D976=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D976,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG976=\"\",\"\",IF(AG976>National_B_tables[Column3]*1.25,3,IF(AG976<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D976=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D976,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D976,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI976=\"\",\"\",IF(AI976>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI976<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D976=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D976,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D976,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK976=\"\",\"\",IF(AK976>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK976<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D976=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D976,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D976,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM976=\"\",\"\",IF(AM976>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM976<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D976=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D976,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D976,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D976,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D976=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D976,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ976=\"\",\"\",IF(AQ976<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ976>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS976=\"\",\"\",AS976<1.5,\"High impact\",AS976>2.5,\"Low impact\",AND(AS976>=1.5,AS976<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS976=\"\",\"\",AS976>2.5,1,AND(AS976>=1.5,AS976<=2.5),2,AS976<1.5,3)","v":""},null,{"$f":"IF(B976=\"\",\"\",IF(OR(AE976=\"\",AT976=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE976,AU976)))","v":""}]
[{"$f":"IF('Census match'!A976=\"\",\"\",'Census match'!A976)","v":""},{"$f":"IF('Census match'!B976=\"\",\"\",'Census match'!B976)","v":""},{"$f":"IF(AND(NOT(A977=\"\"),'Census match'!E976=\"\"),\"No Census match\",'Census match'!E976)","v":""},{"$f":"'Census match'!J976","v":""},{"$f":"IF($D977=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D977,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D977=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D977,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C976=\"\",D977=\"\"),\"\",'Facility data'!C976)","v":""},{"$f":"IF(ISNUMBER($G977),IF($G977<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G977)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G977)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),('Cost models'!$F$4+'Cost models'!$E$4*$G977)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),IF($G977<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G977)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G977)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),IF($G977<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G977)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G977)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),_xlfn.IFS(AND($G977<='Cost models'!$C$7,$G977>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G977)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G977<='Cost models'!$C$7,$G977<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G977)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G977>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G977)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),IF($G977<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G977)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G977)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),_xlfn.IFS($G977<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G977)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G977>'Cost models'!$C$9,$G977<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G977)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G977>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G977)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G977),IF($G977<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G977)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G977)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B977=\"\",\"\",IF(ISNUMBER('Facility data'!D976),'Facility data'!D976,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D977)*ISNUMBER('Facility data'!$C976))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D977,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D977,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D977,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W977=\"\",\"\",W977=1,\"Low impact\",W977=2,\"Mid-range impact\",W977=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U977=\"\",\"\",U977<0.01,1,AND(U977>=0.01,U977<=0.02),2,U977>0.02,3)","v":""},null,{"$f":"IF(T977=\"\",\"\",T977/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ977)+(0.0062454442*$Y977)+(-0.0005191748*($AQ977*$Y977))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ977)+(0.0062454442*$Y977)+(-0.0005191748*($AQ977*$Y977))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ977)+(0.0062454442*$Y977)+(-0.0005191748*($AQ977*$Y977))),\"\")","v":""},{"$f":"_xlfn.IFS(Z977=\"\",\"\",Z977<1.5,\"Weak\",AND(Z977>=1.5,Z977<=2.5),\"Mid-Range\",Z977>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z977=\"\",\"\",Z977<1.5,1,AND(Z977>=1.5,Z977<=2.5),2,Z977>2.5,3)","v":""},null,{"$f":"IF(OR(W977=\"\",AB977=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB977,W977))","v":""},{"$f":"_xlfn.IFS(AD977=\"\",\"\",AD977=\"Impact Not Likely to be Substantial\",1,AD977=\"Impact Unclear\",2,AD977=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D977=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D977,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG977=\"\",\"\",IF(AG977>National_B_tables[Column3]*1.25,3,IF(AG977<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D977=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D977,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D977,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI977=\"\",\"\",IF(AI977>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI977<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D977=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D977,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D977,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK977=\"\",\"\",IF(AK977>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK977<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D977=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D977,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D977,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM977=\"\",\"\",IF(AM977>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM977<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D977=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D977,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D977,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D977,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D977=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D977,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ977=\"\",\"\",IF(AQ977<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ977>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS977=\"\",\"\",AS977<1.5,\"High impact\",AS977>2.5,\"Low impact\",AND(AS977>=1.5,AS977<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS977=\"\",\"\",AS977>2.5,1,AND(AS977>=1.5,AS977<=2.5),2,AS977<1.5,3)","v":""},null,{"$f":"IF(B977=\"\",\"\",IF(OR(AE977=\"\",AT977=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE977,AU977)))","v":""}]
[{"$f":"IF('Census match'!A977=\"\",\"\",'Census match'!A977)","v":""},{"$f":"IF('Census match'!B977=\"\",\"\",'Census match'!B977)","v":""},{"$f":"IF(AND(NOT(A978=\"\"),'Census match'!E977=\"\"),\"No Census match\",'Census match'!E977)","v":""},{"$f":"'Census match'!J977","v":""},{"$f":"IF($D978=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D978,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D978=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D978,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C977=\"\",D978=\"\"),\"\",'Facility data'!C977)","v":""},{"$f":"IF(ISNUMBER($G978),IF($G978<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G978)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G978)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),('Cost models'!$F$4+'Cost models'!$E$4*$G978)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),IF($G978<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G978)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G978)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),IF($G978<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G978)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G978)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),_xlfn.IFS(AND($G978<='Cost models'!$C$7,$G978>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G978)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G978<='Cost models'!$C$7,$G978<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G978)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G978>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G978)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),IF($G978<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G978)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G978)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),_xlfn.IFS($G978<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G978)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G978>'Cost models'!$C$9,$G978<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G978)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G978>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G978)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G978),IF($G978<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G978)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G978)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B978=\"\",\"\",IF(ISNUMBER('Facility data'!D977),'Facility data'!D977,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D978)*ISNUMBER('Facility data'!$C977))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D978,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D978,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D978,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W978=\"\",\"\",W978=1,\"Low impact\",W978=2,\"Mid-range impact\",W978=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U978=\"\",\"\",U978<0.01,1,AND(U978>=0.01,U978<=0.02),2,U978>0.02,3)","v":""},null,{"$f":"IF(T978=\"\",\"\",T978/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ978)+(0.0062454442*$Y978)+(-0.0005191748*($AQ978*$Y978))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ978)+(0.0062454442*$Y978)+(-0.0005191748*($AQ978*$Y978))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ978)+(0.0062454442*$Y978)+(-0.0005191748*($AQ978*$Y978))),\"\")","v":""},{"$f":"_xlfn.IFS(Z978=\"\",\"\",Z978<1.5,\"Weak\",AND(Z978>=1.5,Z978<=2.5),\"Mid-Range\",Z978>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z978=\"\",\"\",Z978<1.5,1,AND(Z978>=1.5,Z978<=2.5),2,Z978>2.5,3)","v":""},null,{"$f":"IF(OR(W978=\"\",AB978=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB978,W978))","v":""},{"$f":"_xlfn.IFS(AD978=\"\",\"\",AD978=\"Impact Not Likely to be Substantial\",1,AD978=\"Impact Unclear\",2,AD978=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D978=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D978,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG978=\"\",\"\",IF(AG978>National_B_tables[Column3]*1.25,3,IF(AG978<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D978=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D978,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D978,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI978=\"\",\"\",IF(AI978>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI978<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D978=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D978,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D978,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK978=\"\",\"\",IF(AK978>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK978<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D978=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D978,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D978,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM978=\"\",\"\",IF(AM978>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM978<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D978=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D978,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D978,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D978,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D978=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D978,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ978=\"\",\"\",IF(AQ978<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ978>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS978=\"\",\"\",AS978<1.5,\"High impact\",AS978>2.5,\"Low impact\",AND(AS978>=1.5,AS978<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS978=\"\",\"\",AS978>2.5,1,AND(AS978>=1.5,AS978<=2.5),2,AS978<1.5,3)","v":""},null,{"$f":"IF(B978=\"\",\"\",IF(OR(AE978=\"\",AT978=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE978,AU978)))","v":""}]
[{"$f":"IF('Census match'!A978=\"\",\"\",'Census match'!A978)","v":""},{"$f":"IF('Census match'!B978=\"\",\"\",'Census match'!B978)","v":""},{"$f":"IF(AND(NOT(A979=\"\"),'Census match'!E978=\"\"),\"No Census match\",'Census match'!E978)","v":""},{"$f":"'Census match'!J978","v":""},{"$f":"IF($D979=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D979,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D979=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D979,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C978=\"\",D979=\"\"),\"\",'Facility data'!C978)","v":""},{"$f":"IF(ISNUMBER($G979),IF($G979<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G979)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G979)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),('Cost models'!$F$4+'Cost models'!$E$4*$G979)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),IF($G979<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G979)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G979)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),IF($G979<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G979)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G979)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),_xlfn.IFS(AND($G979<='Cost models'!$C$7,$G979>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G979)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G979<='Cost models'!$C$7,$G979<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G979)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G979>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G979)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),IF($G979<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G979)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G979)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),_xlfn.IFS($G979<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G979)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G979>'Cost models'!$C$9,$G979<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G979)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G979>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G979)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G979),IF($G979<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G979)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G979)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B979=\"\",\"\",IF(ISNUMBER('Facility data'!D978),'Facility data'!D978,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D979)*ISNUMBER('Facility data'!$C978))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D979,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D979,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D979,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W979=\"\",\"\",W979=1,\"Low impact\",W979=2,\"Mid-range impact\",W979=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U979=\"\",\"\",U979<0.01,1,AND(U979>=0.01,U979<=0.02),2,U979>0.02,3)","v":""},null,{"$f":"IF(T979=\"\",\"\",T979/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ979)+(0.0062454442*$Y979)+(-0.0005191748*($AQ979*$Y979))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ979)+(0.0062454442*$Y979)+(-0.0005191748*($AQ979*$Y979))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ979)+(0.0062454442*$Y979)+(-0.0005191748*($AQ979*$Y979))),\"\")","v":""},{"$f":"_xlfn.IFS(Z979=\"\",\"\",Z979<1.5,\"Weak\",AND(Z979>=1.5,Z979<=2.5),\"Mid-Range\",Z979>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z979=\"\",\"\",Z979<1.5,1,AND(Z979>=1.5,Z979<=2.5),2,Z979>2.5,3)","v":""},null,{"$f":"IF(OR(W979=\"\",AB979=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB979,W979))","v":""},{"$f":"_xlfn.IFS(AD979=\"\",\"\",AD979=\"Impact Not Likely to be Substantial\",1,AD979=\"Impact Unclear\",2,AD979=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D979=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D979,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG979=\"\",\"\",IF(AG979>National_B_tables[Column3]*1.25,3,IF(AG979<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D979=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D979,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D979,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI979=\"\",\"\",IF(AI979>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI979<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D979=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D979,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D979,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK979=\"\",\"\",IF(AK979>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK979<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D979=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D979,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D979,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM979=\"\",\"\",IF(AM979>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM979<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D979=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D979,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D979,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D979,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D979=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D979,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ979=\"\",\"\",IF(AQ979<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ979>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS979=\"\",\"\",AS979<1.5,\"High impact\",AS979>2.5,\"Low impact\",AND(AS979>=1.5,AS979<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS979=\"\",\"\",AS979>2.5,1,AND(AS979>=1.5,AS979<=2.5),2,AS979<1.5,3)","v":""},null,{"$f":"IF(B979=\"\",\"\",IF(OR(AE979=\"\",AT979=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE979,AU979)))","v":""}]
[{"$f":"IF('Census match'!A979=\"\",\"\",'Census match'!A979)","v":""},{"$f":"IF('Census match'!B979=\"\",\"\",'Census match'!B979)","v":""},{"$f":"IF(AND(NOT(A980=\"\"),'Census match'!E979=\"\"),\"No Census match\",'Census match'!E979)","v":""},{"$f":"'Census match'!J979","v":""},{"$f":"IF($D980=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D980,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D980=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D980,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C979=\"\",D980=\"\"),\"\",'Facility data'!C979)","v":""},{"$f":"IF(ISNUMBER($G980),IF($G980<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G980)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G980)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),('Cost models'!$F$4+'Cost models'!$E$4*$G980)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),IF($G980<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G980)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G980)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),IF($G980<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G980)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G980)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),_xlfn.IFS(AND($G980<='Cost models'!$C$7,$G980>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G980)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G980<='Cost models'!$C$7,$G980<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G980)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G980>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G980)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),IF($G980<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G980)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G980)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),_xlfn.IFS($G980<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G980)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G980>'Cost models'!$C$9,$G980<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G980)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G980>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G980)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G980),IF($G980<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G980)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G980)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B980=\"\",\"\",IF(ISNUMBER('Facility data'!D979),'Facility data'!D979,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D980)*ISNUMBER('Facility data'!$C979))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D980,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D980,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D980,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W980=\"\",\"\",W980=1,\"Low impact\",W980=2,\"Mid-range impact\",W980=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U980=\"\",\"\",U980<0.01,1,AND(U980>=0.01,U980<=0.02),2,U980>0.02,3)","v":""},null,{"$f":"IF(T980=\"\",\"\",T980/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ980)+(0.0062454442*$Y980)+(-0.0005191748*($AQ980*$Y980))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ980)+(0.0062454442*$Y980)+(-0.0005191748*($AQ980*$Y980))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ980)+(0.0062454442*$Y980)+(-0.0005191748*($AQ980*$Y980))),\"\")","v":""},{"$f":"_xlfn.IFS(Z980=\"\",\"\",Z980<1.5,\"Weak\",AND(Z980>=1.5,Z980<=2.5),\"Mid-Range\",Z980>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z980=\"\",\"\",Z980<1.5,1,AND(Z980>=1.5,Z980<=2.5),2,Z980>2.5,3)","v":""},null,{"$f":"IF(OR(W980=\"\",AB980=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB980,W980))","v":""},{"$f":"_xlfn.IFS(AD980=\"\",\"\",AD980=\"Impact Not Likely to be Substantial\",1,AD980=\"Impact Unclear\",2,AD980=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D980=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D980,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG980=\"\",\"\",IF(AG980>National_B_tables[Column3]*1.25,3,IF(AG980<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D980=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D980,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D980,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI980=\"\",\"\",IF(AI980>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI980<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D980=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D980,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D980,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK980=\"\",\"\",IF(AK980>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK980<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D980=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D980,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D980,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM980=\"\",\"\",IF(AM980>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM980<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D980=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D980,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D980,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D980,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D980=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D980,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ980=\"\",\"\",IF(AQ980<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ980>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS980=\"\",\"\",AS980<1.5,\"High impact\",AS980>2.5,\"Low impact\",AND(AS980>=1.5,AS980<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS980=\"\",\"\",AS980>2.5,1,AND(AS980>=1.5,AS980<=2.5),2,AS980<1.5,3)","v":""},null,{"$f":"IF(B980=\"\",\"\",IF(OR(AE980=\"\",AT980=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE980,AU980)))","v":""}]
[{"$f":"IF('Census match'!A980=\"\",\"\",'Census match'!A980)","v":""},{"$f":"IF('Census match'!B980=\"\",\"\",'Census match'!B980)","v":""},{"$f":"IF(AND(NOT(A981=\"\"),'Census match'!E980=\"\"),\"No Census match\",'Census match'!E980)","v":""},{"$f":"'Census match'!J980","v":""},{"$f":"IF($D981=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D981,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D981=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D981,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C980=\"\",D981=\"\"),\"\",'Facility data'!C980)","v":""},{"$f":"IF(ISNUMBER($G981),IF($G981<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G981)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G981)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),('Cost models'!$F$4+'Cost models'!$E$4*$G981)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),IF($G981<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G981)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G981)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),IF($G981<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G981)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G981)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),_xlfn.IFS(AND($G981<='Cost models'!$C$7,$G981>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G981)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G981<='Cost models'!$C$7,$G981<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G981)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G981>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G981)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),IF($G981<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G981)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G981)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),_xlfn.IFS($G981<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G981)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G981>'Cost models'!$C$9,$G981<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G981)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G981>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G981)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G981),IF($G981<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G981)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G981)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B981=\"\",\"\",IF(ISNUMBER('Facility data'!D980),'Facility data'!D980,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D981)*ISNUMBER('Facility data'!$C980))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D981,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D981,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D981,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W981=\"\",\"\",W981=1,\"Low impact\",W981=2,\"Mid-range impact\",W981=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U981=\"\",\"\",U981<0.01,1,AND(U981>=0.01,U981<=0.02),2,U981>0.02,3)","v":""},null,{"$f":"IF(T981=\"\",\"\",T981/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ981)+(0.0062454442*$Y981)+(-0.0005191748*($AQ981*$Y981))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ981)+(0.0062454442*$Y981)+(-0.0005191748*($AQ981*$Y981))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ981)+(0.0062454442*$Y981)+(-0.0005191748*($AQ981*$Y981))),\"\")","v":""},{"$f":"_xlfn.IFS(Z981=\"\",\"\",Z981<1.5,\"Weak\",AND(Z981>=1.5,Z981<=2.5),\"Mid-Range\",Z981>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z981=\"\",\"\",Z981<1.5,1,AND(Z981>=1.5,Z981<=2.5),2,Z981>2.5,3)","v":""},null,{"$f":"IF(OR(W981=\"\",AB981=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB981,W981))","v":""},{"$f":"_xlfn.IFS(AD981=\"\",\"\",AD981=\"Impact Not Likely to be Substantial\",1,AD981=\"Impact Unclear\",2,AD981=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D981=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D981,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG981=\"\",\"\",IF(AG981>National_B_tables[Column3]*1.25,3,IF(AG981<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D981=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D981,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D981,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI981=\"\",\"\",IF(AI981>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI981<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D981=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D981,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D981,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK981=\"\",\"\",IF(AK981>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK981<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D981=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D981,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D981,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM981=\"\",\"\",IF(AM981>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM981<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D981=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D981,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D981,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D981,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D981=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D981,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ981=\"\",\"\",IF(AQ981<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ981>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS981=\"\",\"\",AS981<1.5,\"High impact\",AS981>2.5,\"Low impact\",AND(AS981>=1.5,AS981<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS981=\"\",\"\",AS981>2.5,1,AND(AS981>=1.5,AS981<=2.5),2,AS981<1.5,3)","v":""},null,{"$f":"IF(B981=\"\",\"\",IF(OR(AE981=\"\",AT981=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE981,AU981)))","v":""}]
[{"$f":"IF('Census match'!A981=\"\",\"\",'Census match'!A981)","v":""},{"$f":"IF('Census match'!B981=\"\",\"\",'Census match'!B981)","v":""},{"$f":"IF(AND(NOT(A982=\"\"),'Census match'!E981=\"\"),\"No Census match\",'Census match'!E981)","v":""},{"$f":"'Census match'!J981","v":""},{"$f":"IF($D982=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D982,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D982=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D982,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C981=\"\",D982=\"\"),\"\",'Facility data'!C981)","v":""},{"$f":"IF(ISNUMBER($G982),IF($G982<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G982)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G982)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),('Cost models'!$F$4+'Cost models'!$E$4*$G982)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),IF($G982<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G982)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G982)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),IF($G982<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G982)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G982)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),_xlfn.IFS(AND($G982<='Cost models'!$C$7,$G982>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G982)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G982<='Cost models'!$C$7,$G982<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G982)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G982>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G982)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),IF($G982<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G982)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G982)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),_xlfn.IFS($G982<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G982)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G982>'Cost models'!$C$9,$G982<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G982)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G982>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G982)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G982),IF($G982<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G982)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G982)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B982=\"\",\"\",IF(ISNUMBER('Facility data'!D981),'Facility data'!D981,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D982)*ISNUMBER('Facility data'!$C981))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D982,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D982,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D982,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W982=\"\",\"\",W982=1,\"Low impact\",W982=2,\"Mid-range impact\",W982=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U982=\"\",\"\",U982<0.01,1,AND(U982>=0.01,U982<=0.02),2,U982>0.02,3)","v":""},null,{"$f":"IF(T982=\"\",\"\",T982/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ982)+(0.0062454442*$Y982)+(-0.0005191748*($AQ982*$Y982))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ982)+(0.0062454442*$Y982)+(-0.0005191748*($AQ982*$Y982))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ982)+(0.0062454442*$Y982)+(-0.0005191748*($AQ982*$Y982))),\"\")","v":""},{"$f":"_xlfn.IFS(Z982=\"\",\"\",Z982<1.5,\"Weak\",AND(Z982>=1.5,Z982<=2.5),\"Mid-Range\",Z982>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z982=\"\",\"\",Z982<1.5,1,AND(Z982>=1.5,Z982<=2.5),2,Z982>2.5,3)","v":""},null,{"$f":"IF(OR(W982=\"\",AB982=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB982,W982))","v":""},{"$f":"_xlfn.IFS(AD982=\"\",\"\",AD982=\"Impact Not Likely to be Substantial\",1,AD982=\"Impact Unclear\",2,AD982=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D982=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D982,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG982=\"\",\"\",IF(AG982>National_B_tables[Column3]*1.25,3,IF(AG982<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D982=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D982,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D982,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI982=\"\",\"\",IF(AI982>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI982<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D982=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D982,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D982,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK982=\"\",\"\",IF(AK982>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK982<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D982=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D982,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D982,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM982=\"\",\"\",IF(AM982>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM982<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D982=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D982,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D982,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D982,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D982=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D982,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ982=\"\",\"\",IF(AQ982<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ982>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS982=\"\",\"\",AS982<1.5,\"High impact\",AS982>2.5,\"Low impact\",AND(AS982>=1.5,AS982<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS982=\"\",\"\",AS982>2.5,1,AND(AS982>=1.5,AS982<=2.5),2,AS982<1.5,3)","v":""},null,{"$f":"IF(B982=\"\",\"\",IF(OR(AE982=\"\",AT982=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE982,AU982)))","v":""}]
[{"$f":"IF('Census match'!A982=\"\",\"\",'Census match'!A982)","v":""},{"$f":"IF('Census match'!B982=\"\",\"\",'Census match'!B982)","v":""},{"$f":"IF(AND(NOT(A983=\"\"),'Census match'!E982=\"\"),\"No Census match\",'Census match'!E982)","v":""},{"$f":"'Census match'!J982","v":""},{"$f":"IF($D983=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D983,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D983=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D983,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C982=\"\",D983=\"\"),\"\",'Facility data'!C982)","v":""},{"$f":"IF(ISNUMBER($G983),IF($G983<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G983)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G983)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),('Cost models'!$F$4+'Cost models'!$E$4*$G983)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),IF($G983<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G983)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G983)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),IF($G983<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G983)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G983)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),_xlfn.IFS(AND($G983<='Cost models'!$C$7,$G983>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G983)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G983<='Cost models'!$C$7,$G983<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G983)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G983>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G983)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),IF($G983<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G983)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G983)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),_xlfn.IFS($G983<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G983)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G983>'Cost models'!$C$9,$G983<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G983)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G983>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G983)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G983),IF($G983<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G983)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G983)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B983=\"\",\"\",IF(ISNUMBER('Facility data'!D982),'Facility data'!D982,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D983)*ISNUMBER('Facility data'!$C982))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D983,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D983,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D983,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W983=\"\",\"\",W983=1,\"Low impact\",W983=2,\"Mid-range impact\",W983=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U983=\"\",\"\",U983<0.01,1,AND(U983>=0.01,U983<=0.02),2,U983>0.02,3)","v":""},null,{"$f":"IF(T983=\"\",\"\",T983/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ983)+(0.0062454442*$Y983)+(-0.0005191748*($AQ983*$Y983))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ983)+(0.0062454442*$Y983)+(-0.0005191748*($AQ983*$Y983))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ983)+(0.0062454442*$Y983)+(-0.0005191748*($AQ983*$Y983))),\"\")","v":""},{"$f":"_xlfn.IFS(Z983=\"\",\"\",Z983<1.5,\"Weak\",AND(Z983>=1.5,Z983<=2.5),\"Mid-Range\",Z983>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z983=\"\",\"\",Z983<1.5,1,AND(Z983>=1.5,Z983<=2.5),2,Z983>2.5,3)","v":""},null,{"$f":"IF(OR(W983=\"\",AB983=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB983,W983))","v":""},{"$f":"_xlfn.IFS(AD983=\"\",\"\",AD983=\"Impact Not Likely to be Substantial\",1,AD983=\"Impact Unclear\",2,AD983=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D983=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D983,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG983=\"\",\"\",IF(AG983>National_B_tables[Column3]*1.25,3,IF(AG983<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D983=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D983,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D983,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI983=\"\",\"\",IF(AI983>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI983<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D983=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D983,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D983,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK983=\"\",\"\",IF(AK983>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK983<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D983=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D983,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D983,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM983=\"\",\"\",IF(AM983>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM983<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D983=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D983,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D983,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D983,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D983=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D983,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ983=\"\",\"\",IF(AQ983<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ983>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS983=\"\",\"\",AS983<1.5,\"High impact\",AS983>2.5,\"Low impact\",AND(AS983>=1.5,AS983<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS983=\"\",\"\",AS983>2.5,1,AND(AS983>=1.5,AS983<=2.5),2,AS983<1.5,3)","v":""},null,{"$f":"IF(B983=\"\",\"\",IF(OR(AE983=\"\",AT983=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE983,AU983)))","v":""}]
[{"$f":"IF('Census match'!A983=\"\",\"\",'Census match'!A983)","v":""},{"$f":"IF('Census match'!B983=\"\",\"\",'Census match'!B983)","v":""},{"$f":"IF(AND(NOT(A984=\"\"),'Census match'!E983=\"\"),\"No Census match\",'Census match'!E983)","v":""},{"$f":"'Census match'!J983","v":""},{"$f":"IF($D984=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D984,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D984=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D984,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C983=\"\",D984=\"\"),\"\",'Facility data'!C983)","v":""},{"$f":"IF(ISNUMBER($G984),IF($G984<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G984)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G984)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),('Cost models'!$F$4+'Cost models'!$E$4*$G984)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),IF($G984<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G984)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G984)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),IF($G984<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G984)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G984)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),_xlfn.IFS(AND($G984<='Cost models'!$C$7,$G984>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G984)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G984<='Cost models'!$C$7,$G984<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G984)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G984>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G984)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),IF($G984<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G984)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G984)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),_xlfn.IFS($G984<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G984)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G984>'Cost models'!$C$9,$G984<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G984)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G984>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G984)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G984),IF($G984<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G984)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G984)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B984=\"\",\"\",IF(ISNUMBER('Facility data'!D983),'Facility data'!D983,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D984)*ISNUMBER('Facility data'!$C983))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D984,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D984,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D984,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W984=\"\",\"\",W984=1,\"Low impact\",W984=2,\"Mid-range impact\",W984=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U984=\"\",\"\",U984<0.01,1,AND(U984>=0.01,U984<=0.02),2,U984>0.02,3)","v":""},null,{"$f":"IF(T984=\"\",\"\",T984/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ984)+(0.0062454442*$Y984)+(-0.0005191748*($AQ984*$Y984))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ984)+(0.0062454442*$Y984)+(-0.0005191748*($AQ984*$Y984))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ984)+(0.0062454442*$Y984)+(-0.0005191748*($AQ984*$Y984))),\"\")","v":""},{"$f":"_xlfn.IFS(Z984=\"\",\"\",Z984<1.5,\"Weak\",AND(Z984>=1.5,Z984<=2.5),\"Mid-Range\",Z984>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z984=\"\",\"\",Z984<1.5,1,AND(Z984>=1.5,Z984<=2.5),2,Z984>2.5,3)","v":""},null,{"$f":"IF(OR(W984=\"\",AB984=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB984,W984))","v":""},{"$f":"_xlfn.IFS(AD984=\"\",\"\",AD984=\"Impact Not Likely to be Substantial\",1,AD984=\"Impact Unclear\",2,AD984=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D984=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D984,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG984=\"\",\"\",IF(AG984>National_B_tables[Column3]*1.25,3,IF(AG984<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D984=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D984,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D984,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI984=\"\",\"\",IF(AI984>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI984<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D984=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D984,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D984,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK984=\"\",\"\",IF(AK984>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK984<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D984=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D984,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D984,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM984=\"\",\"\",IF(AM984>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM984<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D984=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D984,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D984,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D984,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D984=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D984,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ984=\"\",\"\",IF(AQ984<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ984>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS984=\"\",\"\",AS984<1.5,\"High impact\",AS984>2.5,\"Low impact\",AND(AS984>=1.5,AS984<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS984=\"\",\"\",AS984>2.5,1,AND(AS984>=1.5,AS984<=2.5),2,AS984<1.5,3)","v":""},null,{"$f":"IF(B984=\"\",\"\",IF(OR(AE984=\"\",AT984=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE984,AU984)))","v":""}]
[{"$f":"IF('Census match'!A984=\"\",\"\",'Census match'!A984)","v":""},{"$f":"IF('Census match'!B984=\"\",\"\",'Census match'!B984)","v":""},{"$f":"IF(AND(NOT(A985=\"\"),'Census match'!E984=\"\"),\"No Census match\",'Census match'!E984)","v":""},{"$f":"'Census match'!J984","v":""},{"$f":"IF($D985=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D985,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D985=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D985,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C984=\"\",D985=\"\"),\"\",'Facility data'!C984)","v":""},{"$f":"IF(ISNUMBER($G985),IF($G985<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G985)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G985)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),('Cost models'!$F$4+'Cost models'!$E$4*$G985)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),IF($G985<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G985)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G985)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),IF($G985<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G985)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G985)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),_xlfn.IFS(AND($G985<='Cost models'!$C$7,$G985>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G985)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G985<='Cost models'!$C$7,$G985<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G985)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G985>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G985)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),IF($G985<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G985)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G985)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),_xlfn.IFS($G985<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G985)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G985>'Cost models'!$C$9,$G985<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G985)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G985>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G985)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G985),IF($G985<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G985)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G985)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER(G985),SUM(H985:O985),\"\")","v":""},"",null,{"$f":"IF(B985=\"\",\"\",IF(ISNUMBER('Facility data'!D984),'Facility data'!D984,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D985)*ISNUMBER('Facility data'!$C984))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D985,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D985,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D985,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W985=\"\",\"\",W985=1,\"Low impact\",W985=2,\"Mid-range impact\",W985=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U985=\"\",\"\",U985<0.01,1,AND(U985>=0.01,U985<=0.02),2,U985>0.02,3)","v":""},null,{"$f":"IF(T985=\"\",\"\",T985/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ985)+(0.0062454442*$Y985)+(-0.0005191748*($AQ985*$Y985))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ985)+(0.0062454442*$Y985)+(-0.0005191748*($AQ985*$Y985))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ985)+(0.0062454442*$Y985)+(-0.0005191748*($AQ985*$Y985))),\"\")","v":""},{"$f":"_xlfn.IFS(Z985=\"\",\"\",Z985<1.5,\"Weak\",AND(Z985>=1.5,Z985<=2.5),\"Mid-Range\",Z985>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z985=\"\",\"\",Z985<1.5,1,AND(Z985>=1.5,Z985<=2.5),2,Z985>2.5,3)","v":""},null,{"$f":"IF(OR(W985=\"\",AB985=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB985,W985))","v":""},{"$f":"_xlfn.IFS(AD985=\"\",\"\",AD985=\"Impact Not Likely to be Substantial\",1,AD985=\"Impact Unclear\",2,AD985=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D985=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D985,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG985=\"\",\"\",IF(AG985>National_B_tables[Column3]*1.25,3,IF(AG985<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D985=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D985,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D985,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI985=\"\",\"\",IF(AI985>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI985<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D985=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D985,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D985,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK985=\"\",\"\",IF(AK985>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK985<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D985=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D985,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D985,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM985=\"\",\"\",IF(AM985>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM985<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D985=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D985,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D985,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D985,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D985=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D985,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ985=\"\",\"\",IF(AQ985<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ985>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS985=\"\",\"\",AS985<1.5,\"High impact\",AS985>2.5,\"Low impact\",AND(AS985>=1.5,AS985<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS985=\"\",\"\",AS985>2.5,1,AND(AS985>=1.5,AS985<=2.5),2,AS985<1.5,3)","v":""},null,{"$f":"IF(B985=\"\",\"\",IF(OR(AE985=\"\",AT985=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE985,AU985)))","v":""}]
[{"$f":"IF('Census match'!A985=\"\",\"\",'Census match'!A985)","v":""},{"$f":"IF('Census match'!B985=\"\",\"\",'Census match'!B985)","v":""},{"$f":"IF(AND(NOT(A986=\"\"),'Census match'!E985=\"\"),\"No Census match\",'Census match'!E985)","v":""},{"$f":"'Census match'!J985","v":""},{"$f":"IF($D986=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D986,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D986=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D986,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C985=\"\",D986=\"\"),\"\",'Facility data'!C985)","v":""},{"$f":"IF(ISNUMBER($G986),IF($G986<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G986)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G986)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),('Cost models'!$F$4+'Cost models'!$E$4*$G986)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),IF($G986<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G986)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G986)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),IF($G986<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G986)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G986)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),_xlfn.IFS(AND($G986<='Cost models'!$C$7,$G986>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G986)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G986<='Cost models'!$C$7,$G986<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G986)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G986>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G986)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),IF($G986<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G986)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G986)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),_xlfn.IFS($G986<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G986)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G986>'Cost models'!$C$9,$G986<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G986)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G986>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G986)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G986),IF($G986<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G986)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G986)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B986=\"\",\"\",IF(ISNUMBER('Facility data'!D985),'Facility data'!D985,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D986)*ISNUMBER('Facility data'!$C985))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D986,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D986,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D986,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W986=\"\",\"\",W986=1,\"Low impact\",W986=2,\"Mid-range impact\",W986=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U986=\"\",\"\",U986<0.01,1,AND(U986>=0.01,U986<=0.02),2,U986>0.02,3)","v":""},null,{"$f":"IF(T986=\"\",\"\",T986/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ986)+(0.0062454442*$Y986)+(-0.0005191748*($AQ986*$Y986))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ986)+(0.0062454442*$Y986)+(-0.0005191748*($AQ986*$Y986))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ986)+(0.0062454442*$Y986)+(-0.0005191748*($AQ986*$Y986))),\"\")","v":""},{"$f":"_xlfn.IFS(Z986=\"\",\"\",Z986<1.5,\"Weak\",AND(Z986>=1.5,Z986<=2.5),\"Mid-Range\",Z986>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z986=\"\",\"\",Z986<1.5,1,AND(Z986>=1.5,Z986<=2.5),2,Z986>2.5,3)","v":""},null,{"$f":"IF(OR(W986=\"\",AB986=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB986,W986))","v":""},{"$f":"_xlfn.IFS(AD986=\"\",\"\",AD986=\"Impact Not Likely to be Substantial\",1,AD986=\"Impact Unclear\",2,AD986=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D986=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D986,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG986=\"\",\"\",IF(AG986>National_B_tables[Column3]*1.25,3,IF(AG986<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D986=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D986,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D986,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI986=\"\",\"\",IF(AI986>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI986<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D986=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D986,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D986,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK986=\"\",\"\",IF(AK986>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK986<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D986=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D986,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D986,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM986=\"\",\"\",IF(AM986>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM986<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D986=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D986,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D986,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D986,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D986=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D986,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ986=\"\",\"\",IF(AQ986<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ986>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS986=\"\",\"\",AS986<1.5,\"High impact\",AS986>2.5,\"Low impact\",AND(AS986>=1.5,AS986<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS986=\"\",\"\",AS986>2.5,1,AND(AS986>=1.5,AS986<=2.5),2,AS986<1.5,3)","v":""},null,{"$f":"IF(B986=\"\",\"\",IF(OR(AE986=\"\",AT986=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE986,AU986)))","v":""}]
[{"$f":"IF('Census match'!A986=\"\",\"\",'Census match'!A986)","v":""},{"$f":"IF('Census match'!B986=\"\",\"\",'Census match'!B986)","v":""},{"$f":"IF(AND(NOT(A987=\"\"),'Census match'!E986=\"\"),\"No Census match\",'Census match'!E986)","v":""},{"$f":"'Census match'!J986","v":""},{"$f":"IF($D987=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D987,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D987=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D987,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C986=\"\",D987=\"\"),\"\",'Facility data'!C986)","v":""},{"$f":"IF(ISNUMBER($G987),IF($G987<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G987)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G987)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),('Cost models'!$F$4+'Cost models'!$E$4*$G987)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),IF($G987<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G987)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G987)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),IF($G987<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G987)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G987)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),_xlfn.IFS(AND($G987<='Cost models'!$C$7,$G987>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G987)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G987<='Cost models'!$C$7,$G987<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G987)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G987>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G987)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),IF($G987<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G987)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G987)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),_xlfn.IFS($G987<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G987)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G987>'Cost models'!$C$9,$G987<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G987)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G987>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G987)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G987),IF($G987<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G987)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G987)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B987=\"\",\"\",IF(ISNUMBER('Facility data'!D986),'Facility data'!D986,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D987)*ISNUMBER('Facility data'!$C986))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D987,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D987,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D987,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W987=\"\",\"\",W987=1,\"Low impact\",W987=2,\"Mid-range impact\",W987=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U987=\"\",\"\",U987<0.01,1,AND(U987>=0.01,U987<=0.02),2,U987>0.02,3)","v":""},null,{"$f":"IF(T987=\"\",\"\",T987/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ987)+(0.0062454442*$Y987)+(-0.0005191748*($AQ987*$Y987))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ987)+(0.0062454442*$Y987)+(-0.0005191748*($AQ987*$Y987))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ987)+(0.0062454442*$Y987)+(-0.0005191748*($AQ987*$Y987))),\"\")","v":""},{"$f":"_xlfn.IFS(Z987=\"\",\"\",Z987<1.5,\"Weak\",AND(Z987>=1.5,Z987<=2.5),\"Mid-Range\",Z987>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z987=\"\",\"\",Z987<1.5,1,AND(Z987>=1.5,Z987<=2.5),2,Z987>2.5,3)","v":""},null,{"$f":"IF(OR(W987=\"\",AB987=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB987,W987))","v":""},{"$f":"_xlfn.IFS(AD987=\"\",\"\",AD987=\"Impact Not Likely to be Substantial\",1,AD987=\"Impact Unclear\",2,AD987=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D987=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D987,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG987=\"\",\"\",IF(AG987>National_B_tables[Column3]*1.25,3,IF(AG987<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D987=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D987,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D987,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI987=\"\",\"\",IF(AI987>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI987<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D987=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D987,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D987,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK987=\"\",\"\",IF(AK987>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK987<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D987=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D987,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D987,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM987=\"\",\"\",IF(AM987>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM987<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D987=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D987,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D987,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D987,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D987=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D987,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ987=\"\",\"\",IF(AQ987<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ987>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS987=\"\",\"\",AS987<1.5,\"High impact\",AS987>2.5,\"Low impact\",AND(AS987>=1.5,AS987<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS987=\"\",\"\",AS987>2.5,1,AND(AS987>=1.5,AS987<=2.5),2,AS987<1.5,3)","v":""},null,{"$f":"IF(B987=\"\",\"\",IF(OR(AE987=\"\",AT987=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE987,AU987)))","v":""}]
[{"$f":"IF('Census match'!A987=\"\",\"\",'Census match'!A987)","v":""},{"$f":"IF('Census match'!B987=\"\",\"\",'Census match'!B987)","v":""},{"$f":"IF(AND(NOT(A988=\"\"),'Census match'!E987=\"\"),\"No Census match\",'Census match'!E987)","v":""},{"$f":"'Census match'!J987","v":""},{"$f":"IF($D988=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D988,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D988=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D988,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C987=\"\",D988=\"\"),\"\",'Facility data'!C987)","v":""},{"$f":"IF(ISNUMBER($G988),IF($G988<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G988)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G988)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),('Cost models'!$F$4+'Cost models'!$E$4*$G988)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),IF($G988<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G988)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G988)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),IF($G988<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G988)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G988)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),_xlfn.IFS(AND($G988<='Cost models'!$C$7,$G988>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G988)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G988<='Cost models'!$C$7,$G988<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G988)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G988>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G988)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),IF($G988<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G988)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G988)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),_xlfn.IFS($G988<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G988)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G988>'Cost models'!$C$9,$G988<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G988)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G988>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G988)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G988),IF($G988<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G988)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G988)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B988=\"\",\"\",IF(ISNUMBER('Facility data'!D987),'Facility data'!D987,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D988)*ISNUMBER('Facility data'!$C987))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D988,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D988,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D988,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W988=\"\",\"\",W988=1,\"Low impact\",W988=2,\"Mid-range impact\",W988=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U988=\"\",\"\",U988<0.01,1,AND(U988>=0.01,U988<=0.02),2,U988>0.02,3)","v":""},null,{"$f":"IF(T988=\"\",\"\",T988/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ988)+(0.0062454442*$Y988)+(-0.0005191748*($AQ988*$Y988))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ988)+(0.0062454442*$Y988)+(-0.0005191748*($AQ988*$Y988))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ988)+(0.0062454442*$Y988)+(-0.0005191748*($AQ988*$Y988))),\"\")","v":""},{"$f":"_xlfn.IFS(Z988=\"\",\"\",Z988<1.5,\"Weak\",AND(Z988>=1.5,Z988<=2.5),\"Mid-Range\",Z988>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z988=\"\",\"\",Z988<1.5,1,AND(Z988>=1.5,Z988<=2.5),2,Z988>2.5,3)","v":""},null,{"$f":"IF(OR(W988=\"\",AB988=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB988,W988))","v":""},{"$f":"_xlfn.IFS(AD988=\"\",\"\",AD988=\"Impact Not Likely to be Substantial\",1,AD988=\"Impact Unclear\",2,AD988=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D988=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D988,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG988=\"\",\"\",IF(AG988>National_B_tables[Column3]*1.25,3,IF(AG988<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D988=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D988,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D988,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI988=\"\",\"\",IF(AI988>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI988<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D988=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D988,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D988,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK988=\"\",\"\",IF(AK988>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK988<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D988=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D988,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D988,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM988=\"\",\"\",IF(AM988>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM988<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D988=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D988,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D988,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D988,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D988=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D988,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ988=\"\",\"\",IF(AQ988<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ988>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS988=\"\",\"\",AS988<1.5,\"High impact\",AS988>2.5,\"Low impact\",AND(AS988>=1.5,AS988<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS988=\"\",\"\",AS988>2.5,1,AND(AS988>=1.5,AS988<=2.5),2,AS988<1.5,3)","v":""},null,{"$f":"IF(B988=\"\",\"\",IF(OR(AE988=\"\",AT988=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE988,AU988)))","v":""}]
[{"$f":"IF('Census match'!A988=\"\",\"\",'Census match'!A988)","v":""},{"$f":"IF('Census match'!B988=\"\",\"\",'Census match'!B988)","v":""},{"$f":"IF(AND(NOT(A989=\"\"),'Census match'!E988=\"\"),\"No Census match\",'Census match'!E988)","v":""},{"$f":"'Census match'!J988","v":""},{"$f":"IF($D989=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D989,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D989=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D989,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C988=\"\",D989=\"\"),\"\",'Facility data'!C988)","v":""},{"$f":"IF(ISNUMBER($G989),IF($G989<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G989)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G989)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),('Cost models'!$F$4+'Cost models'!$E$4*$G989)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),IF($G989<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G989)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G989)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),IF($G989<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G989)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G989)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),_xlfn.IFS(AND($G989<='Cost models'!$C$7,$G989>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G989)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G989<='Cost models'!$C$7,$G989<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G989)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G989>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G989)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),IF($G989<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G989)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G989)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),_xlfn.IFS($G989<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G989)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G989>'Cost models'!$C$9,$G989<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G989)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G989>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G989)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G989),IF($G989<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G989)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G989)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B989=\"\",\"\",IF(ISNUMBER('Facility data'!D988),'Facility data'!D988,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D989)*ISNUMBER('Facility data'!$C988))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D989,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D989,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D989,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W989=\"\",\"\",W989=1,\"Low impact\",W989=2,\"Mid-range impact\",W989=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U989=\"\",\"\",U989<0.01,1,AND(U989>=0.01,U989<=0.02),2,U989>0.02,3)","v":""},null,{"$f":"IF(T989=\"\",\"\",T989/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ989)+(0.0062454442*$Y989)+(-0.0005191748*($AQ989*$Y989))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ989)+(0.0062454442*$Y989)+(-0.0005191748*($AQ989*$Y989))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ989)+(0.0062454442*$Y989)+(-0.0005191748*($AQ989*$Y989))),\"\")","v":""},{"$f":"_xlfn.IFS(Z989=\"\",\"\",Z989<1.5,\"Weak\",AND(Z989>=1.5,Z989<=2.5),\"Mid-Range\",Z989>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z989=\"\",\"\",Z989<1.5,1,AND(Z989>=1.5,Z989<=2.5),2,Z989>2.5,3)","v":""},null,{"$f":"IF(OR(W989=\"\",AB989=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB989,W989))","v":""},{"$f":"_xlfn.IFS(AD989=\"\",\"\",AD989=\"Impact Not Likely to be Substantial\",1,AD989=\"Impact Unclear\",2,AD989=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D989=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D989,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG989=\"\",\"\",IF(AG989>National_B_tables[Column3]*1.25,3,IF(AG989<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D989=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D989,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D989,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI989=\"\",\"\",IF(AI989>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI989<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D989=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D989,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D989,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK989=\"\",\"\",IF(AK989>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK989<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D989=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D989,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D989,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM989=\"\",\"\",IF(AM989>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM989<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D989=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D989,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D989,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D989,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D989=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D989,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ989=\"\",\"\",IF(AQ989<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ989>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS989=\"\",\"\",AS989<1.5,\"High impact\",AS989>2.5,\"Low impact\",AND(AS989>=1.5,AS989<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS989=\"\",\"\",AS989>2.5,1,AND(AS989>=1.5,AS989<=2.5),2,AS989<1.5,3)","v":""},null,{"$f":"IF(B989=\"\",\"\",IF(OR(AE989=\"\",AT989=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE989,AU989)))","v":""}]
[{"$f":"IF('Census match'!A989=\"\",\"\",'Census match'!A989)","v":""},{"$f":"IF('Census match'!B989=\"\",\"\",'Census match'!B989)","v":""},{"$f":"IF(AND(NOT(A990=\"\"),'Census match'!E989=\"\"),\"No Census match\",'Census match'!E989)","v":""},{"$f":"'Census match'!J989","v":""},{"$f":"IF($D990=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D990,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D990=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D990,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C989=\"\",D990=\"\"),\"\",'Facility data'!C989)","v":""},{"$f":"IF(ISNUMBER($G990),IF($G990<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G990)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G990)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),('Cost models'!$F$4+'Cost models'!$E$4*$G990)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),IF($G990<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G990)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G990)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),IF($G990<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G990)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G990)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),_xlfn.IFS(AND($G990<='Cost models'!$C$7,$G990>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G990)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G990<='Cost models'!$C$7,$G990<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G990)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G990>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G990)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),IF($G990<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G990)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G990)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),_xlfn.IFS($G990<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G990)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G990>'Cost models'!$C$9,$G990<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G990)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G990>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G990)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G990),IF($G990<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G990)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G990)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B990=\"\",\"\",IF(ISNUMBER('Facility data'!D989),'Facility data'!D989,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D990)*ISNUMBER('Facility data'!$C989))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D990,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D990,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D990,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W990=\"\",\"\",W990=1,\"Low impact\",W990=2,\"Mid-range impact\",W990=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U990=\"\",\"\",U990<0.01,1,AND(U990>=0.01,U990<=0.02),2,U990>0.02,3)","v":""},null,{"$f":"IF(T990=\"\",\"\",T990/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ990)+(0.0062454442*$Y990)+(-0.0005191748*($AQ990*$Y990))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ990)+(0.0062454442*$Y990)+(-0.0005191748*($AQ990*$Y990))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ990)+(0.0062454442*$Y990)+(-0.0005191748*($AQ990*$Y990))),\"\")","v":""},{"$f":"_xlfn.IFS(Z990=\"\",\"\",Z990<1.5,\"Weak\",AND(Z990>=1.5,Z990<=2.5),\"Mid-Range\",Z990>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z990=\"\",\"\",Z990<1.5,1,AND(Z990>=1.5,Z990<=2.5),2,Z990>2.5,3)","v":""},null,{"$f":"IF(OR(W990=\"\",AB990=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB990,W990))","v":""},{"$f":"_xlfn.IFS(AD990=\"\",\"\",AD990=\"Impact Not Likely to be Substantial\",1,AD990=\"Impact Unclear\",2,AD990=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D990=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D990,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG990=\"\",\"\",IF(AG990>National_B_tables[Column3]*1.25,3,IF(AG990<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D990=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D990,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D990,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI990=\"\",\"\",IF(AI990>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI990<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D990=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D990,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D990,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK990=\"\",\"\",IF(AK990>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK990<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D990=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D990,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D990,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM990=\"\",\"\",IF(AM990>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM990<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D990=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D990,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D990,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D990,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D990=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D990,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ990=\"\",\"\",IF(AQ990<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ990>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS990=\"\",\"\",AS990<1.5,\"High impact\",AS990>2.5,\"Low impact\",AND(AS990>=1.5,AS990<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS990=\"\",\"\",AS990>2.5,1,AND(AS990>=1.5,AS990<=2.5),2,AS990<1.5,3)","v":""},null,{"$f":"IF(B990=\"\",\"\",IF(OR(AE990=\"\",AT990=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE990,AU990)))","v":""}]
[{"$f":"IF('Census match'!A990=\"\",\"\",'Census match'!A990)","v":""},{"$f":"IF('Census match'!B990=\"\",\"\",'Census match'!B990)","v":""},{"$f":"IF(AND(NOT(A991=\"\"),'Census match'!E990=\"\"),\"No Census match\",'Census match'!E990)","v":""},{"$f":"'Census match'!J990","v":""},{"$f":"IF($D991=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D991,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D991=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D991,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C990=\"\",D991=\"\"),\"\",'Facility data'!C990)","v":""},{"$f":"IF(ISNUMBER($G991),IF($G991<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G991)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G991)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),('Cost models'!$F$4+'Cost models'!$E$4*$G991)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),IF($G991<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G991)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G991)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),IF($G991<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G991)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G991)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),_xlfn.IFS(AND($G991<='Cost models'!$C$7,$G991>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G991)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G991<='Cost models'!$C$7,$G991<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G991)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G991>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G991)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),IF($G991<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G991)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G991)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),_xlfn.IFS($G991<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G991)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G991>'Cost models'!$C$9,$G991<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G991)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G991>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G991)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G991),IF($G991<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G991)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G991)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B991=\"\",\"\",IF(ISNUMBER('Facility data'!D990),'Facility data'!D990,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D991)*ISNUMBER('Facility data'!$C990))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D991,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D991,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D991,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W991=\"\",\"\",W991=1,\"Low impact\",W991=2,\"Mid-range impact\",W991=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U991=\"\",\"\",U991<0.01,1,AND(U991>=0.01,U991<=0.02),2,U991>0.02,3)","v":""},null,{"$f":"IF(T991=\"\",\"\",T991/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ991)+(0.0062454442*$Y991)+(-0.0005191748*($AQ991*$Y991))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ991)+(0.0062454442*$Y991)+(-0.0005191748*($AQ991*$Y991))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ991)+(0.0062454442*$Y991)+(-0.0005191748*($AQ991*$Y991))),\"\")","v":""},{"$f":"_xlfn.IFS(Z991=\"\",\"\",Z991<1.5,\"Weak\",AND(Z991>=1.5,Z991<=2.5),\"Mid-Range\",Z991>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z991=\"\",\"\",Z991<1.5,1,AND(Z991>=1.5,Z991<=2.5),2,Z991>2.5,3)","v":""},null,{"$f":"IF(OR(W991=\"\",AB991=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB991,W991))","v":""},{"$f":"_xlfn.IFS(AD991=\"\",\"\",AD991=\"Impact Not Likely to be Substantial\",1,AD991=\"Impact Unclear\",2,AD991=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D991=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D991,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG991=\"\",\"\",IF(AG991>National_B_tables[Column3]*1.25,3,IF(AG991<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D991=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D991,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D991,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI991=\"\",\"\",IF(AI991>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI991<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D991=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D991,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D991,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK991=\"\",\"\",IF(AK991>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK991<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D991=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D991,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D991,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM991=\"\",\"\",IF(AM991>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM991<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D991=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D991,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D991,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D991,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D991=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D991,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ991=\"\",\"\",IF(AQ991<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ991>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS991=\"\",\"\",AS991<1.5,\"High impact\",AS991>2.5,\"Low impact\",AND(AS991>=1.5,AS991<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS991=\"\",\"\",AS991>2.5,1,AND(AS991>=1.5,AS991<=2.5),2,AS991<1.5,3)","v":""},null,{"$f":"IF(B991=\"\",\"\",IF(OR(AE991=\"\",AT991=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE991,AU991)))","v":""}]
[{"$f":"IF('Census match'!A991=\"\",\"\",'Census match'!A991)","v":""},{"$f":"IF('Census match'!B991=\"\",\"\",'Census match'!B991)","v":""},{"$f":"IF(AND(NOT(A992=\"\"),'Census match'!E991=\"\"),\"No Census match\",'Census match'!E991)","v":""},{"$f":"'Census match'!J991","v":""},{"$f":"IF($D992=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D992,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D992=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D992,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C991=\"\",D992=\"\"),\"\",'Facility data'!C991)","v":""},{"$f":"IF(ISNUMBER($G992),IF($G992<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G992)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G992)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),('Cost models'!$F$4+'Cost models'!$E$4*$G992)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),IF($G992<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G992)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G992)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),IF($G992<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G992)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G992)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),_xlfn.IFS(AND($G992<='Cost models'!$C$7,$G992>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G992)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G992<='Cost models'!$C$7,$G992<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G992)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G992>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G992)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),IF($G992<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G992)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G992)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),_xlfn.IFS($G992<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G992)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G992>'Cost models'!$C$9,$G992<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G992)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G992>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G992)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G992),IF($G992<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G992)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G992)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B992=\"\",\"\",IF(ISNUMBER('Facility data'!D991),'Facility data'!D991,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D992)*ISNUMBER('Facility data'!$C991))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D992,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D992,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D992,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W992=\"\",\"\",W992=1,\"Low impact\",W992=2,\"Mid-range impact\",W992=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U992=\"\",\"\",U992<0.01,1,AND(U992>=0.01,U992<=0.02),2,U992>0.02,3)","v":""},null,{"$f":"IF(T992=\"\",\"\",T992/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ992)+(0.0062454442*$Y992)+(-0.0005191748*($AQ992*$Y992))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ992)+(0.0062454442*$Y992)+(-0.0005191748*($AQ992*$Y992))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ992)+(0.0062454442*$Y992)+(-0.0005191748*($AQ992*$Y992))),\"\")","v":""},{"$f":"_xlfn.IFS(Z992=\"\",\"\",Z992<1.5,\"Weak\",AND(Z992>=1.5,Z992<=2.5),\"Mid-Range\",Z992>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z992=\"\",\"\",Z992<1.5,1,AND(Z992>=1.5,Z992<=2.5),2,Z992>2.5,3)","v":""},null,{"$f":"IF(OR(W992=\"\",AB992=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB992,W992))","v":""},{"$f":"_xlfn.IFS(AD992=\"\",\"\",AD992=\"Impact Not Likely to be Substantial\",1,AD992=\"Impact Unclear\",2,AD992=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D992=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D992,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG992=\"\",\"\",IF(AG992>National_B_tables[Column3]*1.25,3,IF(AG992<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D992=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D992,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D992,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI992=\"\",\"\",IF(AI992>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI992<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D992=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D992,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D992,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK992=\"\",\"\",IF(AK992>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK992<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D992=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D992,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D992,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM992=\"\",\"\",IF(AM992>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM992<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D992=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D992,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D992,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D992,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D992=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D992,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ992=\"\",\"\",IF(AQ992<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ992>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS992=\"\",\"\",AS992<1.5,\"High impact\",AS992>2.5,\"Low impact\",AND(AS992>=1.5,AS992<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS992=\"\",\"\",AS992>2.5,1,AND(AS992>=1.5,AS992<=2.5),2,AS992<1.5,3)","v":""},null,{"$f":"IF(B992=\"\",\"\",IF(OR(AE992=\"\",AT992=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE992,AU992)))","v":""}]
[{"$f":"IF('Census match'!A992=\"\",\"\",'Census match'!A992)","v":""},{"$f":"IF('Census match'!B992=\"\",\"\",'Census match'!B992)","v":""},{"$f":"IF(AND(NOT(A993=\"\"),'Census match'!E992=\"\"),\"No Census match\",'Census match'!E992)","v":""},{"$f":"'Census match'!J992","v":""},{"$f":"IF($D993=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D993,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D993=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D993,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C992=\"\",D993=\"\"),\"\",'Facility data'!C992)","v":""},{"$f":"IF(ISNUMBER($G993),IF($G993<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G993)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G993)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),('Cost models'!$F$4+'Cost models'!$E$4*$G993)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),IF($G993<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G993)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G993)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),IF($G993<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G993)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G993)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),_xlfn.IFS(AND($G993<='Cost models'!$C$7,$G993>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G993)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G993<='Cost models'!$C$7,$G993<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G993)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G993>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G993)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),IF($G993<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G993)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G993)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),_xlfn.IFS($G993<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G993)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G993>'Cost models'!$C$9,$G993<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G993)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G993>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G993)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G993),IF($G993<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G993)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G993)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B993=\"\",\"\",IF(ISNUMBER('Facility data'!D992),'Facility data'!D992,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D993)*ISNUMBER('Facility data'!$C992))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D993,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D993,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D993,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W993=\"\",\"\",W993=1,\"Low impact\",W993=2,\"Mid-range impact\",W993=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U993=\"\",\"\",U993<0.01,1,AND(U993>=0.01,U993<=0.02),2,U993>0.02,3)","v":""},null,{"$f":"IF(T993=\"\",\"\",T993/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ993)+(0.0062454442*$Y993)+(-0.0005191748*($AQ993*$Y993))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ993)+(0.0062454442*$Y993)+(-0.0005191748*($AQ993*$Y993))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ993)+(0.0062454442*$Y993)+(-0.0005191748*($AQ993*$Y993))),\"\")","v":""},{"$f":"_xlfn.IFS(Z993=\"\",\"\",Z993<1.5,\"Weak\",AND(Z993>=1.5,Z993<=2.5),\"Mid-Range\",Z993>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z993=\"\",\"\",Z993<1.5,1,AND(Z993>=1.5,Z993<=2.5),2,Z993>2.5,3)","v":""},null,{"$f":"IF(OR(W993=\"\",AB993=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB993,W993))","v":""},{"$f":"_xlfn.IFS(AD993=\"\",\"\",AD993=\"Impact Not Likely to be Substantial\",1,AD993=\"Impact Unclear\",2,AD993=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D993=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D993,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG993=\"\",\"\",IF(AG993>National_B_tables[Column3]*1.25,3,IF(AG993<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D993=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D993,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D993,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI993=\"\",\"\",IF(AI993>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI993<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D993=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D993,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D993,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK993=\"\",\"\",IF(AK993>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK993<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D993=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D993,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D993,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM993=\"\",\"\",IF(AM993>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM993<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D993=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D993,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D993,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D993,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D993=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D993,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ993=\"\",\"\",IF(AQ993<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ993>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS993=\"\",\"\",AS993<1.5,\"High impact\",AS993>2.5,\"Low impact\",AND(AS993>=1.5,AS993<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS993=\"\",\"\",AS993>2.5,1,AND(AS993>=1.5,AS993<=2.5),2,AS993<1.5,3)","v":""},null,{"$f":"IF(B993=\"\",\"\",IF(OR(AE993=\"\",AT993=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE993,AU993)))","v":""}]
[{"$f":"IF('Census match'!A993=\"\",\"\",'Census match'!A993)","v":""},{"$f":"IF('Census match'!B993=\"\",\"\",'Census match'!B993)","v":""},{"$f":"IF(AND(NOT(A994=\"\"),'Census match'!E993=\"\"),\"No Census match\",'Census match'!E993)","v":""},{"$f":"'Census match'!J993","v":""},{"$f":"IF($D994=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D994,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D994=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D994,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C993=\"\",D994=\"\"),\"\",'Facility data'!C993)","v":""},{"$f":"IF(ISNUMBER($G994),IF($G994<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G994)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G994)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),('Cost models'!$F$4+'Cost models'!$E$4*$G994)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),IF($G994<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G994)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G994)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),IF($G994<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G994)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G994)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),_xlfn.IFS(AND($G994<='Cost models'!$C$7,$G994>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G994)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G994<='Cost models'!$C$7,$G994<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G994)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G994>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G994)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),IF($G994<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G994)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G994)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),_xlfn.IFS($G994<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G994)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G994>'Cost models'!$C$9,$G994<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G994)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G994>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G994)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G994),IF($G994<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G994)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G994)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B994=\"\",\"\",IF(ISNUMBER('Facility data'!D993),'Facility data'!D993,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D994)*ISNUMBER('Facility data'!$C993))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D994,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D994,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D994,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W994=\"\",\"\",W994=1,\"Low impact\",W994=2,\"Mid-range impact\",W994=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U994=\"\",\"\",U994<0.01,1,AND(U994>=0.01,U994<=0.02),2,U994>0.02,3)","v":""},null,{"$f":"IF(T994=\"\",\"\",T994/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ994)+(0.0062454442*$Y994)+(-0.0005191748*($AQ994*$Y994))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ994)+(0.0062454442*$Y994)+(-0.0005191748*($AQ994*$Y994))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ994)+(0.0062454442*$Y994)+(-0.0005191748*($AQ994*$Y994))),\"\")","v":""},{"$f":"_xlfn.IFS(Z994=\"\",\"\",Z994<1.5,\"Weak\",AND(Z994>=1.5,Z994<=2.5),\"Mid-Range\",Z994>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z994=\"\",\"\",Z994<1.5,1,AND(Z994>=1.5,Z994<=2.5),2,Z994>2.5,3)","v":""},null,{"$f":"IF(OR(W994=\"\",AB994=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB994,W994))","v":""},{"$f":"_xlfn.IFS(AD994=\"\",\"\",AD994=\"Impact Not Likely to be Substantial\",1,AD994=\"Impact Unclear\",2,AD994=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D994=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D994,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG994=\"\",\"\",IF(AG994>National_B_tables[Column3]*1.25,3,IF(AG994<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D994=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D994,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D994,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI994=\"\",\"\",IF(AI994>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI994<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D994=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D994,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D994,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK994=\"\",\"\",IF(AK994>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK994<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D994=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D994,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D994,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM994=\"\",\"\",IF(AM994>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM994<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D994=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D994,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D994,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D994,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D994=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D994,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ994=\"\",\"\",IF(AQ994<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ994>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS994=\"\",\"\",AS994<1.5,\"High impact\",AS994>2.5,\"Low impact\",AND(AS994>=1.5,AS994<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS994=\"\",\"\",AS994>2.5,1,AND(AS994>=1.5,AS994<=2.5),2,AS994<1.5,3)","v":""},null,{"$f":"IF(B994=\"\",\"\",IF(OR(AE994=\"\",AT994=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE994,AU994)))","v":""}]
[{"$f":"IF('Census match'!A994=\"\",\"\",'Census match'!A994)","v":""},{"$f":"IF('Census match'!B994=\"\",\"\",'Census match'!B994)","v":""},{"$f":"IF(AND(NOT(A995=\"\"),'Census match'!E994=\"\"),\"No Census match\",'Census match'!E994)","v":""},{"$f":"'Census match'!J994","v":""},{"$f":"IF($D995=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D995,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D995=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D995,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C994=\"\",D995=\"\"),\"\",'Facility data'!C994)","v":""},{"$f":"IF(ISNUMBER($G995),IF($G995<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G995)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G995)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),('Cost models'!$F$4+'Cost models'!$E$4*$G995)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),IF($G995<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G995)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G995)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),IF($G995<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G995)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G995)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),_xlfn.IFS(AND($G995<='Cost models'!$C$7,$G995>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G995)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G995<='Cost models'!$C$7,$G995<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G995)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G995>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G995)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),IF($G995<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G995)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G995)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),_xlfn.IFS($G995<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G995)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G995>'Cost models'!$C$9,$G995<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G995)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G995>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G995)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G995),IF($G995<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G995)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G995)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B995=\"\",\"\",IF(ISNUMBER('Facility data'!D994),'Facility data'!D994,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D995)*ISNUMBER('Facility data'!$C994))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D995,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D995,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D995,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W995=\"\",\"\",W995=1,\"Low impact\",W995=2,\"Mid-range impact\",W995=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U995=\"\",\"\",U995<0.01,1,AND(U995>=0.01,U995<=0.02),2,U995>0.02,3)","v":""},null,{"$f":"IF(T995=\"\",\"\",T995/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ995)+(0.0062454442*$Y995)+(-0.0005191748*($AQ995*$Y995))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ995)+(0.0062454442*$Y995)+(-0.0005191748*($AQ995*$Y995))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ995)+(0.0062454442*$Y995)+(-0.0005191748*($AQ995*$Y995))),\"\")","v":""},{"$f":"_xlfn.IFS(Z995=\"\",\"\",Z995<1.5,\"Weak\",AND(Z995>=1.5,Z995<=2.5),\"Mid-Range\",Z995>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z995=\"\",\"\",Z995<1.5,1,AND(Z995>=1.5,Z995<=2.5),2,Z995>2.5,3)","v":""},null,{"$f":"IF(OR(W995=\"\",AB995=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB995,W995))","v":""},{"$f":"_xlfn.IFS(AD995=\"\",\"\",AD995=\"Impact Not Likely to be Substantial\",1,AD995=\"Impact Unclear\",2,AD995=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D995=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D995,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG995=\"\",\"\",IF(AG995>National_B_tables[Column3]*1.25,3,IF(AG995<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D995=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D995,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D995,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI995=\"\",\"\",IF(AI995>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI995<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D995=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D995,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D995,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK995=\"\",\"\",IF(AK995>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK995<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D995=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D995,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D995,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM995=\"\",\"\",IF(AM995>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM995<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D995=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D995,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D995,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D995,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D995=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D995,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ995=\"\",\"\",IF(AQ995<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ995>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS995=\"\",\"\",AS995<1.5,\"High impact\",AS995>2.5,\"Low impact\",AND(AS995>=1.5,AS995<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS995=\"\",\"\",AS995>2.5,1,AND(AS995>=1.5,AS995<=2.5),2,AS995<1.5,3)","v":""},null,{"$f":"IF(B995=\"\",\"\",IF(OR(AE995=\"\",AT995=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE995,AU995)))","v":""}]
[{"$f":"IF('Census match'!A995=\"\",\"\",'Census match'!A995)","v":""},{"$f":"IF('Census match'!B995=\"\",\"\",'Census match'!B995)","v":""},{"$f":"IF(AND(NOT(A996=\"\"),'Census match'!E995=\"\"),\"No Census match\",'Census match'!E995)","v":""},{"$f":"'Census match'!J995","v":""},{"$f":"IF($D996=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D996,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D996=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D996,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C995=\"\",D996=\"\"),\"\",'Facility data'!C995)","v":""},{"$f":"IF(ISNUMBER($G996),IF($G996<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G996)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G996)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),('Cost models'!$F$4+'Cost models'!$E$4*$G996)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),IF($G996<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G996)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G996)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),IF($G996<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G996)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G996)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),_xlfn.IFS(AND($G996<='Cost models'!$C$7,$G996>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G996)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G996<='Cost models'!$C$7,$G996<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G996)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G996>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G996)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),IF($G996<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G996)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G996)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),_xlfn.IFS($G996<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G996)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G996>'Cost models'!$C$9,$G996<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G996)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G996>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G996)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G996),IF($G996<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G996)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G996)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B996=\"\",\"\",IF(ISNUMBER('Facility data'!D995),'Facility data'!D995,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D996)*ISNUMBER('Facility data'!$C995))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D996,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D996,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D996,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W996=\"\",\"\",W996=1,\"Low impact\",W996=2,\"Mid-range impact\",W996=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U996=\"\",\"\",U996<0.01,1,AND(U996>=0.01,U996<=0.02),2,U996>0.02,3)","v":""},null,{"$f":"IF(T996=\"\",\"\",T996/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ996)+(0.0062454442*$Y996)+(-0.0005191748*($AQ996*$Y996))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ996)+(0.0062454442*$Y996)+(-0.0005191748*($AQ996*$Y996))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ996)+(0.0062454442*$Y996)+(-0.0005191748*($AQ996*$Y996))),\"\")","v":""},{"$f":"_xlfn.IFS(Z996=\"\",\"\",Z996<1.5,\"Weak\",AND(Z996>=1.5,Z996<=2.5),\"Mid-Range\",Z996>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z996=\"\",\"\",Z996<1.5,1,AND(Z996>=1.5,Z996<=2.5),2,Z996>2.5,3)","v":""},null,{"$f":"IF(OR(W996=\"\",AB996=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB996,W996))","v":""},{"$f":"_xlfn.IFS(AD996=\"\",\"\",AD996=\"Impact Not Likely to be Substantial\",1,AD996=\"Impact Unclear\",2,AD996=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D996=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D996,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG996=\"\",\"\",IF(AG996>National_B_tables[Column3]*1.25,3,IF(AG996<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D996=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D996,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D996,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI996=\"\",\"\",IF(AI996>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI996<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D996=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D996,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D996,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK996=\"\",\"\",IF(AK996>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK996<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D996=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D996,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D996,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM996=\"\",\"\",IF(AM996>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM996<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D996=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D996,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D996,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D996,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D996=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D996,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ996=\"\",\"\",IF(AQ996<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ996>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS996=\"\",\"\",AS996<1.5,\"High impact\",AS996>2.5,\"Low impact\",AND(AS996>=1.5,AS996<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS996=\"\",\"\",AS996>2.5,1,AND(AS996>=1.5,AS996<=2.5),2,AS996<1.5,3)","v":""},null,{"$f":"IF(B996=\"\",\"\",IF(OR(AE996=\"\",AT996=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE996,AU996)))","v":""}]
[{"$f":"IF('Census match'!A996=\"\",\"\",'Census match'!A996)","v":""},{"$f":"IF('Census match'!B996=\"\",\"\",'Census match'!B996)","v":""},{"$f":"IF(AND(NOT(A997=\"\"),'Census match'!E996=\"\"),\"No Census match\",'Census match'!E996)","v":""},{"$f":"'Census match'!J996","v":""},{"$f":"IF($D997=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D997,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D997=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D997,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C996=\"\",D997=\"\"),\"\",'Facility data'!C996)","v":""},{"$f":"IF(ISNUMBER($G997),IF($G997<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G997)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G997)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),('Cost models'!$F$4+'Cost models'!$E$4*$G997)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),IF($G997<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G997)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G997)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),IF($G997<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G997)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G997)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),_xlfn.IFS(AND($G997<='Cost models'!$C$7,$G997>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G997)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G997<='Cost models'!$C$7,$G997<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G997)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G997>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G997)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),IF($G997<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G997)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G997)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),_xlfn.IFS($G997<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G997)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G997>'Cost models'!$C$9,$G997<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G997)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G997>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G997)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G997),IF($G997<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G997)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G997)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B997=\"\",\"\",IF(ISNUMBER('Facility data'!D996),'Facility data'!D996,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D997)*ISNUMBER('Facility data'!$C996))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D997,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D997,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D997,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W997=\"\",\"\",W997=1,\"Low impact\",W997=2,\"Mid-range impact\",W997=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U997=\"\",\"\",U997<0.01,1,AND(U997>=0.01,U997<=0.02),2,U997>0.02,3)","v":""},null,{"$f":"IF(T997=\"\",\"\",T997/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ997)+(0.0062454442*$Y997)+(-0.0005191748*($AQ997*$Y997))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ997)+(0.0062454442*$Y997)+(-0.0005191748*($AQ997*$Y997))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ997)+(0.0062454442*$Y997)+(-0.0005191748*($AQ997*$Y997))),\"\")","v":""},{"$f":"_xlfn.IFS(Z997=\"\",\"\",Z997<1.5,\"Weak\",AND(Z997>=1.5,Z997<=2.5),\"Mid-Range\",Z997>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z997=\"\",\"\",Z997<1.5,1,AND(Z997>=1.5,Z997<=2.5),2,Z997>2.5,3)","v":""},null,{"$f":"IF(OR(W997=\"\",AB997=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB997,W997))","v":""},{"$f":"_xlfn.IFS(AD997=\"\",\"\",AD997=\"Impact Not Likely to be Substantial\",1,AD997=\"Impact Unclear\",2,AD997=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D997=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D997,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG997=\"\",\"\",IF(AG997>National_B_tables[Column3]*1.25,3,IF(AG997<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D997=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D997,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D997,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI997=\"\",\"\",IF(AI997>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI997<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D997=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D997,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D997,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK997=\"\",\"\",IF(AK997>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK997<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D997=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D997,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D997,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM997=\"\",\"\",IF(AM997>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM997<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D997=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D997,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D997,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D997,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D997=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D997,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ997=\"\",\"\",IF(AQ997<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ997>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS997=\"\",\"\",AS997<1.5,\"High impact\",AS997>2.5,\"Low impact\",AND(AS997>=1.5,AS997<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS997=\"\",\"\",AS997>2.5,1,AND(AS997>=1.5,AS997<=2.5),2,AS997<1.5,3)","v":""},null,{"$f":"IF(B997=\"\",\"\",IF(OR(AE997=\"\",AT997=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE997,AU997)))","v":""}]
[{"$f":"IF('Census match'!A997=\"\",\"\",'Census match'!A997)","v":""},{"$f":"IF('Census match'!B997=\"\",\"\",'Census match'!B997)","v":""},{"$f":"IF(AND(NOT(A998=\"\"),'Census match'!E997=\"\"),\"No Census match\",'Census match'!E997)","v":""},{"$f":"'Census match'!J997","v":""},{"$f":"IF($D998=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D998,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D998=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D998,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C997=\"\",D998=\"\"),\"\",'Facility data'!C997)","v":""},{"$f":"IF(ISNUMBER($G998),IF($G998<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G998)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G998)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),('Cost models'!$F$4+'Cost models'!$E$4*$G998)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),IF($G998<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G998)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G998)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),IF($G998<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G998)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G998)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),_xlfn.IFS(AND($G998<='Cost models'!$C$7,$G998>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G998)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G998<='Cost models'!$C$7,$G998<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G998)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G998>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G998)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),IF($G998<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G998)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G998)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),_xlfn.IFS($G998<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G998)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G998>'Cost models'!$C$9,$G998<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G998)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G998>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G998)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G998),IF($G998<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G998)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G998)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B998=\"\",\"\",IF(ISNUMBER('Facility data'!D997),'Facility data'!D997,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D998)*ISNUMBER('Facility data'!$C997))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D998,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D998,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D998,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W998=\"\",\"\",W998=1,\"Low impact\",W998=2,\"Mid-range impact\",W998=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U998=\"\",\"\",U998<0.01,1,AND(U998>=0.01,U998<=0.02),2,U998>0.02,3)","v":""},null,{"$f":"IF(T998=\"\",\"\",T998/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ998)+(0.0062454442*$Y998)+(-0.0005191748*($AQ998*$Y998))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ998)+(0.0062454442*$Y998)+(-0.0005191748*($AQ998*$Y998))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ998)+(0.0062454442*$Y998)+(-0.0005191748*($AQ998*$Y998))),\"\")","v":""},{"$f":"_xlfn.IFS(Z998=\"\",\"\",Z998<1.5,\"Weak\",AND(Z998>=1.5,Z998<=2.5),\"Mid-Range\",Z998>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z998=\"\",\"\",Z998<1.5,1,AND(Z998>=1.5,Z998<=2.5),2,Z998>2.5,3)","v":""},null,{"$f":"IF(OR(W998=\"\",AB998=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB998,W998))","v":""},{"$f":"_xlfn.IFS(AD998=\"\",\"\",AD998=\"Impact Not Likely to be Substantial\",1,AD998=\"Impact Unclear\",2,AD998=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D998=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D998,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG998=\"\",\"\",IF(AG998>National_B_tables[Column3]*1.25,3,IF(AG998<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D998=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D998,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D998,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI998=\"\",\"\",IF(AI998>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI998<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D998=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D998,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D998,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK998=\"\",\"\",IF(AK998>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK998<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D998=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D998,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D998,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM998=\"\",\"\",IF(AM998>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM998<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D998=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D998,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D998,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D998,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D998=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D998,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ998=\"\",\"\",IF(AQ998<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ998>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS998=\"\",\"\",AS998<1.5,\"High impact\",AS998>2.5,\"Low impact\",AND(AS998>=1.5,AS998<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS998=\"\",\"\",AS998>2.5,1,AND(AS998>=1.5,AS998<=2.5),2,AS998<1.5,3)","v":""},null,{"$f":"IF(B998=\"\",\"\",IF(OR(AE998=\"\",AT998=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE998,AU998)))","v":""}]
[{"$f":"IF('Census match'!A998=\"\",\"\",'Census match'!A998)","v":""},{"$f":"IF('Census match'!B998=\"\",\"\",'Census match'!B998)","v":""},{"$f":"IF(AND(NOT(A999=\"\"),'Census match'!E998=\"\"),\"No Census match\",'Census match'!E998)","v":""},{"$f":"'Census match'!J998","v":""},{"$f":"IF($D999=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D999,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D999=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D999,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C998=\"\",D999=\"\"),\"\",'Facility data'!C998)","v":""},{"$f":"IF(ISNUMBER($G999),IF($G999<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G999)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G999)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),('Cost models'!$F$4+'Cost models'!$E$4*$G999)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),IF($G999<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G999)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G999)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),IF($G999<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G999)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G999)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),_xlfn.IFS(AND($G999<='Cost models'!$C$7,$G999>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G999)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G999<='Cost models'!$C$7,$G999<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G999)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G999>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G999)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),IF($G999<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G999)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G999)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),_xlfn.IFS($G999<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G999)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G999>'Cost models'!$C$9,$G999<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G999)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G999>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G999)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G999),IF($G999<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G999)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G999)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B999=\"\",\"\",IF(ISNUMBER('Facility data'!D998),'Facility data'!D998,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D999)*ISNUMBER('Facility data'!$C998))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D999,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D999,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D999,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W999=\"\",\"\",W999=1,\"Low impact\",W999=2,\"Mid-range impact\",W999=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U999=\"\",\"\",U999<0.01,1,AND(U999>=0.01,U999<=0.02),2,U999>0.02,3)","v":""},null,{"$f":"IF(T999=\"\",\"\",T999/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ999)+(0.0062454442*$Y999)+(-0.0005191748*($AQ999*$Y999))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ999)+(0.0062454442*$Y999)+(-0.0005191748*($AQ999*$Y999))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ999)+(0.0062454442*$Y999)+(-0.0005191748*($AQ999*$Y999))),\"\")","v":""},{"$f":"_xlfn.IFS(Z999=\"\",\"\",Z999<1.5,\"Weak\",AND(Z999>=1.5,Z999<=2.5),\"Mid-Range\",Z999>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z999=\"\",\"\",Z999<1.5,1,AND(Z999>=1.5,Z999<=2.5),2,Z999>2.5,3)","v":""},null,{"$f":"IF(OR(W999=\"\",AB999=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB999,W999))","v":""},{"$f":"_xlfn.IFS(AD999=\"\",\"\",AD999=\"Impact Not Likely to be Substantial\",1,AD999=\"Impact Unclear\",2,AD999=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D999=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D999,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG999=\"\",\"\",IF(AG999>National_B_tables[Column3]*1.25,3,IF(AG999<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D999=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D999,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D999,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI999=\"\",\"\",IF(AI999>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI999<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D999=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D999,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D999,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK999=\"\",\"\",IF(AK999>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK999<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D999=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D999,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D999,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM999=\"\",\"\",IF(AM999>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM999<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D999=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D999,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D999,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D999,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D999=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D999,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ999=\"\",\"\",IF(AQ999<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ999>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS999=\"\",\"\",AS999<1.5,\"High impact\",AS999>2.5,\"Low impact\",AND(AS999>=1.5,AS999<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS999=\"\",\"\",AS999>2.5,1,AND(AS999>=1.5,AS999<=2.5),2,AS999<1.5,3)","v":""},null,{"$f":"IF(B999=\"\",\"\",IF(OR(AE999=\"\",AT999=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE999,AU999)))","v":""}]
[{"$f":"IF('Census match'!A999=\"\",\"\",'Census match'!A999)","v":""},{"$f":"IF('Census match'!B999=\"\",\"\",'Census match'!B999)","v":""},{"$f":"IF(AND(NOT(A1000=\"\"),'Census match'!E999=\"\"),\"No Census match\",'Census match'!E999)","v":""},{"$f":"'Census match'!J999","v":""},{"$f":"IF($D1000=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D1000,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D1000=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D1000,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C999=\"\",D1000=\"\"),\"\",'Facility data'!C999)","v":""},{"$f":"IF(ISNUMBER($G1000),IF($G1000<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G1000)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G1000)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),('Cost models'!$F$4+'Cost models'!$E$4*$G1000)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),IF($G1000<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G1000)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G1000)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),IF($G1000<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G1000)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G1000)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),_xlfn.IFS(AND($G1000<='Cost models'!$C$7,$G1000>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G1000)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G1000<='Cost models'!$C$7,$G1000<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G1000)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G1000>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G1000)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),IF($G1000<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G1000)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G1000)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),_xlfn.IFS($G1000<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G1000)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G1000>'Cost models'!$C$9,$G1000<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G1000)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G1000>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G1000)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1000),IF($G1000<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G1000)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G1000)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B1000=\"\",\"\",IF(ISNUMBER('Facility data'!D999),'Facility data'!D999,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D1000)*ISNUMBER('Facility data'!$C999))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1000,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1000,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1000,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W1000=\"\",\"\",W1000=1,\"Low impact\",W1000=2,\"Mid-range impact\",W1000=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U1000=\"\",\"\",U1000<0.01,1,AND(U1000>=0.01,U1000<=0.02),2,U1000>0.02,3)","v":""},null,{"$f":"IF(T1000=\"\",\"\",T1000/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1000)+(0.0062454442*$Y1000)+(-0.0005191748*($AQ1000*$Y1000))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1000)+(0.0062454442*$Y1000)+(-0.0005191748*($AQ1000*$Y1000))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1000)+(0.0062454442*$Y1000)+(-0.0005191748*($AQ1000*$Y1000))),\"\")","v":""},{"$f":"_xlfn.IFS(Z1000=\"\",\"\",Z1000<1.5,\"Weak\",AND(Z1000>=1.5,Z1000<=2.5),\"Mid-Range\",Z1000>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z1000=\"\",\"\",Z1000<1.5,1,AND(Z1000>=1.5,Z1000<=2.5),2,Z1000>2.5,3)","v":""},null,{"$f":"IF(OR(W1000=\"\",AB1000=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB1000,W1000))","v":""},{"$f":"_xlfn.IFS(AD1000=\"\",\"\",AD1000=\"Impact Not Likely to be Substantial\",1,AD1000=\"Impact Unclear\",2,AD1000=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D1000=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D1000,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG1000=\"\",\"\",IF(AG1000>National_B_tables[Column3]*1.25,3,IF(AG1000<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D1000=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D1000,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D1000,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI1000=\"\",\"\",IF(AI1000>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI1000<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D1000=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D1000,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D1000,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK1000=\"\",\"\",IF(AK1000>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK1000<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D1000=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D1000,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D1000,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM1000=\"\",\"\",IF(AM1000>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM1000<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D1000=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D1000,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D1000,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D1000,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},{"$f":"IF(AO1000=\"\",\"\",IF(AO1000<0.01,1,IF(AO1000>0.01,3,2)))","v":""},{"$f":"IF(D1000=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D1000,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ1000=\"\",\"\",IF(AQ1000<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ1000>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS1000=\"\",\"\",AS1000<1.5,\"High impact\",AS1000>2.5,\"Low impact\",AND(AS1000>=1.5,AS1000<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS1000=\"\",\"\",AS1000>2.5,1,AND(AS1000>=1.5,AS1000<=2.5),2,AS1000<1.5,3)","v":""},null,{"$f":"IF(B1000=\"\",\"\",IF(OR(AE1000=\"\",AT1000=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE1000,AU1000)))","v":""}]
[{"$f":"IF('Census match'!A1000=\"\",\"\",'Census match'!A1000)","v":""},{"$f":"IF('Census match'!B1000=\"\",\"\",'Census match'!B1000)","v":""},{"$f":"IF(AND(NOT(A1001=\"\"),'Census match'!E1000=\"\"),\"No Census match\",'Census match'!E1000)","v":""},{"$f":"'Census match'!J1000","v":""},{"$f":"IF($D1001=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D1001,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D1001=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D1001,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C1000=\"\",D1001=\"\"),\"\",'Facility data'!C1000)","v":""},{"$f":"IF(ISNUMBER($G1001),IF($G1001<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G1001)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G1001)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),('Cost models'!$F$4+'Cost models'!$E$4*$G1001)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),IF($G1001<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G1001)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G1001)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),IF($G1001<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G1001)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G1001)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),_xlfn.IFS(AND($G1001<='Cost models'!$C$7,$G1001>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G1001)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G1001<='Cost models'!$C$7,$G1001<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G1001)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G1001>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G1001)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),IF($G1001<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G1001)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G1001)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),_xlfn.IFS($G1001<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G1001)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G1001>'Cost models'!$C$9,$G1001<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G1001)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G1001>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G1001)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1001),IF($G1001<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G1001)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G1001)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B1001=\"\",\"\",IF(ISNUMBER('Facility data'!D1000),'Facility data'!D1000,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D1001)*ISNUMBER('Facility data'!$C1000))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1001,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1001,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1001,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W1001=\"\",\"\",W1001=1,\"Low impact\",W1001=2,\"Mid-range impact\",W1001=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U1001=\"\",\"\",U1001<0.01,1,AND(U1001>=0.01,U1001<=0.02),2,U1001>0.02,3)","v":""},null,{"$f":"IF(T1001=\"\",\"\",T1001/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1001)+(0.0062454442*$Y1001)+(-0.0005191748*($AQ1001*$Y1001))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1001)+(0.0062454442*$Y1001)+(-0.0005191748*($AQ1001*$Y1001))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1001)+(0.0062454442*$Y1001)+(-0.0005191748*($AQ1001*$Y1001))),\"\")","v":""},{"$f":"_xlfn.IFS(Z1001=\"\",\"\",Z1001<1.5,\"Weak\",AND(Z1001>=1.5,Z1001<=2.5),\"Mid-Range\",Z1001>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z1001=\"\",\"\",Z1001<1.5,1,AND(Z1001>=1.5,Z1001<=2.5),2,Z1001>2.5,3)","v":""},null,{"$f":"IF(OR(W1001=\"\",AB1001=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB1001,W1001))","v":""},{"$f":"_xlfn.IFS(AD1001=\"\",\"\",AD1001=\"Impact Not Likely to be Substantial\",1,AD1001=\"Impact Unclear\",2,AD1001=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D1001=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D1001,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG1001=\"\",\"\",IF(AG1001>National_B_tables[Column3]*1.25,3,IF(AG1001<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D1001=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D1001,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D1001,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI1001=\"\",\"\",IF(AI1001>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI1001<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D1001=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D1001,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D1001,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK1001=\"\",\"\",IF(AK1001>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK1001<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D1001=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D1001,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D1001,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM1001=\"\",\"\",IF(AM1001>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM1001<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D1001=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D1001,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D1001,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D1001,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D1001=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D1001,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ1001=\"\",\"\",IF(AQ1001<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ1001>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS1001=\"\",\"\",AS1001<1.5,\"High impact\",AS1001>2.5,\"Low impact\",AND(AS1001>=1.5,AS1001<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS1001=\"\",\"\",AS1001>2.5,1,AND(AS1001>=1.5,AS1001<=2.5),2,AS1001<1.5,3)","v":""},null,{"$f":"IF(B1001=\"\",\"\",IF(OR(AE1001=\"\",AT1001=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE1001,AU1001)))","v":""}]
[{"$f":"IF('Census match'!A1001=\"\",\"\",'Census match'!A1001)","v":""},{"$f":"IF('Census match'!B1001=\"\",\"\",'Census match'!B1001)","v":""},{"$f":"IF(AND(NOT(A1002=\"\"),'Census match'!E1001=\"\"),\"No Census match\",'Census match'!E1001)","v":""},{"$f":"'Census match'!J1001","v":""},{"$f":"IF($D1002=\"\",\"\",VALUE(INDEX('Place B tables'!$B$2:$B$5201,MATCH($D1002,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF($D1002=\"\",\"\",VALUE(INDEX('Place DP tables'!$B$2:$B$5201,MATCH($D1002,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(OR('Facility data'!C1001=\"\",D1002=\"\"),\"\",'Facility data'!C1001)","v":""},{"$f":"IF(ISNUMBER($G1002),IF($G1002<='Cost models'!$C$3,-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$F$3+'Cost models'!$E$3*$G1002)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0)),-PMT('Parameter inputs'!$B$3/100,'Parameter inputs'!$B$4,('Cost models'!$H$3+'Cost models'!$G$3*$G1002)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$E$42:$E$92,,0))),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),('Cost models'!$F$4+'Cost models'!$E$4*$G1002)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$M$42:$M$92,,0),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),IF($G1002<='Cost models'!$C$5,('Cost models'!$F$5+'Cost models'!$E$5*$G1002)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0),('Cost models'!$H$5+'Cost models'!$G$5*$G1002)*'Cost models'!$D$38*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$N$42:$N$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),IF($G1002<='Cost models'!$C$6,('Cost models'!$F$6+'Cost models'!$E$6*$G1002)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0),('Cost models'!$H$6+'Cost models'!$G$6*$G1002)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$K$42:$K$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),_xlfn.IFS(AND($G1002<='Cost models'!$C$7,$G1002>=0.1),(19300+'Cost models'!$F$7+'Cost models'!$E$7*$G1002)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),AND($G1002<='Cost models'!$C$7,$G1002<0.1),('Cost models'!$F$7+'Cost models'!$E$7*$G1002)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0),$G1002>'Cost models'!$C$7,(19300+'Cost models'!$H$7+'Cost models'!$G$7*$G1002)*'Cost models'!$B$29*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$L$42:$L$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),IF($G1002<='Cost models'!$C$8,('Cost models'!$F$8+'Cost models'!$E$8*$G1002)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0),('Cost models'!$H$8+'Cost models'!$G$8*$G1002)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$I$42:$I$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),_xlfn.IFS($G1002<='Cost models'!$C$9,('Cost models'!$F$9+'Cost models'!$E$9*$G1002)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),AND($G1002>'Cost models'!$C$9,$G1002<='Cost models'!$D$9),('Cost models'!$H$9+'Cost models'!$G$9*$G1002)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0),$G1002>'Cost models'!$D$9,('Cost models'!$J$9+'Cost models'!$I$9*$G1002)*'Cost models'!$D$33*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$H$42:$H$92,,0)),\"\")","v":""},{"$f":"IF(ISNUMBER($G1002),IF($G1002<='Cost models'!$C$10,('Cost models'!$F$10+'Cost models'!$E$10*$G1002)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0),('Cost models'!$H$10+'Cost models'!$G$10*$G1002)*'Cost models'!$D$34*_xlfn.XLOOKUP('Parameter inputs'!$B$2,'Cost models'!$A$42:$A$92,'Cost models'!$J$42:$J$92,,0)),\"\")","v":""},"","",null,{"$f":"IF(B1002=\"\",\"\",IF(ISNUMBER('Facility data'!D1001),'Facility data'!D1001,'Cost models'!$B$99))","v":""},{"$f":"IF((ISTEXT($D1002)*ISNUMBER('Facility data'!$C1001))*ISNUMBER(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1002,'Place DP tables'!$F$2:$F$5201,0))))=0,\"\",IF(VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1002,'Place DP tables'!$F$2:$F$5201,0)))<0,\"\",VALUE(INDEX('Place DP tables'!$C$2:$C$5201,MATCH($D1002,'Place DP tables'!$F$2:$F$5201,0)))))","v":""},"",{"$f":"_xlfn.IFS(W1002=\"\",\"\",W1002=1,\"Low impact\",W1002=2,\"Mid-range impact\",W1002=3,\"High impact\")","v":""},{"$f":"_xlfn.IFS(U1002=\"\",\"\",U1002<0.01,1,AND(U1002>=0.01,U1002<=0.02),2,U1002>0.02,3)","v":""},null,{"$f":"IF(T1002=\"\",\"\",T1002/National_DP_tables[Column3]*100)","v":""},{"$f":"IFERROR(_xlfn.IFS(_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1002)+(0.0062454442*$Y1002)+(-0.0005191748*($AQ1002*$Y1002))<1,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1002)+(0.0062454442*$Y1002)+(-0.0005191748*($AQ1002*$Y1002))>3,3,1,_xlfn.IFS('Parameter inputs'!$B$2=\"Colorado\",1.8694360769-0.02447901,'Parameter inputs'!$B$2=\"Florida\",1.8694360769+0.14348809,'Parameter inputs'!$B$2=\"Iowa\",1.8694360769-0.04517376,'Parameter inputs'!$B$2=\"Illinois\",1.8694360769-0.09127316,'Parameter inputs'!$B$2=\"Indiana\",1.8694360769-0.06033745,'Parameter inputs'!$B$2=\"Kansas\",1.8694360769+0.10688337,'Parameter inputs'!$B$2=\"North Carolina\",1.8694360769+0.13661174,'Parameter inputs'!$B$2=\"Utah\",1.8694360769-0.18090872,'Parameter inputs'!$B$2=\"Washington\",1.8694360769+0.0151889,1,1.8694360769)+(-0.0065130277*$AQ1002)+(0.0062454442*$Y1002)+(-0.0005191748*($AQ1002*$Y1002))),\"\")","v":""},{"$f":"_xlfn.IFS(Z1002=\"\",\"\",Z1002<1.5,\"Weak\",AND(Z1002>=1.5,Z1002<=2.5),\"Mid-Range\",Z1002>2.5,\"Strong\")","v":""},{"$f":"_xlfn.IFS(Z1002=\"\",\"\",Z1002<1.5,1,AND(Z1002>=1.5,Z1002<=2.5),2,Z1002>2.5,3)","v":""},null,{"$f":"IF(OR(W1002=\"\",AB1002=\"\"),\"\",INDEX(Matrices!$B$4:$D$6,AB1002,W1002))","v":""},{"$f":"_xlfn.IFS(AD1002=\"\",\"\",AD1002=\"Impact Not Likely to be Substantial\",1,AD1002=\"Impact Unclear\",2,AD1002=\"Substantial Impact\",3)","v":""},null,{"$f":"IF($D1002=\"\",\"\",VALUE(INDEX('Place B tables'!$C$2:$C$5201,MATCH($D1002,'Place B tables'!$H$2:$H$5201,0))))","v":""},{"$f":"IF(AG1002=\"\",\"\",IF(AG1002>National_B_tables[Column3]*1.25,3,IF(AG1002<National_B_tables[Column3]*0.75,1,2)))","v":""},{"$f":"IF($D1002=\"\",\"\",VALUE(INDEX('Place S tables'!$B$2:$B$5201,MATCH($D1002,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$C$2:$C$5201,MATCH($D1002,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AI1002=\"\",\"\",IF(AI1002>National_S_tables[Column2]/National_S_tables[Column3]*1.25,1,IF(AI1002<National_S_tables[Column2]/National_S_tables[Column3]*0.75,3,2)))","v":""},{"$f":"IF($D1002=\"\",\"\",VALUE(INDEX('Place S tables'!$D$2:$D$5201,MATCH($D1002,'Place S tables'!$G$2:$G$5201,0)))/VALUE(INDEX('Place S tables'!$E$2:$E$5201,MATCH($D1002,'Place S tables'!$G$2:$G$5201,0))))","v":""},{"$f":"IF(AK1002=\"\",\"\",IF(AK1002>National_S_tables[Column4]/National_S_tables[Column5]*1.25,1,IF(AK1002<National_S_tables[Column4]/National_S_tables[Column5]*0.75,3,2)))","v":""},{"$f":"IF($D1002=\"\",\"\",INDEX('Place B tables'!$F$2:$F$5201,MATCH($D1002,'Place B tables'!$H$2:$H$5201,0))/INDEX('Place B tables'!$D$2:$D$5201,MATCH($D1002,'Place B tables'!$H$2:$H$5201,0)))","v":""},{"$f":"IF(AM1002=\"\",\"\",IF(AM1002>National_B_tables[Column5]/National_B_tables[Column4]*1.25,1,IF(AM1002<National_B_tables[Column5]/National_B_tables[Column4]*0.75,3,2)))","v":""},{"$f":"IF($D1002=\"\",\"\",(1+(INDEX('Place B tables'!$E$2:$E$5201,MATCH($D1002,'Place B tables'!$H$2:$H$5201,0))-INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D1002,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))/INDEX('Place B tables 5 years earlier'!$B$2:$B$5153,MATCH($D1002,'Place B tables 5 years earlier'!$D$2:$D$5153,0)))^0.2-1)","v":""},"",{"$f":"IF(D1002=\"\",\"\",VALUE(INDEX('Place DP tables'!$D$2:$D$5201,MATCH($D1002,'Place DP tables'!$F$2:$F$5201,0))))","v":""},{"$f":"IF(AQ1002=\"\",\"\",IF(AQ1002<VALUE(National_DP_tables[Column2])*0.75,3,IF(AQ1002>VALUE(National_DP_tables[Column2])*1.25,1,2)))","v":""},"",{"$f":"_xlfn.IFS(AS1002=\"\",\"\",AS1002<1.5,\"High impact\",AS1002>2.5,\"Low impact\",AND(AS1002>=1.5,AS1002<=2.5),\"Medium impact\")","v":""},{"$f":"_xlfn.IFS(AS1002=\"\",\"\",AS1002>2.5,1,AND(AS1002>=1.5,AS1002<=2.5),2,AS1002<1.5,3)","v":""},null,{"$f":"IF(B1002=\"\",\"\",IF(OR(AE1002=\"\",AT1002=\"\"),\"Insufficient Information\",INDEX(Matrices!$B$12:$D$14,AE1002,AU1002)))","v":""}]

{"sheet":"Change Log","index":7,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,1,2,2],[4,1,4,2]]}
[]
[null,"Change Log"]
[null,"Description\n\nThis worksheet describes bug fixes and other modifications that have been made since the Small Lagoon Community Economic Streamlining (SLCES) tool spreadsheet was posted to the EPA website."]
[]
[null,"Documentation of Changes"]
[null,"Date","Notes"]
[null,"2024-09-01","First release.\n"]
[null,"2025-03-01","As described in the SLCES Tool User Manual, because the regression models used by the SLCES tool to estimate the cost of an oxidation ditch were developed for lagoons with design flows 0.01 - 2.0 MGD, the SLCES tool should not estimate costs if a design flow < 0.01 MGD or > 2 MGD is entered. The first release did not estimate costs for design flows > 2 MGD but did estimate costs for design flows 0 - 0.01 MGD. This error was fixed so that the SLCES tool no longer estimates costs for design flows < 0.01. Text was also added to the Intro sheet noting the range of design flows to which the SLCES tool applies.\n\n\n"]

{"sheet":"Cost models","index":8,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":true,"merged":[[93,0,93,4],[25,0,25,1],[30,0,30,1],[35,0,35,1],[39,0,39,13]]}
["These cost models estimate the cost of upgrading a lagoon wastewater treatment system to meet EPA's 304(a) ammonia criteria recommendations end-of-pipe"]
["Option","Type","Breakpoint1","Breakpoint2","Slope1","Intercept1","Slope2","Intercept2","Slope3","Intercept3"]
["Oxidation Ditch","Capital ($)",0.35224197327892398,null,9424213.7620000001,1659735.825,3847142.8569999998,3624214.2859999998]
["Oxidation Ditch","Chemical ($/y)",null,null,20135.6273644721,0.52720789369187704]
["Oxidation Ditch","Energy ($/y)",0.18531131907257101,null,38355.464549999997,13607.939259999999,35620.525889999997,14114.754349999999]
["Oxidation Ditch","Maintenance ($/y)",0.11187318852219701,null,58388.347659999999,18005.395629999999,22499.297719999999,22020.418079999999]
["Oxidation Ditch","Material ($/y)",1.1698780875948001,null,16430.92454,57981.27519,7824.8196029999999,68049.368770000001]
["Oxidation Ditch","Operation (Administration) ($/y)",0.35583442975847002,null,22405.137429999999,371.5934613,12727.14286,3815.3571430000002]
["Oxidation Ditch","Operation (Laboratory) ($/y)",4.9873847655031799E-2,0.334654336938288,430686.07140000002,57846.194020000003,106574.3606,74010.892110000001,16428.57143,104178.5714]
["Oxidation Ditch","Operation (WWTP Operator) ($/y)",0.19007705220669399,null,238496.80549999999,53165.74078,93765.733330000003,80675.796340000001]
["Sequencing Batch Reactors","Capital ($)",0.33450685076763897,null,11754984.07,2398141.75,5967142.8569999998,4334214.2860000003]
["Sequencing Batch Reactors","Chemical ($/y)",null,null,20109.355673870799,1.3881702841664001]
["Sequencing Batch Reactors","Energy ($/y)",0.25596370748403502,null,99017.214609999995,13004.24742,93504.285709999996,14415.35714]
["Sequencing Batch Reactors","Maintenance ($/y)",0.21145732496989,null,217967.69339999999,31035.09823,61580.642749999999,64104.285629999998]
["Sequencing Batch Reactors","Material ($/y)",0.10944506969583501,null,154510.13709999999,85828.877290000004,72696.59319,94782.9663]
["Sequencing Batch Reactors","Operation (Administration) ($/y)",0.35583442975847002,null,22405.137429999999,371.5934613,12727.14286,3815.3571430000002]
["Sequencing Batch Reactors","Operation (Laboratory) ($/y)",4.9873847655031799E-2,0.334654336938288,430686.07140000002,57846.194020000003,106574.3606,74010.892110000001,16428.57143,104178.5714]
["Sequencing Batch Reactors","Operation (WWTP Operator) ($/y)",0.28597035258432302,null,491843.4558,88878.593680000005,122000,194642.85709999999]
[]
["Option","Type","Breakpoint1","Breakpoint2","Slope1","Intercept1","Slope2","Intercept2","Slope3","Intercept3"]
["Covers (floating covers)","Capital ($)",null,null,828411.68862430903,39855.493909973702]
[]
["Values of cells shaded this color can be modified to update the dollar year for all calculations."]
["Year:",2022]
[]
["Construction Year Adjustment Factor"]
[{"$f":"\"CWCCIS index year \"&$B$24","v":"CWCCIS index year 2022"},1151.3399999999999]
["CWCCIS index year 2019 (baseline model year - does not change)",866.18]
["CWCCIS Buildings, Grounds, and Utilities cost adjustment factor",{"$f":"B27/B28","v":1.3292156364727885}]
[]
["Labor Year Adjustment Factor"]
["OCC_TITLE","H_MEDIAN (2019)",{"$f":"\"H_MEDIAN (\"&$B$24&\")\"","v":"H_MEDIAN (2022)"},"Adjustment factor"]
["Chemical Technicians",23.68,24.44,{"$f":"C33/B33","v":1.0320945945945947}]
["Water and Wastewater Treatment Plant and System Operators",22.96,24.81,{"$f":"C34/B34","v":1.0805749128919859}]
[]
["Energy Year Adjustment Factor"]
[null,"US average 2019",{"$f":"\"US average (\"&$B$24&\")\"","v":"US average (2022)"}]
["Energy (Cents/kWh)",10.675454999999999,12.409445,{"$f":"C38/B38","v":1.1624277372720881}]
[]
["State-specific Adjustment Factors (2022)"]
["State","State Abbreviation","Chemical Technicians median wage","Water and wastewater treatment operator median wage","Capital costs","Cents kWh",null,"Operation (Laboratory) adjustment factor","Operation (Administration)","Operation (WWTP Operator)","Maintenance (WWTP Operator)","Material","Chemical","Energy"]
["Alabama","AL",24.81,22.74,0.91,13.158822000000001,null,{"$f":"C42/$C$33","v":1.0151391162029459},{"$f":"D42/$C$34","v":0.91656590084643286},{"$f":"D42/$C$34","v":0.91656590084643286},{"$f":"J42","v":0.91656590084643286},{"$f":"E42","v":0.91},{"$f":"E42","v":0.91},{"$f":"F42/$C$38","v":1.0603876321624377}]
["Alaska","AK",28.03,33.869999999999997,1.1200000000000001,20.058019999999999,null,1.1468903436988542,1.3651753325272067,1.3651753325272067,{"$f":"J43","v":1.3651753325272067},{"$f":"E43","v":1.1200000000000001},{"$f":"E43","v":1.1200000000000001},{"$f":"F43/$C$38","v":1.6163510938643912}]
["Arizona","AZ",24.62,25.08,0.97,10.802809,null,1.0073649754500817,1.0108827085852479,1.0108827085852479,1.0108827085852479,0.97,0.97,0.87053119619773489]
["Arkansas","AR",20.99,18.53,0.86,10.257253,null,0.85883797054009814,0.74687625957275305,0.74687625957275305,0.74687625957275305,0.86,0.86,0.82656823089187315]
["California","CA",24.22,37.82,1.24,21.811841999999999,null,0.99099836333878877,1.524385328496574,1.524385328496574,1.524385328496574,1.24,1.24,1.7576807020781346]
["Colorado","CO",27.58,29.2,0.95,11.584630000000001,null,1.1284779050736495,1.176944780330512,1.176944780330512,1.176944780330512,0.95,0.95,0.93353328855561235]
["Connecticut","CT",23.89,36.549999999999997,1.1299999999999999,18.544657999999998,null,0.9774959083469722,1.4731962918178154,1.4731962918178154,1.4731962918178154,1.1299999999999999,1.1299999999999999,1.4943986616645626]
["Delaware","DE",32.47,26.36,1.1100000000000001,10.982746000000001,null,{"$f":"C49/$C$33","v":1.328559738134206},{"$f":"D49/$C$34","v":1.0624748085449416},{"$f":"D49/$C$34","v":1.0624748085449416},{"$f":"J49","v":1.0624748085449416},{"$f":"E49","v":1.1100000000000001},{"$f":"E49","v":1.1100000000000001},0.88503120002546454]
["District of Columbia","DC",30.406871760000001,40.854858159999999,1.03,15.597101,null,1.2441436890343698,1.646709317210802,1.646709317210802,1.646709317210802,1.03,1.03,1.2568733734667425]
["Florida","FL",22.67,23.76,0.9,11.193334,null,{"$f":"C51/$C$33","v":0.92757774140752869},{"$f":"D51/$C$34","v":0.9576783555018139},{"$f":"D51/$C$34","v":0.9576783555018139},0.9576783555018139,0.9,0.9,0.9020011773290425]
["Georgia","GA",22.98,21.78,0.92,12.101595,null,0.94026186579378068,0.87787182587666268,0.87787182587666268,0.87787182587666268,0.92,0.92,0.97519228297478255]
["Hawaii","HI",33.034588399999997,31.21,1.17,40.178752000000003,null,1.3516607364975448,1.2579604997984684,1.2579604997984684,1.2579604997984684,1.17,1.17,3.2377557578118927]
["Idaho","ID",18.78,22.28,0.99,8.2686312999999991,null,0.76841243862520459,0.89802498992341806,0.89802498992341806,0.89802498992341806,0.99,0.99,0.66631757504062428]
["Illinois","IL",25.22,30.33,1.1399999999999999,11.316000000000001,null,1.0319148936170213,1.2224909310761789,1.2224909310761789,1.2224909310761789,1.1399999999999999,1.1399999999999999,0.91188606742686729]
["Indiana","IN",22.73,23.77,0.98,12.855729999999999,null,0.93003273322422253,0.95808141878274888,0.95808141878274888,0.95808141878274888,0.98,0.98,1.0359633327679039]
["Iowa","IA",22.41,26.36,0.98,10.549635,null,0.91693944353518819,1.0624748085449416,1.0624748085449416,1.0624748085449416,0.98,0.98,0.85012947799035332]
["Kansas","KS",23.69,19.2,0.96,11.511469,null,0.96931260229132565,0.77388149939540507,0.77388149939540507,0.77388149939540507,0.96,0.96,0.92763769854332734]
["Kentucky","KY",21.61,19.11,0.94,11.781236,null,0.88420621931260224,0.77025392986698915,0.77025392986698915,0.77025392986698915,0.94,0.94,0.94937654343123323]
["Louisiana","LA",35.5,18.61,0.88,11.933334,null,1.4525368248772503,0.75010076582023377,0.75010076582023377,0.75010076582023377,0.88,0.88,0.96163317537569171]
["Maine","ME",22.73,25.56,1,15.403710999999999,null,0.93003273322422253,1.0302297460701331,1.0302297460701331,1.0302297460701331,1,1,1.241289276031281]
["Maryland","MD",25.4,23.58,0.99,12.651837,null,1.039279869067103,0.95042321644498184,0.95042321644498184,0.95042321644498184,0.99,0.99,1.0195328638790857]
["Massachusetts","MA",28.19,29.95,1.1299999999999999,18.665222,null,1.1534369885433715,1.207174526400645,1.207174526400645,1.207174526400645,1.1299999999999999,1.1299999999999999,1.5041141646544225]
["Michigan","MI",23.34,24.27,1.01,12.549265,null,0.95499181669394428,0.97823458282950426,0.97823458282950426,0.97823458282950426,1.01,1.01,1.0112672242795711]
["Minnesota","MN",24.11,29.84,1.1100000000000001,12.298589,null,0.98649754500818321,1.2027408303103588,1.2027408303103588,1.2027408303103588,1.1100000000000001,1.1100000000000001,0.9910668043574874]
["Mississippi","MS",23.84,17.55,0.89,11.756454,null,0.97545008183306048,0.70737605804111248,0.70737605804111248,0.70737605804111248,0.89,0.89,0.94737951616691962]
["Missouri","MO",20.99,22.27,1.01,9.5527540999999996,null,0.85883797054009814,0.89762192664248286,0.89762192664248286,0.89762192664248286,1.01,1.01,0.76979704571799945]
["Montana","MT",24.54,27.93,0.96,10.676743999999999,null,1.0040916530278232,1.1257557436517533,1.1257557436517533,1.1257557436517533,0.96,0.96,0.86037240182780128]
["Nebraska","NE",23.95,23.31,0.95,8.8204805000000004,null,0.97995090016366604,0.93954050785973398,0.93954050785973398,0.93954050785973398,0.95,0.95,0.71078767019798228]
["Nevada","NV",23.95,39.519239280000001,1.06,10.144487,null,0.97995090016366604,1.5928754244256349,1.5928754244256349,1.5928754244256349,1.06,1.06,0.81748112022737518]
["New Hampshire","NH",25.28,25.52,1.02,18.690428000000001,null,1.0343698854337151,1.0286174929463927,1.0286174929463927,1.0286174929463927,1.02,1.02,1.5061453594419412]
["New Jersey","NJ",24.68,36.58,1.22,13.748232,null,1.0098199672667758,1.4744054816606207,1.4744054816606207,1.4744054816606207,1.22,1.22,1.1078845186065935]
["New Mexico","NM",23.02,22.18,0.91,11.074795,null,0.94189852700490995,0.89399435711406694,0.89399435711406694,0.89399435711406694,0.91,0.91,0.89244885649599959]
["New York","NY",27.09,29.31,1.1599999999999999,18.188331000000002,null,1.1084288052373159,1.1813784764207982,1.1813784764207982,1.1813784764207982,1.1599999999999999,1.1599999999999999,1.4656844846808219]
["North Carolina","NC",23.88,22.08,0.89,8.7504115000000002,null,0.97708674304418974,0.88996372430471582,0.88996372430471582,0.88996372430471582,0.89,0.89,0.70514124523699495]
["North Dakota","ND",22.66,24.41,0.96,8.4539000000000009,null,0.92716857610474623,0.98387746876259574,0.98387746876259574,0.98387746876259574,0.96,0.96,0.68124722741428012]
["Ohio","OH",24.15,24.98,0.99,10.391870000000001,null,0.98813420621931247,1.006852075775897,1.006852075775897,1.006852075775897,0.99,0.99,0.83741617775815125]
["Oklahoma","OK",28.1,18.079999999999998,0.88,10.338718,null,1.1497545008183305,0.72873841193067312,0.72873841193067312,0.72873841193067312,0.88,0.88,0.83313298862277885]
["Oregon","OR",24.36,29.25,1.0900000000000001,9.3547141000000007,null,0.99672667757774136,1.1789600967351874,1.1789600967351874,1.1789600967351874,1.0900000000000001,1.0900000000000001,0.75383823370021796]
["Pennsylvania","PA",24.87,27.67,1.07,10.733775,null,1.01759410801964,1.1152760983474406,1.1152760983474406,1.1152760983474406,1.07,1.07,0.86496817545023164]
["Rhode Island","RI",22.29,26.99,1.1200000000000001,16.229955,null,0.91202945990180029,1.0878677952438534,1.0878677952438534,1.0878677952438534,1.1200000000000001,1.1200000000000001,1.3078711416989237]
["South Carolina","SC",23.01,22.5,0.89,10.855715,null,0.94148936170212771,0.90689238210399037,0.90689238210399037,0.90689238210399037,0.89,0.89,0.87479456172294567]
["South Dakota","SD",22.72,23.48,0.95,10.207143,null,0.92962356792144019,0.94639258363563084,0.94639258363563084,0.94639258363563084,0.95,0.95,0.82253017761874125]
["Tennessee","TN",24.09,22.43,0.9,12.01906,null,0.98567921440261863,0.90407093913744463,0.90407093913744463,0.90407093913744463,0.9,0.9,0.96854130059805255]
["Texas","TX",27.95,21.07,0.88,9.0459861000000004,null,1.1436170212765957,0.84925433293027008,0.84925433293027008,0.84925433293027008,0.88,0.88,0.72895976411515584]
["Utah","UT",23.46,23.53,0.97,8.3865338000000005,null,0.95990180032733219,0.9484079000403064,0.9484079000403064,0.9484079000403064,0.97,0.97,0.67581860429696905]
["Vermont","VT",26.83,27.01,0.99,17.286498000000002,null,1.0977905073649754,1.0886739218057235,1.0886739218057235,1.0886739218057235,0.99,0.99,1.3930113715802763]
["Virginia","VA",23.45,23.01,0.95,9.6572457000000007,null,0.95949263502454984,0.92744860943168084,0.92744860943168084,0.92744860943168084,0.95,0.95,0.77821737394379853]
["Washington","WA",24.1,35.74,1.0900000000000001,9.4934546999999991,null,0.98608837970540097,1.4405481660620718,1.4405481660620718,1.4405481660620718,1.0900000000000001,1.0900000000000001,0.7650184758464218]
["West Virginia","WV",24.48,20.239999999999998,1.01,10.421182999999999,null,1.0016366612111292,0.81580008061265619,0.81580008061265619,0.81580008061265619,1.01,1.01,0.83977833013482872]
["Wisconsin","WI",22.77,28,1.06,11.846076,null,0.93166939443535179,1.1285771866182992,1.1285771866182992,1.1285771866182992,1.06,1.06,0.95460159580061799]
["Wyoming","WY",23.89,24.09,0.95,9.5484462000000008,null,0.9774959083469722,0.97097944377267231,0.97097944377267231,0.97097944377267231,0.95,0.95,0.76944989884720882]
[]
["Default current wastewater treatment cost adjustment factor"]
["Default current wastewater treatment cost (2022-year dollars)",276.19078472590297]
["2022 CPI",292.65499999999997]
[{"$f":"B24&\" CPI\"","v":"2022 CPI"},292.65499999999997]
["Adjustment factor",{"$f":"B97/B96","v":1}]
[{"$f":"\"Default current wastewater treatment cost (\"&B24&\"-year dollars)\"","v":"Default current wastewater treatment cost (2022-year dollars)"},{"$f":"B95*B98","v":276.19078472590297}]

{"sheet":"Matrices","index":9,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,1,1,3],[9,1,9,3]]}
["Initial Economic Impact Matrix"]
[null,"Municipal Preliminary Screener (MPS)"]
["Secondary  Score (SS)","Below 1.0%","1.0% to 2.0%","Above 2.0%"]
["Below 1.5 (Weak Economy)","Impact Unclear","Substantial Impact","Substantial Impact"]
["1.5 to 2.5 (Mid-range Economy)","Impact Not Likely to be Substantial","Impact Unclear","Substantial Impact"]
["Above 2.5 (Strong Economy)","Impact Not Likely to be Substantial","Impact Not Likely to be Substantial","Impact Unclear"]
[]
[]
["Expanded Economic Impact Matrix"]
[null,"Lowest Quintile Poverty Indicator (LQPI) Score"]
["Initial Economic Impact (MPS and SS)","Low Impact","Medium Impact","High Impact"]
["Impact Not Likely to be Substantial ","Not Likely to be Substantial","Not Likely to be Substantial","Impact Unclear"]
["Impact Unclear","Not Likely to be Substantial","Impact Unclear","Substantial Impact"]
["Substantial Impact","Impact Unclear","Substantial Impact","Substantial Impact"]

{"sheet":"Place B tables","index":10,"n_rows":1,"n_cols":8,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4","Column5","Column6","Column7","Column8"]

{"sheet":"Place B tables 5 years earlier","index":11,"n_rows":1,"n_cols":4,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4"]

{"sheet":"Place DP tables","index":12,"n_rows":1,"n_cols":6,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4","Column5","Column6"]

{"sheet":"Place S tables","index":13,"n_rows":1,"n_cols":7,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4","Column5","Column6","Column7"]

{"sheet":"National B tables","index":14,"n_rows":1,"n_cols":6,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4","Column5","Column6"]

{"sheet":"National S tables","index":15,"n_rows":1,"n_cols":6,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4","Column5","Column6"]

{"sheet":"National DP tables","index":16,"n_rows":1,"n_cols":4,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Column1","Column2","Column3","Column4"]

{"sheet":"API_calls","index":17,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["State","FIPS code",null,"API calls"]
["Alabama","01",null,"Place B tables",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24&\"/acs/acs5?get=NAME,B01003_001E,B19080_001E,B25002_001E,B25002_002E,B25002_003E&for=place:*&in=state:\"&INDEX($B$2:$B$58,MATCH('Parameter inputs'!$B$2,$A$2:$A$59,0))","v":{"$error":"#N/A"}}]
["Alaska","02",null,"Place B tables 5 years earlier",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24-5&\"/acs/acs5?get=NAME,B25002_002E&for=place:*&in=state:\"&INDEX($B$2:$B$58,MATCH('Parameter inputs'!$B$2,$A$2:$A$59,0))","v":{"$error":"#N/A"}}]
["Arizona","04",null,"Place DP tables",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24&\"/acs/acs5/profile?get=NAME,DP03_0051E,DP03_0062E,DP03_0009PE&for=place:*&in=state:\"&INDEX($B$2:$B$58,MATCH('Parameter inputs'!$B$2,$A$2:$A$59,0))","v":{"$error":"#N/A"}}]
["Arkansas","05",null,"Place S tables",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24&\"/acs/acs5/subject?get=NAME,S1701_C01_042E,S1701_C01_001E,S2201_C03_001E,S2201_C01_001E&for=place:*&in=state:\"&INDEX($B$2:$B$58,MATCH('Parameter inputs'!$B$2,$A$2:$A$59,0))","v":{"$error":"#N/A"}}]
["California","06",null,"National B tables",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24&\"/acs/acs5?get=NAME,B01003_001E,B19080_001E,B25002_001E,B25002_003E&for=us:*\"","v":"https://api.census.gov/data/2022/acs/acs5?get=NAME,B01003_001E,B19080_001E,B25002_001E,B25002_003E&for=us:*"}]
["Colorado","08",null,"National S tables",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24&\"/acs/acs5/subject?get=NAME,S1701_C01_042E,S1701_C01_001E,S2201_C03_001E,S2201_C01_001E&for=us:*\"","v":"https://api.census.gov/data/2022/acs/acs5/subject?get=NAME,S1701_C01_042E,S1701_C01_001E,S2201_C03_001E,S2201_C01_001E&for=us:*"}]
["Connecticut","09",null,"National DP tables",{"$f":"\"https://api.census.gov/data/\"&'Cost models'!$B$24&\"/acs/acs5/profile?get=NAME,DP03_0009PE,DP03_0062E&for=us:*\"","v":"https://api.census.gov/data/2022/acs/acs5/profile?get=NAME,DP03_0009PE,DP03_0062E&for=us:*"}]
["Delaware","10"]
["District of Columbia","11"]
["Florida","12"]
["Georgia","13"]
["Hawaii","15"]
["Idaho","16"]
["Illinois","17"]
["Indiana","18"]
["Iowa","19"]
["Kansas","20"]
["Kentucky","21"]
["Louisiana","22"]
["Maine","23"]
["Maryland","24"]
["Massachusetts","25"]
["Michigan","26"]
["Minnesota","27"]
["Mississippi","28"]
["Missouri","29"]
["Montana","30"]
["Nebraska","31"]
["Nevada","32"]
["New Hampshire","33"]
["New Jersey","34"]
["New Mexico","35"]
["New York","36"]
["North Carolina","37"]
["North Dakota","38"]
["Ohio","39"]
["Oklahoma","40"]
["Oregon","41"]
["Pennsylvania","42"]
["Rhode Island","44"]
["South Carolina","45"]
["South Dakota","46"]
["Tennessee","47"]
["Texas","48"]
["Utah","49"]
["Vermont","50"]
["Virginia","51"]
["Washington","53"]
["West Virginia","54"]
["Wisconsin","55"]
["Wyoming","56"]
["American Samoa","60"]
["Guam","66"]
["Northern Mariana Islands","69"]
["Palau","70"]
["Puerto Rico","72"]
["U.S. Virgin Islands","78"]